| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
55.30 M |
44.65 M |
44.04 M |
36.76 M |
25.98 M |
| Depreciation & Depletion |
47.20 M |
39.40 M |
38.70 M |
31.82 M |
21.04 M |
| Amortization of Intangible Assets |
8.10 M |
5.25 M |
5.34 M |
4.94 M |
4.94 M |
| Deferred Income Taxes and Investment Tax credity |
24.76 M |
20.10 M |
20.10 M |
20.10 M |
0.00 |
| Deferred Income Taxes |
24.76 M |
20.10 M |
20.10 M |
20.10 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-13.50 M |
4.73 M |
4.71 M |
2.26 M |
3.78 M |
| Funds from Operations |
224.95 M |
204.73 M |
158.99 M |
138.98 M |
112.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.70 M |
-7.25 M |
-10.02 M |
3.50 M |
-12.98 M |
| Incline (Decline) in Receivables |
27.13 M |
3.05 M |
-13.78 M |
-7.58 M |
-19.78 M |
| Incline (Decline) in Inventories |
-4.36 M |
-863,000.00 |
-618,000.00 |
-575,000.00 |
-225,000.00 |
| Incline (Decline) in Accounts Payable |
-10.90 M |
-6.52 M |
9.42 M |
1.75 M |
694,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
4.89 M |
1.43 M |
17.97 M |
-542,000.00 |
10.26 M |
| Incline (Decline) in Other Assets or Liabilties |
-26.46 M |
-4.34 M |
-23.02 M |
10.44 M |
-3.92 M |
| Net Cash Flow/Operating Activities |
215.25 M |
197.49 M |
148.96 M |
142.48 M |
99.74 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 |
667.52 M |
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 |
1.48 M |
0.00 |
3.58 M |
0.00 |
| Other Uses - Investing |
-52.22 M |
40.73 M |
94.25 M |
210.20 M |
518.79 M |
| Other Sources - Investing |
52.58 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
735.78 M |
108.60 M |
185.44 M |
287.97 M |
587.84 M |
| Proceeds from Stock Options |
316,000.00 |
2.50 M |
1.36 M |
1.40 M |
1.58 M |
| Other Proceeds from Sale/Issues of Stock |
113.11 M |
296.18 M |
63.65 M |
154.82 M |
216.71 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
854.49 M |
155.00 M |
177.00 M |
374.77 M |
894.22 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
264.29 M |
300.00 M |
82.00 M |
273.00 M |
547.00 M |
| Cash Dividends Paid Total |
203.18 M |
164.35 M |
125.50 M |
104.31 M |
80.17 M |
| Common Dividends (Cash) |
203.18 M |
164.35 M |
125.50 M |
104.31 M |
80.17 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 |
2.00 M |
| Other Uses - Financing |
-14.29 M |
-3.96 M |
-3.95 M |
-2.34 M |
-942,000.00 |
| Net Cash Flow - Financing |
486.17 M |
-14.63 M |
30.56 M |
151.34 M |
484.39 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |