| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
183.72 M |
146.16 M |
124.21 M |
105.81 M |
66.60 M |
| Depreciation & Depletion |
183.72 M |
146.16 M |
124.21 M |
105.81 M |
66.60 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
213.74 M |
203.94 M |
191.22 M |
177.92 M |
— |
| Deferred Income Taxes |
213.74 M |
203.94 M |
191.22 M |
177.92 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
50.36 M |
58.67 M |
46.81 M |
45.45 M |
5.31 M |
| Funds from Operations |
711.11 M |
615.37 M |
502.91 M |
371.58 M |
284.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
106.71 M |
-33.20 M |
-49.32 M |
52.20 M |
-2.43 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
87.66 M |
-61.94 M |
-146.31 M |
-34.44 M |
-27.40 M |
| Incline (Decline) in Accounts Payable |
22.38 M |
24.58 M |
-2.91 M |
99.39 M |
5.76 M |
| Incline (Decline) in Income Taxes Payable |
-13.92 M |
-12.80 M |
96.60 M |
18.97 M |
10.46 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
10.60 M |
16.96 M |
3.31 M |
-31.70 M |
8.75 M |
| Net Cash Flow/Operating Activities |
817.82 M |
582.17 M |
453.59 M |
423.78 M |
281.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.44 B |
1.46 B |
1.02 B |
4.31 B |
10.00 M |
| Decrease in Investments |
1.36 B |
1.40 B |
605.10 M |
4.78 B |
10.00 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
15.00 M |
15.26 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
500.17 M |
473.76 M |
668.31 M |
-279.64 M |
99.13 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
77.02 M |
48.93 M |
19.77 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
-19.77 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
287.92 M |
0.00 |
103.30 M |
434.66 M |
115.67 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
13.54 M |
-31.77 M |
5.16 M |
20.40 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
61.33 M |
61.62 M |
52.22 M |
46.44 M |
0.00 |
| Common Dividends (Cash) |
61.33 M |
61.62 M |
52.22 M |
46.44 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
52.96 M |
16.26 M |
0.00 |
0.00 |
23.91 M |
| Other Uses - Financing |
52.96 M |
16.26 M |
0.00 |
0.00 |
23.91 M |
| Net Cash Flow - Financing |
-282.76 M |
-77.14 M |
-73.33 M |
-411.76 M |
-91.76 M |
| Effect of Exchange rate on Cash |
1.18 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |