| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
113.49 M |
100.79 M |
93.43 M |
72.42 M |
63.73 M |
| Depreciation & Depletion |
110.57 M |
97.83 M |
90.35 M |
70.05 M |
62.69 M |
| Amortization of Intangible Assets |
2.91 M |
2.96 M |
3.08 M |
2.36 M |
1.04 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
235.84 M |
124.79 M |
99.57 M |
97.08 M |
73.32 M |
| Funds from Operations |
850.74 M |
405.60 M |
334.27 M |
283.00 M |
211.29 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-404.15 M |
-106.69 M |
-113.07 M |
-131.02 M |
-59.26 M |
| Incline (Decline) in Receivables |
-184.71 M |
-25.83 M |
-239,999.99 |
-15.84 M |
-9.45 M |
| Incline (Decline) in Inventories |
-34.98 M |
-46.73 M |
-58.81 M |
-40.67 M |
-12.58 M |
| Incline (Decline) in Accounts Payable |
61.16 M |
-4.00 M |
-23.36 M |
-6.52 M |
-6.83 M |
| Incline (Decline) in Income Taxes Payable |
-42.07 M |
-23.54 M |
-49.51 M |
-28.90 M |
1.28 M |
| Incline (Decline) in Other Accruals |
-191.74 M |
581,999.96 |
-38,000.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-46.78 M |
-18.92 M |
6.77 M |
-20.95 M |
-3.57 M |
| Net Cash Flow/Operating Activities |
446.59 M |
298.91 M |
221.20 M |
151.98 M |
152.03 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 |
0.00 |
0.00 |
113.20 M |
12.87 M |
37.09 M |
| Decrease in Investments |
1.69 M |
1.48 M |
5.79 M |
69.55 M |
541,999.99 |
| Disposal of Fixed Assets |
25.97 M |
2.50 M |
10.29 M |
2.55 M |
741,000.00 |
| Other Uses - Investing |
19.85 M |
113,999.99 |
-13.36 M |
3.61 M |
831,000.00 |
| Other Sources - Investing |
720,999.98 |
398,999.97 |
24.81 M |
1.52 M |
877,000.00 |
| Net Cash Flow - Investing |
268.08 M |
161.78 M |
259.55 M |
199.55 M |
19.39 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
280.00 M |
0.00 |
259.26 M |
185.00 M |
83.31 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
105.57 M |
62.22 M |
406.28 M |
6.00 M |
192.70 M |
| Cash Dividends Paid Total |
212.83 M |
94.91 M |
74.57 M |
51.73 M |
25.71 M |
| Common Dividends (Cash) |
212.83 M |
94.91 M |
74.57 M |
51.73 M |
25.71 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
299.83 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
293.20 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-38.40 M |
-157.13 M |
71.61 M |
127.27 M |
-135.10 M |
| Effect of Exchange rate on Cash |
-515,999.99 |
271,999.98 |
2.72 M |
1.50 M |
-58,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |