| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
62.30 M |
54.00 M |
46.90 M |
42.27 M |
40.02 M |
| Depreciation & Depletion |
61.70 M |
53.40 M |
46.50 M |
42.27 M |
40.02 M |
| Amortization of Intangible Assets |
600,000.00 |
600,000.00 |
400,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
67.50 M |
0.00 |
37.80 M |
| Deferred Income Taxes |
0.00 |
0.00 |
67.50 M |
0.00 |
37.80 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
176.80 M |
79.80 M |
61.00 M |
3.16 M |
0.00 |
| Funds from Operations |
729.90 M |
804.40 M |
637.50 M |
476.36 M |
377.28 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.90 M |
-46.40 M |
-44.30 M |
63.12 M |
-3.00 M |
| Incline (Decline) in Receivables |
89.40 M |
-42.70 M |
— |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-45.60 M |
23.90 M |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-31.90 M |
-27.60 M |
-44.30 M |
-3.00 M |
24.18 M |
| Net Cash Flow/Operating Activities |
741.80 M |
758.00 M |
593.20 M |
539.48 M |
374.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
180.60 M |
241.20 M |
362.70 M |
71.62 M |
79.76 M |
| Decrease in Investments |
199.60 M |
41.40 M |
39.80 M |
31.79 M |
46.97 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-100,000.00 |
-700,000.00 |
3.90 M |
0.00 |
0.00 |
| Other Sources - Investing |
100,000.00 |
700,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
125.00 M |
344.70 M |
421.20 M |
91.63 M |
75.86 M |
| Proceeds from Stock Options |
100.40 M |
91.60 M |
105.10 M |
47.97 M |
75.15 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
614.20 M |
312.10 M |
171.00 M |
75.85 M |
18.33 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
43.50 M |
-400,000.00 |
10.90 M |
3.40 M |
4.15 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
56.70 M |
| Cash Dividends Paid Total |
312.50 M |
180.30 M |
147.60 M |
119.53 M |
96.16 M |
| Common Dividends (Cash) |
312.50 M |
180.30 M |
147.60 M |
119.53 M |
96.16 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Financing |
-782.80 M |
-401.20 M |
-202.60 M |
-144.01 M |
-35.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |