| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
186.39 M |
156.22 M |
133.76 M |
115.16 M |
97.99 M |
| Depreciation & Depletion |
183.69 M |
152.40 M |
130.96 M |
112.16 M |
95.09 M |
| Amortization of Intangible Assets |
2.70 M |
3.82 M |
2.80 M |
3.00 M |
2.90 M |
| Deferred Income Taxes and Investment Tax credity |
152.55 M |
120.42 M |
91.78 M |
70.07 M |
13.35 M |
| Deferred Income Taxes |
152.55 M |
120.42 M |
91.78 M |
70.07 M |
13.35 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
44.76 M |
-8.52 M |
119.18 M |
58.88 M |
44.60 M |
| Funds from Operations |
386.69 M |
336.00 M |
361.42 M |
302.87 M |
251.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.91 M |
116.66 M |
49.40 M |
27.47 M |
27.48 M |
| Incline (Decline) in Receivables |
-5.18 M |
-17.72 M |
-2.03 M |
-19.16 M |
-15.21 M |
| Incline (Decline) in Inventories |
-51.06 M |
-32.20 M |
-21.49 M |
-27.87 M |
-17.71 M |
| Incline (Decline) in Accounts Payable |
42.06 M |
18.51 M |
12.60 M |
12.52 M |
13.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.84 M |
155.92 M |
64.47 M |
64.92 M |
49.62 M |
| Incline (Decline) in Other Assets or Liabilties |
24.24 M |
-7.85 M |
-4.15 M |
-2.94 M |
-2.22 M |
| Net Cash Flow/Operating Activities |
398.60 M |
452.66 M |
410.82 M |
330.34 M |
279.46 M |
| Additions to Other Assets |
25.16 M |
16.33 M |
0.00 |
0.00 |
6.46 M |
| Net Assets from Acquisitions |
596.24 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
277.28 M |
555.10 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
475.62 M |
362.21 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
2.76 M |
0.00 |
| Other Uses - Investing |
331.59 M |
228.42 M |
205.92 M |
214.56 M |
84.96 M |
| Other Sources - Investing |
57.76 M |
3.31 M |
13.50 M |
1.33 M |
4.04 M |
| Net Cash Flow - Investing |
894.98 M |
569.26 M |
322.24 M |
324.30 M |
172.76 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
54.38 M |
222.03 M |
85.82 M |
59.52 M |
52.27 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
100.00 M |
99.96 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
717.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
93.36 M |
5.68 M |
5.93 M |
8.86 M |
5.84 M |
| Cash Dividends Paid Total |
96.74 M |
358.08 M |
54.68 M |
27.73 M |
0.00 |
| Common Dividends (Cash) |
96.74 M |
358.08 M |
54.68 M |
27.73 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
12.84 M |
52.01 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
12.84 M |
52.01 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
494.13 M |
-189.68 M |
25.20 M |
22.93 M |
46.44 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |