| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
479.00 M |
413.00 M |
210.00 M |
159.80 M |
134.80 M |
| Depreciation & Depletion |
468.00 M |
397.00 M |
207.00 M |
159.80 M |
134.80 M |
| Amortization of Intangible Assets |
11.00 M |
16.00 M |
3.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
134.00 M |
99.00 M |
48.00 M |
41.90 M |
0.00 |
| Funds from Operations |
1.11 B |
1.38 B |
696.00 M |
574.00 M |
333.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
198.00 M |
22.00 M |
-78.00 M |
-172.50 M |
127.50 M |
| Incline (Decline) in Receivables |
92.00 M |
-194.00 M |
-218.00 M |
-77.30 M |
-90.30 M |
| Incline (Decline) in Inventories |
88.00 M |
8.00 M |
-53.00 M |
-52.20 M |
-4.20 M |
| Incline (Decline) in Accounts Payable |
-33.00 M |
114.00 M |
196.00 M |
64.60 M |
134.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
23.00 M |
38.00 M |
6.00 M |
-27.40 M |
98.80 M |
| Incline (Decline) in Other Assets or Liabilties |
28.00 M |
56.00 M |
-9.00 M |
-80.20 M |
-11.00 M |
| Net Cash Flow/Operating Activities |
1.30 B |
1.40 B |
618.00 M |
401.50 M |
460.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
63.00 M |
927.00 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
105.00 M |
68.00 M |
109.00 M |
95.40 M |
| Decrease in Investments |
2.00 M |
326.00 M |
9.00 M |
74.20 M |
14.50 M |
| Disposal of Fixed Assets |
29.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
551.00 M |
1.32 B |
383.00 M |
336.70 M |
314.30 M |
| Proceeds from Stock Options |
28.00 M |
60.00 M |
30.00 M |
77.60 M |
57.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
36.00 M |
60.00 M |
73.00 M |
53.50 M |
45.00 M |
| Long Term Borrowings |
0.00 |
1.51 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
27.00 M |
1.27 B |
43.00 M |
23.40 M |
19.50 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
89.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-29.00 M |
89.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-64.00 M |
326.00 M |
-86.00 M |
700,000.00 |
-6.70 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |