| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
161.80 M |
165.23 M |
189.16 M |
190.21 M |
179.91 M |
| Depreciation & Depletion |
161.80 M |
165.23 M |
189.16 M |
190.21 M |
179.91 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
146.20 M |
213.12 M |
22.34 M |
14.83 M |
57.27 M |
| Funds from Operations |
434.82 M |
362.01 M |
422.73 M |
384.77 M |
382.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-160.28 M |
-470,000.00 |
62.24 M |
85.74 M |
42.82 M |
| Incline (Decline) in Receivables |
322,000.00 |
-972,000.00 |
3.39 M |
-8.95 M |
-5.82 M |
| Incline (Decline) in Inventories |
-2.58 M |
-6.64 M |
3.23 M |
8.47 M |
-12.50 M |
| Incline (Decline) in Accounts Payable |
-43.51 M |
13.32 M |
-1.98 M |
18.12 M |
27.30 M |
| Incline (Decline) in Income Taxes Payable |
-48.89 M |
2.58 M |
-1.94 M |
11.99 M |
-4.84 M |
| Incline (Decline) in Other Accruals |
-68.24 M |
-20.46 M |
19.94 M |
54.02 M |
36.54 M |
| Incline (Decline) in Other Assets or Liabilties |
2.61 M |
11.70 M |
39.60 M |
2.08 M |
2.14 M |
| Net Cash Flow/Operating Activities |
274.54 M |
361.54 M |
484.98 M |
470.50 M |
425.36 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 |
23.10 M |
0.00 |
| Incline (Decline) in Inventories |
4.61 M |
8.71 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
5.99 M |
1.10 M |
179.32 M |
| Disposal of Fixed Assets |
82.83 M |
127.78 M |
180.97 M |
48.46 M |
38.93 M |
| Other Uses - Investing |
-4.69 M |
36.85 M |
0.00 |
-67.89 M |
-4.85 M |
| Other Sources - Investing |
4.69 M |
0.00 |
67.89 M |
4.85 M |
0.00 |
| Net Cash Flow - Investing |
10.71 M |
188.20 M |
243.57 M |
260.25 M |
99.61 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
4.65 M |
5.28 M |
66.29 M |
53.81 M |
71.11 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.74 M |
240.78 M |
569.35 M |
305.71 M |
170.21 M |
| Long Term Borrowings |
0.00 |
399.29 M |
338.19 M |
80.30 M |
62.90 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
180.49 M |
324.65 M |
12.98 M |
1.58 M |
301.36 M |
| Cash Dividends Paid Total |
45.36 M |
42.91 M |
40.91 M |
25.42 M |
0.00 |
| Common Dividends (Cash) |
45.36 M |
42.91 M |
40.91 M |
25.42 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
551,000.00 |
330,000.00 |
7.14 M |
2.11 M |
6.63 M |
| Other Uses - Financing |
551,000.00 |
330,000.00 |
7.14 M |
2.11 M |
6.63 M |
| Net Cash Flow - Financing |
-224.38 M |
-203.45 M |
-211.62 M |
-196.50 M |
-330.93 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |