| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
547.40 M |
461.79 M |
396.39 M |
258.29 M |
124.25 M |
| Depreciation & Depletion |
547.40 M |
461.79 M |
396.39 M |
258.29 M |
124.25 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
13.88 M |
14.68 M |
11.72 M |
0.00 |
| Deferred Income Taxes |
0.00 |
13.88 M |
14.68 M |
11.72 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.39 B |
9.90 M |
-44.91 M |
25.10 M |
8.80 M |
| Funds from Operations |
1.44 B |
985.67 M |
917.74 M |
724.61 M |
353.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-75.73 M |
9.01 M |
-39.32 M |
-19.87 M |
7.16 M |
| Incline (Decline) in Receivables |
56.24 M |
-7.78 M |
-9.81 M |
-45.79 M |
-35.70 M |
| Incline (Decline) in Inventories |
-155.22 M |
-32.18 M |
-11.81 M |
-27.29 M |
-3.04 M |
| Incline (Decline) in Accounts Payable |
23.25 M |
55.44 M |
-18.29 M |
52.49 M |
28.47 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
14.45 M |
15.63 M |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
-6.47 M |
593,000.00 |
719,000.00 |
2.98 M |
| Net Cash Flow/Operating Activities |
1.37 B |
994.68 M |
878.42 M |
704.73 M |
360.66 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 |
-33.41 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
16.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
10.68 M |
1.42 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
39.10 M |
177.20 M |
10.70 M |
141.84 M |
926,000.00 |
| Other Uses - Investing |
51.72 M |
16.56 M |
-34.07 M |
39.18 M |
12.30 M |
| Other Sources - Investing |
39,000.00 |
3.02 M |
59.82 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.60 B |
875.40 M |
1.01 B |
497.45 M |
293.10 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
12.98 M |
3.77 M |
4.16 M |
15.77 M |
9.02 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
42.27 M |
11.02 M |
2.13 M |
1.25 M |
8,000.00 |
| Long Term Borrowings |
220.00 M |
350.00 M |
95.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
105.55 M |
299.36 M |
0.00 |
273.50 M |
0.00 |
| Cash Dividends Paid Total |
20.04 M |
13.43 M |
13.36 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
20.04 M |
13.43 M |
13.36 M |
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 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-1.52 M |
0.00 |
| Net Cash Flow - Financing |
107.39 M |
-1.28 M |
74.78 M |
-261.38 M |
7.77 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |