| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
126.74 M |
121.10 M |
115.19 M |
94.74 M |
88.02 M |
| Depreciation & Depletion |
114.62 M |
109.36 M |
105.77 M |
87.68 M |
83.37 M |
| Amortization of Intangible Assets |
12.12 M |
11.74 M |
9.42 M |
7.07 M |
4.65 M |
| 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 |
-458,000.00 |
13.28 M |
421,000.00 |
-30.60 M |
-2.48 M |
| Funds from Operations |
421.64 M |
393.79 M |
345.88 M |
280.15 M |
266.73 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-84.71 M |
-67.22 M |
107.84 M |
14.58 M |
-13.48 M |
| Incline (Decline) in Receivables |
-9.81 M |
-37.99 M |
6.46 M |
14.80 M |
-10.64 M |
| Incline (Decline) in Inventories |
-59.07 M |
-21.72 M |
-15.18 M |
-28.96 M |
-24.30 M |
| Incline (Decline) in Accounts Payable |
-23.60 M |
14.90 M |
93.08 M |
23.77 M |
17.70 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
7.76 M |
-22.41 M |
23.48 M |
4.97 M |
3.77 M |
| Net Cash Flow/Operating Activities |
336.93 M |
326.57 M |
453.72 M |
294.73 M |
253.25 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
125.10 M |
78.92 M |
366.50 M |
21.45 M |
240.97 M |
| Incline (Decline) in Inventories |
576.46 M |
136.46 M |
118.30 M |
3.25 M |
0.00 |
| Decrease in Investments |
576.46 M |
174.96 M |
188.80 M |
3.12 M |
0.00 |
| Disposal of Fixed Assets |
11.69 M |
8.69 M |
2.94 M |
129.68 M |
5.08 M |
| Other Uses - Investing |
26.65 M |
-2.73 M |
4.28 M |
9.41 M |
91.29 M |
| Other Sources - Investing |
730,000.00 |
2.73 M |
775,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
265.86 M |
170.52 M |
404.44 M |
-18.32 M |
394.28 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
86.79 M |
36.98 M |
22.98 M |
37.52 M |
6.12 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
42,000.00 |
| Incline or Decline in Short Term Borrowings |
67.42 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
6.34 M |
11.08 M |
15.76 M |
32.30 M |
13.94 M |
| Cash Dividends Paid Total |
81.09 M |
75.84 M |
69.37 M |
61.34 M |
57.09 M |
| Common Dividends (Cash) |
81.09 M |
75.84 M |
69.37 M |
61.34 M |
57.09 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
13.00 M |
9.29 M |
10.00 M |
9.02 M |
6.55 M |
| Other Uses - Financing |
13.00 M |
9.29 M |
10.00 M |
9.02 M |
6.55 M |
| Net Cash Flow - Financing |
-93.81 M |
-114.61 M |
-98.12 M |
-122.14 M |
-70.56 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |