| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
183.06 M |
31.60 M |
2.51 M |
11.86 M |
4.35 M |
| Depreciation & Depletion |
179.93 M |
29.42 M |
2.51 M |
11.86 M |
4.35 M |
| Amortization of Intangible Assets |
3.13 M |
2.17 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.68 M |
— |
— |
— |
— |
| Deferred Income Taxes |
1.68 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-359.80 M |
115.33 M |
4.57 M |
5.57 M |
2.06 M |
| Funds from Operations |
202.71 M |
85.34 M |
8.91 M |
56.44 M |
16.08 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
23.99 M |
-25.24 M |
-10.17 M |
-10.51 M |
-15.97 M |
| Incline (Decline) in Receivables |
258,000.00 |
-24.71 M |
-4.63 M |
— |
— |
| Incline (Decline) in Inventories |
4.45 M |
4.83 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-13.41 M |
30.07 M |
3.48 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
32.69 M |
-35.43 M |
-9.02 M |
— |
— |
| Net Cash Flow/Operating Activities |
226.70 M |
60.10 M |
-1.26 M |
45.93 M |
111,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
72.70 M |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
19.65 M |
— |
| Other Uses - Investing |
0.00 |
9.50 M |
0.00 |
446,000.00 |
1.67 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
141.04 M |
1.02 B |
1.25 M |
93.44 M |
60.49 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
663.34 M |
114.66 M |
78.83 M |
61.69 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
336.22 M |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
797.98 M |
568.34 M |
5.50 M |
118.20 M |
30.25 M |
| Incline or Decline in Short Term Borrowings |
7.95 M |
-116,000.00 |
2.04 M |
2.66 M |
— |
| Reduction in Long Term Debt |
437.40 M |
205.80 M |
40.90 M |
92.20 M |
19.75 M |
| Cash Dividends Paid Total |
121.35 M |
59.75 M |
0.00 |
57.86 M |
8.30 M |
| Common Dividends (Cash) |
121.35 M |
59.75 M |
0.00 |
57.86 M |
8.30 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
581,000.00 |
0.00 |
— |
— |
| Other Uses - Financing |
0.00 |
-170,000.00 |
-78.72 M |
-23,000.00 |
-3.20 M |
| Net Cash Flow - Financing |
-89.04 M |
965.84 M |
2.58 M |
49.62 M |
60.70 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |