| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
114.50 M |
113.90 M |
98.40 M |
83.20 M |
78.00 M |
| Depreciation & Depletion |
108.10 M |
109.20 M |
96.00 M |
81.00 M |
76.16 M |
| Amortization of Intangible Assets |
6.40 M |
4.70 M |
2.40 M |
2.20 M |
1.84 M |
| Deferred Income Taxes and Investment Tax credity |
142.50 M |
149.70 M |
144.20 M |
116.10 M |
206.59 M |
| Deferred Income Taxes |
142.50 M |
149.70 M |
144.20 M |
116.10 M |
206.59 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
514.30 M |
-7.00 M |
18.80 M |
-300,000.00 |
-123.36 M |
| Funds from Operations |
259.80 M |
333.60 M |
368.00 M |
308.50 M |
325.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-95.40 M |
-190.90 M |
-166.20 M |
-102.60 M |
-162.27 M |
| Incline (Decline) in Receivables |
2.30 M |
-61.40 M |
-104.70 M |
-90.20 M |
-82.06 M |
| Incline (Decline) in Inventories |
12.70 M |
-96.80 M |
-118.10 M |
-131.00 M |
-96.44 M |
| Incline (Decline) in Accounts Payable |
-38.00 M |
-31.70 M |
-1.70 M |
36.70 M |
16.23 M |
| Incline (Decline) in Income Taxes Payable |
-20.50 M |
-19.00 M |
6.40 M |
12.20 M |
— |
| Incline (Decline) in Other Accruals |
6.10 M |
7.70 M |
1.40 M |
69.00 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-58.00 M |
10.30 M |
50.50 M |
700,000.00 |
0.00 |
| Net Cash Flow/Operating Activities |
164.40 M |
142.70 M |
201.80 M |
205.90 M |
196.01 M |
| Additions to Other Assets |
9.80 M |
11.30 M |
7.50 M |
9.90 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1.60 M |
1.00 M |
600,000.00 |
13.50 M |
368,792.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
113.30 M |
139.40 M |
123.80 M |
123.10 M |
129.63 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
100,000.00 |
6.00 M |
7.70 M |
7.00 M |
13.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
29.00 M |
63.40 M |
3.60 M |
17.52 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
380.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
160.60 M |
31.10 M |
7.00 M |
-83.90 M |
-26.74 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
251.00 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
123.80 M |
123.90 M |
108.70 M |
94.90 M |
80.77 M |
| Common Dividends (Cash) |
123.80 M |
123.90 M |
108.70 M |
94.90 M |
80.77 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 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
36.90 M |
-115.80 M |
-28.40 M |
-175.40 M |
-111.56 M |
| Effect of Exchange rate on Cash |
-32.90 M |
1.90 M |
9.80 M |
-8.00 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |