| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
205.42 M |
161.91 M |
104.64 M |
90.32 M |
76.85 M |
| Depreciation & Depletion |
191.10 M |
155.20 M |
101.00 M |
85.20 M |
73.20 M |
| Amortization of Intangible Assets |
14.32 M |
6.71 M |
3.64 M |
5.12 M |
3.65 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
11.50 M |
14.10 M |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
11.50 M |
14.10 M |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
35.78 M |
174.82 M |
368.86 M |
240.39 M |
117.00 M |
| Funds from Operations |
454.01 M |
639.81 M |
656.20 M |
659.56 M |
780.17 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.22 M |
-120.38 M |
-39.64 M |
-40.45 M |
-81.11 M |
| Incline (Decline) in Receivables |
65.29 M |
-27.03 M |
52.29 M |
-97.69 M |
5.48 M |
| Incline (Decline) in Inventories |
49.12 M |
-9.29 M |
-54.24 M |
-22.34 M |
-49.99 M |
| Incline (Decline) in Accounts Payable |
-5.99 M |
-13.38 M |
-12.28 M |
30.88 M |
-37.59 M |
| Incline (Decline) in Income Taxes Payable |
15.54 M |
-4.51 M |
-14.05 M |
20.93 M |
13.83 M |
| Incline (Decline) in Other Accruals |
-130.72 M |
-50.32 M |
-17.91 M |
36.38 M |
-11.15 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.46 M |
-15.85 M |
6.54 M |
-8.62 M |
-1.69 M |
| Net Cash Flow/Operating Activities |
445.80 M |
519.42 M |
616.56 M |
619.11 M |
699.06 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
4.45 M |
9.59 M |
| Net Assets from Acquisitions |
61.01 M |
64.12 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
5.52 M |
316.18 M |
779.65 M |
416.04 M |
1.15 B |
| Decrease in Investments |
8.43 M |
835.76 M |
987.79 M |
782.47 M |
808.88 M |
| Disposal of Fixed Assets |
947,000.00 |
16.37 M |
2.33 M |
1.54 M |
0.00 |
| Other Uses - Investing |
-873,000.00 |
-9.13 M |
11.66 M |
9.16 M |
308,000.00 |
| Other Sources - Investing |
873,000.00 |
9.13 M |
0.00 |
0.00 |
2.87 M |
| Net Cash Flow - Investing |
191.72 M |
-265.09 M |
202.93 M |
-157.61 M |
474.84 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
25.68 M |
148.79 M |
105.99 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
260.93 M |
0.00 |
60.77 M |
580.39 M |
168.46 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-3.83 M |
-25.29 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
40,000.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
248.50 M |
240.42 M |
200.13 M |
153.00 M |
123.94 M |
| Common Dividends (Cash) |
248.50 M |
240.42 M |
200.13 M |
153.00 M |
123.94 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
670,000.00 |
558,000.00 |
11.50 M |
44.66 M |
0.00 |
| Other Uses - Financing |
-44.59 M |
-82.72 M |
-23.67 M |
44.66 M |
0.00 |
| Net Cash Flow - Financing |
-557.85 M |
-348.46 M |
-258.89 M |
-539.94 M |
-186.41 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |