| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
64.40 M |
56.50 M |
57.10 M |
49.60 M |
41.81 M |
| Depreciation & Depletion |
64.30 M |
56.50 M |
52.80 M |
43.70 M |
38.30 M |
| Amortization of Intangible Assets |
100,000.00 |
0.00 |
4.30 M |
5.90 M |
3.51 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.82 B |
291.90 M |
0.00 |
5.90 M |
4.05 M |
| Funds from Operations |
687.70 M |
1.58 B |
1.53 B |
1.03 B |
671.82 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
667.80 M |
-2.77 B |
-2.15 B |
-1.45 B |
-248.50 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
737.60 M |
-3.11 B |
-1.86 B |
-1.41 B |
-486.01 M |
| Incline (Decline) in Accounts Payable |
-692.50 M |
37.80 M |
589.20 M |
191.10 M |
249.42 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
622.70 M |
298.70 M |
-882.30 M |
-233.10 M |
-11.91 M |
| Net Cash Flow/Operating Activities |
1.36 B |
-1.19 B |
-620.70 M |
-422.50 M |
423.32 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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
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 |
39.80 M |
83.30 M |
68.20 M |
55.20 M |
48.67 M |
| Proceeds from Stock Options |
12.70 M |
12.40 M |
24.80 M |
15.40 M |
11.56 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
36.80 M |
0.00 |
0.00 |
58.86 M |
0.00 |
| Long Term Borrowings |
2.98 B |
5.82 B |
4.06 B |
3.52 B |
2.46 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.70 B |
4.71 B |
2.67 B |
3.06 B |
2.27 B |
| Cash Dividends Paid Total |
188.40 M |
137.60 M |
96.50 M |
66.90 M |
40.10 M |
| Common Dividends (Cash) |
188.40 M |
137.60 M |
96.50 M |
66.90 M |
40.10 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
258.20 M |
9.40 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
258.20 M |
-238.90 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.63 B |
711.90 M |
1.32 B |
412.80 M |
103.91 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |