| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
182.18 M |
243.62 M |
153.92 M |
63.34 M |
63.88 M |
| Depreciation & Depletion |
182.18 M |
243.62 M |
153.92 M |
63.34 M |
63.88 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
192.00 M |
90.43 M |
51.19 M |
61.27 M |
44.73 M |
| Funds from Operations |
669.76 M |
470.73 M |
342.33 M |
216.29 M |
176.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
21.10 M |
-24.42 M |
22.28 M |
1.66 M |
-4.86 M |
| Incline (Decline) in Receivables |
6.42 M |
-15.10 M |
-2.92 M |
-13.03 M |
5.58 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
24.33 M |
-11.78 M |
21.67 M |
14.08 M |
-8.71 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-9.65 M |
2.45 M |
3.53 M |
616,000.00 |
-1.74 M |
| Net Cash Flow/Operating Activities |
690.86 M |
446.30 M |
364.60 M |
217.95 M |
171.35 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 |
0.00 |
48.27 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
129.54 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-132.89 M |
2.33 M |
526,000.00 |
-149.18 M |
0.00 |
| Other Sources - Investing |
132.89 M |
0.00 |
0.00 |
158.07 M |
0.00 |
| Net Cash Flow - Investing |
156.30 M |
745.37 M |
529.75 M |
207.09 M |
258.06 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
8.33 M |
2.48 M |
15.95 M |
146.67 M |
9.38 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
1.94 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
84.98 M |
357.00 M |
190.00 M |
179.00 M |
441.71 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
555.00 M |
52.00 M |
47.00 M |
339.15 M |
367.02 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8.80 M |
7.22 M |
6.22 M |
0.00 |
0.00 |
| Other Uses - Financing |
-72.16 M |
7.22 M |
4.78 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-533.85 M |
312.76 M |
163.73 M |
-13.48 M |
84.07 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |