| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
269.56 M |
232.58 M |
181.13 M |
164.40 M |
153.08 M |
| Depreciation & Depletion |
199.03 M |
183.71 M |
151.24 M |
154.67 M |
144.52 M |
| Amortization of Intangible Assets |
70.53 M |
48.87 M |
29.89 M |
20.12 M |
31.90 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
209.26 M |
119.68 M |
75.72 M |
141.79 M |
31.49 M |
| Funds from Operations |
356.17 M |
352.80 M |
334.93 M |
399.36 M |
340.11 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-58.71 M |
-80.99 M |
-25.05 M |
-55.21 M |
58.64 M |
| Incline (Decline) in Receivables |
-16.99 M |
-87.44 M |
-896,000.00 |
-52.40 M |
-15.46 M |
| Incline (Decline) in Inventories |
861,000.00 |
-7.50 M |
609,000.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-64.37 M |
22.77 M |
-5.00 M |
45.70 M |
75.29 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
22.65 M |
-16.32 M |
-19.16 M |
-48.52 M |
-2.04 M |
| Net Cash Flow/Operating Activities |
297.45 M |
271.80 M |
309.88 M |
344.15 M |
375.90 M |
| Additions to Other Assets |
79.21 M |
147.47 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
62.17 M |
181.69 M |
0.00 |
0.00 |
102.14 M |
| Decrease in Investments |
0.00 |
0.00 |
6.39 M |
53.58 M |
0.00 |
| Disposal of Fixed Assets |
39.22 M |
298.16 M |
344.59 M |
69.50 M |
129.21 M |
| Other Uses - Investing |
82.08 M |
-101.88 M |
156.08 M |
57.30 M |
9.40 M |
| Other Sources - Investing |
0.00 |
101.88 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.26 B |
1.17 B |
821.17 M |
857.04 M |
854.00 M |
| Proceeds from Stock Options |
1.13 M |
8.71 M |
38.65 M |
12.59 M |
5.36 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-83.75 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
663,000.00 |
4.27 M |
966,000.00 |
1.94 M |
0.00 |
| Long Term Borrowings |
1.92 B |
2.49 B |
1.74 B |
1.22 B |
1.45 B |
| Incline or Decline in Short Term Borrowings |
42.91 M |
-51.15 M |
85.66 M |
-32.60 M |
-16.80 M |
| Reduction in Long Term Debt |
962.88 M |
1.44 B |
1.16 B |
600.44 M |
648.40 M |
| Cash Dividends Paid Total |
33.02 M |
30.78 M |
26.51 M |
22.22 M |
29.10 M |
| Common Dividends (Cash) |
33.02 M |
30.78 M |
26.51 M |
22.22 M |
29.10 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
16.46 M |
3.57 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
9.18 M |
-79.25 M |
-163.58 M |
-38.21 M |
-70.72 M |
| Net Cash Flow - Financing |
978.39 M |
897.33 M |
510.77 M |
491.13 M |
622.91 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |