| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
221.79 M |
195.90 M |
149.16 M |
98.80 M |
97.53 M |
| Depreciation & Depletion |
221.79 M |
195.90 M |
149.16 M |
98.80 M |
97.53 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
19.96 M |
24.42 M |
28.84 M |
33.02 M |
23.38 M |
| Deferred Income Taxes |
19.96 M |
24.42 M |
28.84 M |
33.02 M |
23.38 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-25.40 M |
49.28 M |
-10.46 M |
23.72 M |
3.76 M |
| Funds from Operations |
779.81 M |
608.52 M |
448.41 M |
343.38 M |
200.19 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.29 M |
-38.30 M |
13.40 M |
17.58 M |
-31.54 M |
| Incline (Decline) in Receivables |
10.24 M |
-74.30 M |
-3.76 M |
-36.31 M |
-12.30 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
1.94 M |
33.48 M |
17.46 M |
55.17 M |
-7.88 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 |
-17.47 M |
2.51 M |
-302,000.00 |
-1.28 M |
-11.36 M |
| Net Cash Flow/Operating Activities |
774.52 M |
570.21 M |
461.81 M |
360.96 M |
168.65 M |
| Additions to Other Assets |
23.80 M |
13.67 M |
10.53 M |
6.44 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
516,000.00 |
47.74 M |
0.00 |
4.26 M |
76.52 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
57.13 M |
19.35 M |
| Disposal of Fixed Assets |
110.87 M |
142.67 M |
42.76 M |
17.45 M |
197.58 M |
| Other Uses - Investing |
-4.41 M |
9.43 M |
506.27 M |
297.97 M |
172.62 M |
| Other Sources - Investing |
7.14 M |
0.00 |
13.20 M |
32.56 M |
4.64 M |
| Net Cash Flow - Investing |
994.66 M |
762.51 M |
856.63 M |
383.69 M |
93.55 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
16.58 M |
12.39 M |
13.17 M |
| Other Proceeds from Sale/Issues of Stock |
13.97 M |
18.22 M |
139.83 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
2.96 M |
5.54 M |
5.12 M |
3.98 M |
| Long Term Borrowings |
225.25 M |
150.75 M |
0.00 |
150.00 M |
13.00 M |
| Incline or Decline in Short Term Borrowings |
-75.00 M |
16.00 M |
134.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
671,000.00 |
580,000.00 |
521,000.00 |
88.03 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 |
19.66 M |
19.18 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
12.88 M |
17.19 M |
-684,000.00 |
-1.98 M |
-410,000.00 |
| Net Cash Flow - Financing |
177.10 M |
198.53 M |
283.60 M |
154.78 M |
-66.25 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |