| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
158.03 M |
151.72 M |
94.99 M |
76.46 M |
67.05 M |
| Depreciation & Depletion |
151.42 M |
144.63 M |
91.80 M |
73.80 M |
66.40 M |
| Amortization of Intangible Assets |
6.61 M |
7.09 M |
3.19 M |
2.66 M |
652,787.00 |
| Deferred Income Taxes and Investment Tax credity |
189.85 M |
208.91 M |
12.67 M |
11.79 M |
43.63 M |
| Deferred Income Taxes |
189.85 M |
208.91 M |
12.67 M |
11.79 M |
43.63 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
163.42 M |
-94.26 M |
91.52 M |
56.06 M |
41.03 M |
| Funds from Operations |
247.16 M |
111.76 M |
188.46 M |
147.36 M |
144.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
10.14 M |
164.27 M |
-32.76 M |
17.91 M |
-21.73 M |
| Incline (Decline) in Receivables |
811,000.00 |
-9.88 M |
-4.10 M |
3.70 M |
— |
| Incline (Decline) in Inventories |
-942,000.00 |
787,000.00 |
-309,000.00 |
86,396.00 |
— |
| Incline (Decline) in Accounts Payable |
2.12 M |
82,000.00 |
14.08 M |
-3.12 M |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
-22.09 M |
20.18 M |
-12.35 M |
— |
| Incline (Decline) in Other Accruals |
0.00 |
-4.88 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
162.28 M |
-1.66 M |
-11.94 M |
-5.16 M |
— |
| Net Cash Flow/Operating Activities |
257.29 M |
276.04 M |
155.70 M |
165.27 M |
123.09 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
10.11 M |
0.00 |
531.38 M |
7.33 M |
50.34 M |
| Incline (Decline) in Inventories |
4.00 M |
1.50 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
226.19 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.54 M |
37.53 M |
6.45 M |
1.32 M |
12.94 M |
| Other Uses - Investing |
-22.74 M |
22.74 M |
-271,000.00 |
0.00 |
-1.45 M |
| Other Sources - Investing |
24.83 M |
0.00 |
271,000.00 |
0.00 |
1.45 M |
| Net Cash Flow - Investing |
94.94 M |
-93.18 M |
631.75 M |
81.62 M |
116.95 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.29 M |
249.48 M |
0.00 |
5.00 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
1.12 B |
660,000.00 |
627.09 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
44.89 M |
398.40 M |
658.18 M |
7.97 M |
322.82 M |
| Cash Dividends Paid Total |
77.53 M |
33.06 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
77.53 M |
33.06 M |
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 |
155,000.00 |
519.21 M |
| Other Uses - Financing |
-13.96 M |
-1.73 M |
-24.20 M |
-1.44 M |
-318.72 M |
| Net Cash Flow - Financing |
-135.09 M |
-183.72 M |
439.94 M |
-3.75 M |
-14.44 M |
| Effect of Exchange rate on Cash |
-15.70 M |
5.44 M |
1.01 M |
2.05 M |
1.23 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |