| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
210.77 M |
146.04 M |
101.58 M |
96.27 M |
94.42 M |
| Depreciation & Depletion |
210.77 M |
146.04 M |
101.58 M |
96.27 M |
94.42 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-54.31 M |
-130.59 M |
-29.93 M |
-44.73 M |
19.60 M |
| Funds from Operations |
747.78 M |
553.11 M |
373.50 M |
233.72 M |
126.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-136.96 M |
7.96 M |
-77.12 M |
-21.48 M |
10.00 M |
| Incline (Decline) in Receivables |
-127.99 M |
-53.77 M |
-120.74 M |
-46.22 M |
-25.34 M |
| Incline (Decline) in Inventories |
-3.95 M |
-2.98 M |
-4.85 M |
-487,000.00 |
1.71 M |
| Incline (Decline) in Accounts Payable |
-15.65 M |
73.78 M |
-11.06 M |
8.52 M |
-378,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
28.21 M |
5.30 M |
55.11 M |
12.74 M |
2.87 M |
| Incline (Decline) in Other Assets or Liabilties |
-17.57 M |
-14.37 M |
4.43 M |
3.98 M |
31.14 M |
| Net Cash Flow/Operating Activities |
610.83 M |
561.07 M |
296.39 M |
212.24 M |
136.64 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
12.04 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
148.44 M |
5.00 M |
0.00 |
| Decrease in Investments |
25.51 M |
127.82 M |
113.72 M |
65.54 M |
14.03 M |
| Disposal of Fixed Assets |
22.91 M |
51.57 M |
11.78 M |
28.99 M |
7.94 M |
| Other Uses - Investing |
-13.93 M |
-16.26 M |
-2.97 M |
0.00 |
0.00 |
| Other Sources - Investing |
13.93 M |
16.26 M |
2.97 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
655.34 M |
698.57 M |
548.88 M |
-2.73 M |
68.24 M |
| Proceeds from Stock Options |
14.54 M |
3.80 M |
12.37 M |
25.36 M |
4.93 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
17.62 M |
28.41 M |
0.00 |
0.00 |
| Long Term Borrowings |
3.55 B |
1.49 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
1.73 M |
-21.15 M |
21.15 M |
0.00 |
-30.00 M |
| Reduction in Long Term Debt |
3.50 B |
1.24 B |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
19.33 M |
18.64 M |
17.71 M |
16.87 M |
16.22 M |
| Common Dividends (Cash) |
19.33 M |
18.64 M |
17.71 M |
16.87 M |
16.22 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
24.87 M |
1.47 M |
10.19 M |
0.00 |
0.00 |
| Other Uses - Financing |
24.87 M |
1.47 M |
10.19 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
76.80 M |
192.86 M |
-2.41 M |
8.49 M |
-41.30 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |