| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
215.46 M |
247.06 M |
186.45 M |
84.56 M |
64.18 M |
| Depreciation & Depletion |
158.23 M |
179.72 M |
186.45 M |
84.56 M |
64.18 M |
| Amortization of Intangible Assets |
57.22 M |
67.34 M |
22.75 M |
9.34 M |
— |
| Deferred Income Taxes and Investment Tax credity |
58.69 M |
65.24 M |
55.70 M |
20.95 M |
20.05 M |
| Deferred Income Taxes |
58.69 M |
65.24 M |
55.70 M |
20.95 M |
20.05 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-21.76 M |
-92.32 M |
38.81 M |
16.65 M |
11.56 M |
| Funds from Operations |
237.18 M |
211.20 M |
211.23 M |
139.39 M |
137.84 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-5.84 M |
8.62 M |
30.33 M |
-14.24 M |
15.05 M |
| Incline (Decline) in Receivables |
3.02 M |
6.45 M |
1.36 M |
-598,000.00 |
-1.77 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-2.16 M |
-10.52 M |
-1.15 M |
-2.41 M |
3.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-6.70 M |
12.69 M |
30.12 M |
-11.24 M |
13.62 M |
| Net Cash Flow/Operating Activities |
231.33 M |
219.82 M |
241.57 M |
125.15 M |
152.89 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
935.86 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
934,000.00 |
64.63 M |
753,000.00 |
269,000.00 |
233,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
181.56 M |
423,000.00 |
0.00 |
| Disposal of Fixed Assets |
370.09 M |
472.59 M |
347.65 M |
29.43 M |
22.28 M |
| Other Uses - Investing |
58.52 M |
7.50 M |
34.63 M |
12.29 M |
3.36 M |
| Other Sources - Investing |
2.31 M |
8.61 M |
6.91 M |
462,000.00 |
8.30 M |
| Net Cash Flow - Investing |
-164.46 M |
-44.47 M |
915.79 M |
252.42 M |
682.65 M |
| Proceeds from Stock Options |
0.00 |
6.01 M |
11.41 M |
19.00 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-4.47 M |
0.00 |
0.00 |
393.19 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
59.43 M |
94.47 M |
239,000.00 |
0.00 |
| Long Term Borrowings |
547.00 M |
1.41 B |
2.69 B |
672.17 M |
1.64 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
774.85 M |
1.46 B |
1.72 B |
457.60 M |
1.31 B |
| Cash Dividends Paid Total |
162.88 M |
162.37 M |
151.10 M |
106.61 M |
0.00 |
| Common Dividends (Cash) |
162.88 M |
154.38 M |
143.11 M |
98.62 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
7.99 M |
7.99 M |
7.99 M |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
3.64 M |
0.00 |
1.11 M |
| Other Uses - Financing |
-6.74 M |
-12.59 M |
-43.81 M |
-7.62 M |
-189.86 M |
| Net Cash Flow - Financing |
-397.46 M |
-284.07 M |
692.43 M |
119.10 M |
536.56 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |