| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
141.80 M |
120.70 M |
108.14 M |
110.85 M |
94.59 M |
| Depreciation & Depletion |
134.00 M |
120.70 M |
107.80 M |
93.70 M |
80.00 M |
| Amortization of Intangible Assets |
7.80 M |
0.00 |
335,000.00 |
17.15 M |
14.59 M |
| Deferred Income Taxes and Investment Tax credity |
94.73 M |
103.83 M |
96.79 M |
44.15 M |
17.60 M |
| Deferred Income Taxes |
94.73 M |
103.83 M |
96.79 M |
44.15 M |
17.60 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
25.13 M |
26.56 M |
29.17 M |
21.95 M |
30.62 M |
| Funds from Operations |
496.18 M |
397.61 M |
368.26 M |
329.84 M |
323.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
87.26 M |
-44.05 M |
138.61 M |
45.35 M |
-25.06 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Inventories |
144.24 M |
26.43 M |
-113.64 M |
-84.98 M |
-11.62 M |
| Incline (Decline) in Accounts Payable |
-101.68 M |
-63.20 M |
221.64 M |
21.45 M |
2.91 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
44.70 M |
-7.29 M |
30.60 M |
108.88 M |
-16.35 M |
| Net Cash Flow/Operating Activities |
583.44 M |
353.56 M |
506.87 M |
375.19 M |
298.16 M |
| Additions to Other Assets |
0.00 |
146.08 M |
71.94 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
36.98 M |
0.00 |
0.00 |
0.00 |
67.40 M |
| Decrease in Investments |
42.52 M |
0.00 |
0.00 |
43.46 M |
0.00 |
| Disposal of Fixed Assets |
117,000.00 |
356,000.00 |
615,000.00 |
0.00 |
17.40 M |
| Other Uses - Investing |
0.00 |
-137.10 M |
-59.34 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
137.10 M |
59.34 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
218.76 M |
244.74 M |
235.94 M |
132.40 M |
199.54 M |
| Proceeds from Stock Options |
47.87 M |
20.75 M |
32.52 M |
45.98 M |
23.39 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
304.91 M |
203.88 M |
203.79 M |
181.63 M |
182.96 M |
| Long Term Borrowings |
0.00 |
0.00 |
150.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
50.00 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
49.84 M |
40.64 M |
33.63 M |
30.72 M |
25.26 M |
| Common Dividends (Cash) |
49.84 M |
40.64 M |
33.63 M |
30.72 M |
25.26 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.97 M |
5.14 M |
9.60 M |
0.00 |
0.00 |
| Other Uses - Financing |
5.97 M |
5.14 M |
9.60 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-300.90 M |
-218.62 M |
-95.30 M |
-166.36 M |
-184.83 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |