| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
135.71 M |
114.29 M |
100.27 M |
66.67 M |
33.15 M |
| Depreciation & Depletion |
128.11 M |
107.09 M |
93.77 M |
66.67 M |
33.15 M |
| Amortization of Intangible Assets |
7.60 M |
7.20 M |
6.50 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-37.60 M |
-20.87 M |
-814,000.00 |
0.00 |
0.00 |
| Funds from Operations |
352.16 M |
244.00 M |
248.91 M |
182.02 M |
111.57 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
133.02 M |
-21.33 M |
1.90 M |
4.41 M |
-1.95 M |
| Incline (Decline) in Receivables |
-51.59 M |
-22.86 M |
28.48 M |
-42.08 M |
-1.48 M |
| Incline (Decline) in Inventories |
193.99 M |
-71.46 M |
257,000.00 |
-6.04 M |
0.00 |
| Incline (Decline) in Accounts Payable |
-16.42 M |
72.92 M |
-17.20 M |
54.60 M |
4.46 M |
| Incline (Decline) in Income Taxes Payable |
76,000.00 |
1.27 M |
1.34 M |
-3.32 M |
264,000.00 |
| Incline (Decline) in Other Accruals |
-8.46 M |
9.73 M |
1.14 M |
-259,000.00 |
47,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
15.41 M |
-10.92 M |
-12.10 M |
1.50 M |
-5.24 M |
| Net Cash Flow/Operating Activities |
485.18 M |
222.67 M |
250.81 M |
186.43 M |
109.62 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
810.21 M |
0.00 |
154.47 M |
500.97 M |
28.08 M |
| Incline (Decline) in Inventories |
0.00 |
62,000.00 |
10.82 M |
3.32 M |
0.00 |
| Decrease in Investments |
0.00 |
250,000.00 |
3.66 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
50.81 M |
12.67 M |
71.40 M |
480.94 M |
46,000.00 |
| Other Uses - Investing |
-5.02 M |
0.00 |
-1.02 M |
-2.43 M |
1.07 M |
| Other Sources - Investing |
5.02 M |
0.00 |
1.02 M |
2.43 M |
29,000.00 |
| Net Cash Flow - Investing |
956.52 M |
238.40 M |
213.23 M |
89.00 M |
58.51 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
236.22 M |
143.08 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.45 B |
1.25 B |
269.03 M |
746.47 M |
43.00 M |
| Incline or Decline in Short Term Borrowings |
10.76 M |
3.68 M |
-6.30 M |
10.01 M |
0.00 |
| Reduction in Long Term Debt |
2.03 B |
1.16 B |
83.51 M |
735.06 M |
15.47 M |
| Cash Dividends Paid Total |
241.94 M |
197.33 M |
183.29 M |
127.79 M |
72.58 M |
| Common Dividends (Cash) |
241.94 M |
197.33 M |
183.29 M |
127.79 M |
72.58 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.97 M |
3.04 M |
575,000.00 |
29.20 M |
0.00 |
| Other Uses - Financing |
5.81 M |
2.66 M |
180,000.00 |
29.20 M |
-5.66 M |
| Net Cash Flow - Financing |
440.06 M |
37.06 M |
-3.90 M |
-77.18 M |
-50.71 M |
| Effect of Exchange rate on Cash |
-13.19 M |
-336,000.00 |
-894,000.00 |
-345,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |