| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
262.00 M |
247.38 M |
169.70 M |
64.07 M |
55.64 M |
| Depreciation & Depletion |
262.00 M |
247.38 M |
169.70 M |
64.07 M |
55.64 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
59.23 M |
741,000.00 |
926,000.00 |
— |
— |
| Deferred Income Taxes |
59.23 M |
741,000.00 |
926,000.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
35.10 M |
87.31 M |
75.47 M |
10.54 M |
5.34 M |
| Funds from Operations |
466.80 M |
383.86 M |
266.32 M |
67.95 M |
62.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
80.16 M |
-54.47 M |
-7.81 M |
-24.36 M |
-21.11 M |
| Incline (Decline) in Receivables |
32.55 M |
-42.77 M |
-24.90 M |
-43.10 M |
-22.36 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
49.66 M |
-2.20 M |
20.42 M |
23.21 M |
3.82 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.04 M |
-9.51 M |
-3.32 M |
-4.48 M |
-2.58 M |
| Net Cash Flow/Operating Activities |
546.97 M |
329.39 M |
258.51 M |
43.59 M |
41.22 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 |
471.85 M |
650,000.00 |
0.00 |
19.82 M |
19.20 M |
| Other Uses - Investing |
-13.84 M |
-14.10 M |
13.29 M |
12.48 M |
0.00 |
| Other Sources - Investing |
13.84 M |
14.10 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
432.01 M |
835.09 M |
590.68 M |
414.07 M |
68.65 M |
| Proceeds from Stock Options |
33,000.00 |
2.97 M |
4.97 M |
4.51 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
212.56 M |
120.91 M |
169.44 M |
53.07 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
381.08 M |
0.00 |
12.31 M |
| Long Term Borrowings |
1.62 B |
574.50 M |
728.50 M |
176.89 M |
262.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
— |
— |
— |
| Reduction in Long Term Debt |
1.68 B |
268.24 M |
25.30 M |
4.83 M |
166.23 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
2.68 M |
| Other Uses - Financing |
-13.40 M |
0.00 |
0.00 |
-10.48 M |
-10.83 M |
| Net Cash Flow - Financing |
-69.33 M |
521.80 M |
447.99 M |
335.51 M |
125.70 M |
| Effect of Exchange rate on Cash |
-30.09 M |
767,000.00 |
1.20 M |
-2.24 M |
-55,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |