| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
38.70 M |
35.30 M |
31.40 M |
26.91 M |
12.12 M |
| Depreciation & Depletion |
38.70 M |
35.30 M |
31.40 M |
26.91 M |
12.12 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
— |
— |
— |
— |
— |
| Funds from Operations |
223.37 M |
284.59 M |
250.53 M |
201.14 M |
200.37 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.04 M |
-398.59 M |
-438.97 M |
-245.03 M |
-36.37 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
224.40 M |
-114.00 M |
-188.44 M |
-43.89 M |
164.01 M |
| Additions to Other Assets |
0.00 |
0.00 |
-3.06 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
166.90 M |
0.00 |
504.89 M |
-11.24 M |
0.00 |
| Incline (Decline) in Inventories |
3.75 B |
1.48 B |
1.39 B |
2.20 B |
2.75 B |
| Decrease in Investments |
2.35 B |
1.22 B |
2.10 B |
1.72 B |
2.25 B |
| Disposal of Fixed Assets |
157.33 M |
33.87 M |
22.36 M |
56.88 M |
25.41 M |
| Other Uses - Investing |
-2.28 M |
94.59 M |
100.00 M |
80.00 M |
-68.50 M |
| Other Sources - Investing |
2.28 M |
5.41 M |
0.00 |
0.00 |
68.50 M |
| Net Cash Flow - Investing |
906.81 M |
1.01 B |
342.94 M |
1.35 B |
378.82 M |
| Proceeds from Stock Options |
7.58 M |
2.77 M |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
6.44 M |
187.52 M |
7.05 M |
4.64 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
157.83 M |
51.00 M |
31.51 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.70 B |
450.00 M |
914.02 M |
502.03 M |
453.09 M |
| Incline or Decline in Short Term Borrowings |
-1.61 B |
422.88 M |
-1.87 B |
633.13 M |
-430.34 M |
| Reduction in Long Term Debt |
261.44 M |
262.67 M |
1.13 B |
746.91 M |
136.05 M |
| Cash Dividends Paid Total |
114.98 M |
104.82 M |
89.70 M |
75.64 M |
69.82 M |
| Common Dividends (Cash) |
114.98 M |
104.82 M |
89.70 M |
75.64 M |
69.82 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
294.05 M |
1.10 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
294.05 M |
1.10 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
814.83 M |
1.07 B |
647.10 M |
1.65 B |
141.11 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |