| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
91.80 M |
88.10 M |
72.30 M |
63.51 M |
53.96 M |
| Depreciation & Depletion |
80.20 M |
82.30 M |
69.00 M |
60.44 M |
50.82 M |
| Amortization of Intangible Assets |
11.60 M |
5.80 M |
3.30 M |
3.06 M |
3.14 M |
| Deferred Income Taxes and Investment Tax credity |
56.30 M |
60.60 M |
71.60 M |
81.74 M |
0.00 |
| Deferred Income Taxes |
56.30 M |
60.60 M |
71.60 M |
81.74 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
502.30 M |
-6.00 M |
2.10 M |
-11.73 M |
1.51 M |
| Funds from Operations |
590.30 M |
423.00 M |
236.80 M |
125.75 M |
89.45 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-303.80 M |
-184.80 M |
57.30 M |
-19.01 M |
-32.48 M |
| Incline (Decline) in Receivables |
-25.40 M |
-119.00 M |
-7.50 M |
-24.74 M |
6.04 M |
| Incline (Decline) in Inventories |
-179.90 M |
-105.20 M |
-160.60 M |
-113.45 M |
-84.98 M |
| Incline (Decline) in Accounts Payable |
-70.80 M |
36.70 M |
106.70 M |
73.20 M |
50.05 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-27.70 M |
2.70 M |
118.70 M |
45.98 M |
-3.59 M |
| Net Cash Flow/Operating Activities |
286.50 M |
238.20 M |
294.10 M |
106.74 M |
56.96 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.41 B |
79.90 M |
48.10 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
100,000.00 |
100,000.00 |
100,000.00 |
62,000.00 |
28,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
128.50 M |
14.70 M |
10.30 M |
15.10 M |
15.46 M |
| Other Uses - Investing |
-31.70 M |
1.60 M |
15.10 M |
-28.29 M |
-9.00 M |
| Other Sources - Investing |
31.70 M |
0.00 |
0.00 |
28.29 M |
9.00 M |
| Net Cash Flow - Investing |
2.40 B |
186.50 M |
120.60 M |
11.59 M |
19.96 M |
| Proceeds from Stock Options |
8.50 M |
27.90 M |
30.20 M |
10.83 M |
6.69 M |
| Other Proceeds from Sale/Issues of Stock |
-90.80 M |
157.10 M |
-200,000.00 |
-1.82 M |
104.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.77 B |
13.70 M |
0.00 |
18.54 M |
23.24 M |
| Incline or Decline in Short Term Borrowings |
56.70 M |
-13.60 M |
19.89 M |
8.26 M |
-2.00 M |
| Reduction in Long Term Debt |
752.20 M |
118.10 M |
243.20 M |
77.11 M |
42.98 M |
| Cash Dividends Paid Total |
10.40 M |
9.50 M |
8.60 M |
8.45 M |
7.53 M |
| Common Dividends (Cash) |
10.40 M |
9.50 M |
8.60 M |
8.45 M |
7.53 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 |
1.92 B |
127.80 M |
-235.40 M |
-38.12 M |
92.63 M |
| Effect of Exchange rate on Cash |
-4.60 M |
10.70 M |
6.10 M |
-3.93 M |
1.81 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |