| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
172.15 M |
167.08 M |
136.74 M |
120.40 M |
116.77 M |
| Depreciation & Depletion |
164.81 M |
163.18 M |
133.45 M |
117.98 M |
117.40 M |
| Amortization of Intangible Assets |
7.33 M |
3.90 M |
3.29 M |
2.42 M |
-630,938.40 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-269.78 M |
-158.47 M |
-216.82 M |
-1.55 M |
18.57 M |
| Funds from Operations |
1.18 B |
607.88 M |
388.21 M |
486.17 M |
529.94 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-158.04 M |
-6.59 M |
85.18 M |
-4.68 M |
3.80 M |
| Incline (Decline) in Receivables |
-31.35 M |
-54.44 M |
-3.47 M |
-106.65 M |
12.08 M |
| Incline (Decline) in Inventories |
-58.54 M |
19.24 M |
-8.32 M |
7.33 M |
3.28 M |
| Incline (Decline) in Accounts Payable |
38.10 M |
-11.89 M |
29.64 M |
2.37 M |
6.12 M |
| Incline (Decline) in Income Taxes Payable |
14.42 M |
50.05 M |
6.95 M |
6.77 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-106.25 M |
40.50 M |
67.32 M |
77.85 M |
-67.72 M |
| Net Cash Flow/Operating Activities |
1.03 B |
601.29 M |
473.38 M |
481.50 M |
533.74 M |
| Additions to Other Assets |
117.81 M |
9.69 M |
2.97 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
1.97 M |
58.15 M |
-20.81 M |
21.30 M |
| Incline (Decline) in Inventories |
0.00 |
118.71 M |
12.24 M |
0.00 |
3.66 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.86 M |
4.17 M |
1.78 M |
535,122.94 |
2.05 M |
| Other Uses - Investing |
-105.63 M |
8.12 M |
-10.21 M |
137.10 M |
165.28 M |
| Other Sources - Investing |
112.92 M |
7.84 M |
16.56 M |
25.67 M |
0.00 |
| Net Cash Flow - Investing |
302.16 M |
500.03 M |
455.58 M |
276.54 M |
277.94 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 |
212.23 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
10.40 M |
6.60 M |
25.13 M |
24.45 M |
24.16 M |
| Cash Dividends Paid Total |
120.80 M |
129.75 M |
135.97 M |
97.69 M |
56.86 M |
| Common Dividends (Cash) |
120.80 M |
129.75 M |
135.97 M |
97.69 M |
56.86 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
3.17 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-1.96 M |
1.98 M |
-1.19 M |
-1.23 M |
-1.30 M |
| Net Cash Flow - Financing |
-133.15 M |
-134.37 M |
-162.30 M |
-123.36 M |
129.91 M |
| Effect of Exchange rate on Cash |
-9.72 M |
-5.33 M |
-2.48 M |
160,610.22 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |