| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
119.76 M |
62.62 M |
58.87 M |
71.08 M |
56.05 M |
| Depreciation & Depletion |
79.45 M |
58.50 M |
57.35 M |
63.64 M |
54.08 M |
| Amortization of Intangible Assets |
40.31 M |
4.12 M |
1.53 M |
7.44 M |
1.97 M |
| Deferred Income Taxes and Investment Tax credity |
585,000.00 |
1.40 M |
2.33 M |
3.53 M |
3.64 M |
| Deferred Income Taxes |
585,000.00 |
1.40 M |
2.33 M |
3.53 M |
3.64 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
31.20 M |
11.14 M |
21.35 M |
-5.64 M |
-46.00 M |
| Funds from Operations |
442.44 M |
262.35 M |
259.97 M |
241.92 M |
176.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.39 M |
-70.77 M |
13.46 M |
-43.64 M |
-28.35 M |
| Incline (Decline) in Receivables |
-78.63 M |
-17.60 M |
23.85 M |
1.44 M |
-2.02 M |
| Incline (Decline) in Inventories |
34.67 M |
-35.02 M |
-8.15 M |
-6.04 M |
-5.26 M |
| Incline (Decline) in Accounts Payable |
67.88 M |
6.99 M |
1.03 M |
-63.91 M |
-43.60 M |
| Incline (Decline) in Income Taxes Payable |
22.94 M |
-22.30 M |
-15.08 M |
44.76 M |
-3.39 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-44.47 M |
-2.84 M |
11.80 M |
-19.89 M |
25.91 M |
| Net Cash Flow/Operating Activities |
444.83 M |
191.58 M |
273.42 M |
198.28 M |
148.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
77.34 M |
220.95 M |
60.49 M |
0.00 |
99.06 M |
| Incline (Decline) in Inventories |
0.00 |
229.40 M |
20.00 M |
5.00 M |
88.80 M |
| Decrease in Investments |
3.01 M |
257.54 M |
26.27 M |
31.10 M |
67.09 M |
| Disposal of Fixed Assets |
2.96 M |
6.94 M |
86.37 M |
12.50 M |
82.43 M |
| Other Uses - Investing |
-5.45 M |
177,000.00 |
2.19 M |
-8.72 M |
-6.46 M |
| Other Sources - Investing |
5.45 M |
8.72 M |
6.46 M |
16.17 M |
6.13 M |
| Net Cash Flow - Investing |
174.82 M |
262.49 M |
27.04 M |
15.85 M |
119.45 M |
| Proceeds from Stock Options |
1.98 M |
17.25 M |
25.77 M |
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 |
4.02 M |
152.52 M |
52.12 M |
81.72 M |
16.87 M |
| Long Term Borrowings |
400.00 M |
400.00 M |
0.00 |
0.00 |
133.16 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-28.14 M |
0.00 |
-113.62 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
148.00 M |
0.00 |
25.43 M |
37.50 M |
| Cash Dividends Paid Total |
384.88 M |
68.07 M |
63.63 M |
62.66 M |
56.06 M |
| Common Dividends (Cash) |
384.88 M |
68.07 M |
63.63 M |
62.66 M |
56.06 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
1.19 M |
510,000.00 |
678,000.00 |
18.61 M |
| Other Uses - Financing |
-474,000.00 |
1.19 M |
510,000.00 |
678,000.00 |
18.61 M |
| Net Cash Flow - Financing |
12.60 M |
49.84 M |
-117.62 M |
-169.13 M |
-72.28 M |
| Effect of Exchange rate on Cash |
2.54 M |
5.13 M |
-595,000.00 |
566,000.00 |
-3.13 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |