| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
123.01 M |
100.70 M |
80.89 M |
65.12 M |
50.40 M |
| Depreciation & Depletion |
123.01 M |
100.70 M |
80.89 M |
65.12 M |
57.03 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
112.30 M |
108.61 M |
75.84 M |
55.04 M |
4.78 M |
| Deferred Income Taxes |
112.30 M |
108.61 M |
75.84 M |
55.04 M |
4.78 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
79.47 M |
50.86 M |
15.23 M |
-44.62 M |
96.00 M |
| Funds from Operations |
839.52 M |
917.71 M |
739.29 M |
491.83 M |
350.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-30.36 M |
5.65 M |
39.82 M |
104.77 M |
58.82 M |
| Incline (Decline) in Receivables |
3.31 M |
8.21 M |
-25.30 M |
-19.21 M |
-9.68 M |
| Incline (Decline) in Inventories |
4.07 M |
-32.08 M |
-57.70 M |
-49.08 M |
-22.51 M |
| Incline (Decline) in Accounts Payable |
-37.02 M |
20.42 M |
29.49 M |
14.83 M |
20.21 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-32.09 M |
75.10 M |
96.40 M |
145.05 M |
61.86 M |
| Incline (Decline) in Other Assets or Liabilties |
31.37 M |
-66.01 M |
-3.08 M |
13.18 M |
8.94 M |
| Net Cash Flow/Operating Activities |
809.15 M |
923.36 M |
779.10 M |
596.60 M |
544.26 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 |
228.43 M |
| Incline (Decline) in Inventories |
0.00 |
162.30 M |
921.00 M |
1.20 B |
379.53 M |
| Decrease in Investments |
0.00 |
782.46 M |
685.79 M |
1.15 B |
330.70 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
156,000.00 |
237,000.00 |
18,000.00 |
| Other Uses - Investing |
24.40 M |
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 |
264.73 M |
-445.44 M |
375.93 M |
180.96 M |
371.83 M |
| Proceeds from Stock Options |
7.36 M |
83.32 M |
112.12 M |
86.55 M |
46.84 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
453.79 M |
1.34 B |
150.00 M |
600.27 M |
264.97 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
7.50 M |
0.00 |
0.00 |
-12.29 M |
10.59 M |
| Reduction in Long Term Debt |
285,000.00 |
235,000.00 |
170,000.00 |
150,000.00 |
115,000.00 |
| 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 |
23.25 M |
65.10 M |
99.34 M |
68.67 M |
| Other Uses - Financing |
-871,000.00 |
23.25 M |
48.44 M |
99.34 M |
-4.26 M |
| Net Cash Flow - Financing |
-440.08 M |
-1.23 B |
10.39 M |
-426.83 M |
-280.58 M |
| Effect of Exchange rate on Cash |
-2.88 M |
3.41 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |