| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
174.36 M |
153.28 M |
52.86 M |
30.29 M |
10.77 M |
| Depreciation & Depletion |
174.28 M |
153.22 M |
52.08 M |
29.77 M |
10.77 M |
| Amortization of Intangible Assets |
89,000.00 |
67,000.00 |
788,000.00 |
520,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
3.81 M |
4.04 M |
338,000.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
3.81 M |
4.04 M |
338,000.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-112.57 M |
34.67 M |
12.94 M |
31.45 M |
6.21 M |
| Funds from Operations |
190.99 M |
191.92 M |
103.60 M |
65.17 M |
18.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-46.04 M |
-36.18 M |
36.09 M |
-8.64 M |
-11.75 M |
| Incline (Decline) in Receivables |
13.61 M |
9.95 M |
5.65 M |
-7.69 M |
-3.33 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-39.33 M |
2.69 M |
-637,775.00 |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-20.32 M |
-46.13 M |
30.44 M |
-955,000.00 |
-8.41 M |
| Net Cash Flow/Operating Activities |
144.94 M |
155.74 M |
139.69 M |
56.53 M |
6.65 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
428.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
132.75 M |
-313.53 M |
-22.91 M |
432,000.00 |
69.74 M |
| Other Sources - Investing |
23.16 M |
335.03 M |
60.22 M |
55.06 M |
18.09 M |
| Net Cash Flow - Investing |
-168.46 M |
1.87 B |
565.47 M |
652.27 M |
310.62 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
8.60 M |
935.41 M |
286.76 M |
145.52 M |
56.43 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
106.81 M |
214.63 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
825.56 M |
1.97 B |
491.96 M |
962.28 M |
361.30 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
741.63 M |
832.09 M |
271.44 M |
524.59 M |
133.39 M |
| Cash Dividends Paid Total |
138.62 M |
111.38 M |
66.09 M |
38.18 M |
9.51 M |
| Common Dividends (Cash) |
138.62 M |
111.38 M |
66.09 M |
38.18 M |
9.51 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
105,000.00 |
0.00 |
0.00 |
85.54 M |
0.00 |
| Other Uses - Financing |
-11.16 M |
-15.54 M |
-53,000.00 |
61.59 M |
0.00 |
| Net Cash Flow - Financing |
-164.07 M |
1.74 B |
441.13 M |
606.62 M |
274.83 M |
| Effect of Exchange rate on Cash |
0.00 |
69,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |