| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
220.20 M |
208.94 M |
189.88 M |
115.28 M |
76.82 M |
| Depreciation & Depletion |
212.70 M |
203.74 M |
186.88 M |
114.56 M |
76.82 M |
| Amortization of Intangible Assets |
7.50 M |
5.20 M |
3.00 M |
718,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
121.82 M |
127.20 M |
106.28 M |
113.70 M |
54.95 M |
| Deferred Income Taxes |
121.82 M |
127.20 M |
106.28 M |
113.70 M |
54.95 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.56 M |
12.65 M |
39.17 M |
32.82 M |
4.85 M |
| Funds from Operations |
400.22 M |
486.90 M |
464.93 M |
278.32 M |
193.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
15.32 M |
-90.89 M |
26.71 M |
-70.79 M |
53.65 M |
| Incline (Decline) in Receivables |
34.00 M |
-73.08 M |
9.56 M |
-1.63 M |
38.17 M |
| Incline (Decline) in Inventories |
1.36 M |
-20.58 M |
-16.55 M |
-8.36 M |
-7.84 M |
| Incline (Decline) in Accounts Payable |
-23.67 M |
-20.66 M |
59.34 M |
-6.64 M |
13.92 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
3.63 M |
23.43 M |
-25.65 M |
-54.17 M |
9.40 M |
| Net Cash Flow/Operating Activities |
415.54 M |
396.02 M |
491.64 M |
207.53 M |
246.87 M |
| Additions to Other Assets |
0.00 |
0.00 |
8.09 M |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
371.91 M |
0.00 |
| Incline (Decline) in Inventories |
1.31 B |
1.37 B |
317.01 M |
332.27 M |
499.26 M |
| Decrease in Investments |
1.25 B |
1.07 B |
255.92 M |
599.82 M |
429.66 M |
| Disposal of Fixed Assets |
4.58 M |
11.29 M |
7.32 M |
4.01 M |
47.80 M |
| Other Uses - Investing |
6.56 M |
2.78 M |
6.12 M |
-6.15 M |
3.45 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
6.15 M |
0.00 |
| Net Cash Flow - Investing |
284.24 M |
662.26 M |
305.41 M |
422.45 M |
237.52 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
17.36 M |
28.95 M |
114.95 M |
21.78 M |
7.77 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
102.63 M |
125.99 M |
0.00 |
0.00 |
12.27 M |
| Long Term Borrowings |
80.36 M |
177.79 M |
123.10 M |
230.98 M |
34.45 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-90.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
119.82 M |
110.97 M |
92.88 M |
51.33 M |
32.28 M |
| Cash Dividends Paid Total |
6.95 M |
8.06 M |
7.48 M |
7.04 M |
6.40 M |
| Common Dividends (Cash) |
6.95 M |
8.06 M |
7.48 M |
7.04 M |
6.40 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.47 M |
11.87 M |
40.92 M |
48.12 M |
0.00 |
| Other Uses - Financing |
3.47 M |
11.87 M |
40.92 M |
48.12 M |
0.00 |
| Net Cash Flow - Financing |
-128.22 M |
-26.41 M |
88.62 M |
242.51 M |
-8.73 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |