| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
96.50 M |
92.30 M |
49.20 M |
40.20 M |
32.10 M |
| Depreciation & Depletion |
71.80 M |
63.60 M |
49.20 M |
40.20 M |
32.10 M |
| Amortization of Intangible Assets |
24.70 M |
28.70 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.30 M |
7.20 M |
32.20 M |
26.80 M |
28.70 M |
| Funds from Operations |
323.00 M |
243.80 M |
203.50 M |
202.80 M |
261.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.80 M |
-244.10 M |
-28.10 M |
-7.80 M |
-43.10 M |
| Incline (Decline) in Receivables |
115.90 M |
-233.90 M |
-38.20 M |
7.90 M |
-28.20 M |
| Incline (Decline) in Inventories |
4.80 M |
-21.30 M |
-9.70 M |
-8.20 M |
-17.30 M |
| Incline (Decline) in Accounts Payable |
-76.20 M |
27.00 M |
5.00 M |
-600,000.00 |
-1.90 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-46.80 M |
-29.70 M |
56.30 M |
13.50 M |
-1.40 M |
| Incline (Decline) in Other Assets or Liabilties |
4.10 M |
13.80 M |
-41.50 M |
-20.40 M |
5.70 M |
| Net Cash Flow/Operating Activities |
324.80 M |
-300,000.00 |
175.40 M |
195.00 M |
218.00 M |
| Additions to Other Assets |
5.60 M |
7.90 M |
7.50 M |
8.30 M |
11.40 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
1.90 M |
0.00 |
700,000.00 |
1.30 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
83.60 M |
75.80 M |
72.70 M |
69.50 M |
68.20 M |
| Proceeds from Stock Options |
21.50 M |
18.10 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
153.50 M |
122.80 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
156.50 M |
258.40 M |
64.80 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
58.20 M |
-8.60 M |
10.30 M |
-3.50 M |
900,000.00 |
| Reduction in Long Term Debt |
83.00 M |
202.00 M |
52.70 M |
300,000.00 |
400,000.00 |
| Cash Dividends Paid Total |
18.30 M |
9.60 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
18.30 M |
9.60 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
281.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
281.00 M |
-132.50 M |
-107.30 M |
-143.20 M |
| Net Cash Flow - Financing |
-18.60 M |
214.50 M |
-110.10 M |
-111.10 M |
-142.70 M |
| Effect of Exchange rate on Cash |
-13.00 M |
10.00 M |
2.30 M |
-1.40 M |
1.40 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |