| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
292.85 M |
242.06 M |
208.35 M |
212.30 M |
166.32 M |
| Depreciation & Depletion |
292.85 M |
242.06 M |
208.35 M |
212.30 M |
166.32 M |
| Amortization of Intangible Assets |
16.62 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
5.50 M |
8.20 M |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
5.50 M |
8.20 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
48.60 M |
2.24 M |
5.75 M |
-9.06 M |
-65.89 M |
| Funds from Operations |
711.00 M |
419.23 M |
475.04 M |
241.36 M |
214.13 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-31.86 M |
-88.42 M |
-166.94 M |
13.25 M |
-67.41 M |
| Incline (Decline) in Receivables |
-9.87 M |
10.25 M |
-49.26 M |
-48.43 M |
-31.57 M |
| Incline (Decline) in Inventories |
-13.78 M |
-55.47 M |
-39.78 M |
-38.37 M |
-12.42 M |
| Incline (Decline) in Accounts Payable |
21.82 M |
-59.63 M |
-115.12 M |
108.54 M |
-6.78 M |
| Incline (Decline) in Income Taxes Payable |
-31.82 M |
20.50 M |
-33.51 M |
-4.22 M |
-13.82 M |
| Incline (Decline) in Other Accruals |
3.67 M |
4.70 M |
5.76 M |
18.96 M |
16.76 M |
| Incline (Decline) in Other Assets or Liabilties |
-33.71 M |
43.55 M |
10.97 M |
6.07 M |
-29.18 M |
| Net Cash Flow/Operating Activities |
679.14 M |
330.81 M |
308.10 M |
254.61 M |
146.73 M |
| Additions to Other Assets |
19.76 M |
19.71 M |
20.06 M |
28.16 M |
33.81 M |
| Net Assets from Acquisitions |
6.80 M |
0.00 |
0.00 |
0.00 |
387.75 M |
| Incline (Decline) in Inventories |
7.47 M |
5.54 M |
45.53 M |
23.28 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
111.45 M |
| Disposal of Fixed Assets |
1.14 M |
70.30 M |
777,000.00 |
117.05 M |
7.43 M |
| Other Uses - Investing |
-2.70 M |
-18.32 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
2.70 M |
18.32 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
527.54 M |
425.00 M |
688.00 M |
291.54 M |
595.29 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
6.32 M |
4.91 M |
4.87 M |
29.28 M |
254.66 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
53.85 M |
0.00 |
43.88 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
442,000.00 |
0.00 |
261.88 M |
| Incline or Decline in Short Term Borrowings |
13.49 M |
133.48 M |
192.30 M |
-25.00 M |
25.00 M |
| Reduction in Long Term Debt |
3.14 M |
2.70 M |
0.00 |
2.38 M |
302,000.00 |
| Cash Dividends Paid Total |
48.85 M |
38.94 M |
31.82 M |
27.64 M |
24.04 M |
| Common Dividends (Cash) |
48.80 M |
38.70 M |
31.40 M |
20.70 M |
24.04 M |
| Preferred Dividends (Cash) |
47,000.00 |
245,000.00 |
415,000.00 |
6.94 M |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-86.02 M |
96.74 M |
121.92 M |
-25.73 M |
517.19 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |