| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
227.33 M |
169.66 M |
127.51 M |
99.41 M |
86.55 M |
| Depreciation & Depletion |
227.33 M |
169.66 M |
127.51 M |
99.41 M |
86.55 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
99.00 M |
4.88 M |
38.90 M |
31.65 M |
-4.48 M |
| Funds from Operations |
655.34 M |
455.06 M |
342.72 M |
198.08 M |
131.31 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.05 M |
24.81 M |
-16.98 M |
15.20 M |
-5.83 M |
| Incline (Decline) in Receivables |
-50.57 M |
32.88 M |
-44.53 M |
-25.90 M |
-11.53 M |
| Incline (Decline) in Inventories |
-1.04 M |
-1.16 M |
-3.45 M |
-6.08 M |
501,000.00 |
| Incline (Decline) in Accounts Payable |
28.64 M |
-5.05 M |
27.47 M |
34.75 M |
2.98 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
9.92 M |
-1.86 M |
3.54 M |
12.43 M |
2.22 M |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
642.29 M |
479.88 M |
325.74 M |
213.28 M |
125.48 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
336.45 M |
360.15 M |
153.60 M |
485.56 M |
103.87 M |
| Incline (Decline) in Inventories |
142.65 M |
0.00 |
0.00 |
0.00 |
1.82 M |
| Decrease in Investments |
40.01 M |
0.00 |
0.00 |
0.00 |
12.13 M |
| Disposal of Fixed Assets |
234.33 M |
388,000.00 |
9.44 M |
26.12 M |
529,000.00 |
| Other Uses - Investing |
7.38 M |
34.50 M |
0.00 |
-5.94 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
5.94 M |
0.00 |
| Net Cash Flow - Investing |
1.02 B |
911.66 M |
432.38 M |
628.34 M |
187.64 M |
| Proceeds from Stock Options |
6.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
292.54 M |
9.30 M |
110.35 M |
250.46 M |
594,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.43 M |
0.00 |
2.81 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.12 B |
1.05 B |
449.00 M |
732.70 M |
416.97 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.01 B |
619.70 M |
453.72 M |
540.56 M |
355.31 M |
| Cash Dividends Paid Total |
19.08 M |
12.19 M |
9.83 M |
6.17 M |
803,000.00 |
| Common Dividends (Cash) |
19.08 M |
12.19 M |
7.61 M |
3.22 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
2.21 M |
2.95 M |
803,000.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-3.63 M |
0.00 |
| Net Cash Flow - Financing |
379.92 M |
429.42 M |
93.00 M |
432.80 M |
61.46 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |