| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
167.11 M |
179.40 M |
173.65 M |
160.59 M |
131.62 M |
| Depreciation & Depletion |
167.11 M |
179.40 M |
173.65 M |
160.59 M |
131.62 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
173.07 M |
148.17 M |
182.06 M |
186.66 M |
153.52 M |
| Deferred Income Taxes |
173.07 M |
148.17 M |
182.06 M |
186.66 M |
153.52 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
307.32 M |
-16.58 M |
-88.15 M |
11.57 M |
-2.93 M |
| Funds from Operations |
157.10 M |
273.11 M |
254.95 M |
271.50 M |
256.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-69.00 M |
-50.58 M |
-10.52 M |
-61.05 M |
-20.59 M |
| Incline (Decline) in Receivables |
1.23 M |
-21.01 M |
17.46 M |
-27.67 M |
-28.34 M |
| Incline (Decline) in Inventories |
-9.92 M |
-104,000.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
2.52 M |
4.42 M |
-18.56 M |
45.84 M |
30.43 M |
| Incline (Decline) in Income Taxes Payable |
-16.05 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-6.40 M |
6.29 M |
34.06 M |
-7.68 M |
-22.71 M |
| Incline (Decline) in Other Assets or Liabilties |
-46.78 M |
-27.48 M |
-15.72 M |
-113.28 M |
-15.00 M |
| Net Cash Flow/Operating Activities |
88.10 M |
222.53 M |
244.42 M |
210.45 M |
235.76 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
481.06 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
185.44 M |
217.37 M |
102.26 M |
109.80 M |
13.38 M |
| Decrease in Investments |
180.30 M |
163.64 M |
96.62 M |
104.62 M |
20.29 M |
| Disposal of Fixed Assets |
1.46 M |
55.04 M |
0.00 |
45.96 M |
0.00 |
| Other Uses - Investing |
-27.92 M |
-381.10 M |
-8.24 M |
-26.38 M |
5.65 M |
| Other Sources - Investing |
30.00 M |
388.95 M |
23.28 M |
26.38 M |
0.00 |
| Net Cash Flow - Investing |
320.72 M |
73.53 M |
799.58 M |
154.64 M |
144.45 M |
| Proceeds from Stock Options |
86,000.00 |
11.00 M |
14.07 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
250.96 M |
4.28 M |
226.10 M |
101.23 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.40 M |
18.27 M |
20.24 M |
234.30 M |
1.12 M |
| Long Term Borrowings |
452.75 M |
20.00 M |
15.00 M |
339.83 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
78.77 M |
-98.44 M |
432.14 M |
237.50 M |
-31.22 M |
| Reduction in Long Term Debt |
450.83 M |
102.28 M |
0.00 |
399.63 M |
0.00 |
| Cash Dividends Paid Total |
57.50 M |
70.34 M |
59.71 M |
51.13 M |
38.85 M |
| Common Dividends (Cash) |
57.50 M |
70.34 M |
59.71 M |
51.13 M |
38.85 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
88.51 M |
12,000.00 |
3.01 M |
1.69 M |
811,000.00 |
| Other Uses - Financing |
82.64 M |
-580,000.00 |
3.01 M |
1.69 M |
-15.62 M |
| Net Cash Flow - Financing |
355.47 M |
-254.63 M |
610.37 M |
-4.80 M |
-86.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |