| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
50.02 M |
48.54 M |
49.38 M |
54.20 M |
56.29 M |
| Depreciation & Depletion |
42.84 M |
43.90 M |
46.98 M |
52.83 M |
57.04 M |
| Amortization of Intangible Assets |
7.17 M |
4.63 M |
2.40 M |
1.37 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
50.49 M |
49.65 M |
68.70 M |
95.45 M |
| Deferred Income Taxes |
0.00 |
50.49 M |
49.65 M |
68.70 M |
95.45 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
305.12 M |
10.26 M |
37.32 M |
53.43 M |
43.50 M |
| Funds from Operations |
97.94 M |
134.56 M |
113.69 M |
221.85 M |
161.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-24.90 M |
108.98 M |
153.97 M |
45.38 M |
196.77 M |
| Incline (Decline) in Receivables |
-6.41 M |
41.76 M |
42.21 M |
33.85 M |
50.58 M |
| Incline (Decline) in Inventories |
924,000.00 |
-28.46 M |
22.23 M |
1.54 M |
23.31 M |
| Incline (Decline) in Accounts Payable |
-67.54 M |
18.93 M |
45,000.00 |
-33.37 M |
31.77 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
48.14 M |
76.74 M |
89.48 M |
43.36 M |
91.11 M |
| Net Cash Flow/Operating Activities |
73.04 M |
243.54 M |
267.66 M |
267.23 M |
358.41 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
37.88 M |
76.34 M |
13.12 M |
15.32 M |
25.18 M |
| Incline (Decline) in Inventories |
0.00 |
692.98 M |
817.54 M |
1.73 B |
506.40 M |
| Decrease in Investments |
0.00 |
692.98 M |
1.03 B |
1.73 B |
298.26 M |
| Disposal of Fixed Assets |
433,000.00 |
3.10 M |
4.85 M |
11.42 M |
5.85 M |
| Other Uses - Investing |
44.15 M |
-4.22 M |
-18.72 M |
10.03 M |
-76.62 M |
| Other Sources - Investing |
0.00 |
4.28 M |
18.72 M |
1.99 M |
87.93 M |
| Net Cash Flow - Investing |
137.34 M |
125.63 M |
-177.46 M |
49.96 M |
189.43 M |
| Proceeds from Stock Options |
525,000.00 |
27.16 M |
6.83 M |
27.07 M |
40.11 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
73.98 M |
172.33 M |
257.82 M |
244.64 M |
24.08 M |
| Long Term Borrowings |
141.50 M |
200.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
20.10 M |
-128.69 M |
116.75 M |
-363.44 M |
| Reduction in Long Term Debt |
22.51 M |
440.59 M |
10.78 M |
216.42 M |
80.95 M |
| Cash Dividends Paid Total |
22.57 M |
21.80 M |
18.42 M |
21.18 M |
8.26 M |
| Common Dividends (Cash) |
22.57 M |
21.80 M |
18.42 M |
21.18 M |
8.26 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-8.53 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
22.97 M |
-146.88 M |
-518.52 M |
-249.54 M |
-208.65 M |
| Effect of Exchange rate on Cash |
-21.96 M |
7.76 M |
4.51 M |
-1.92 M |
4.48 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |