| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
228.25 M |
183.98 M |
113.46 M |
85.63 M |
48.52 M |
| Depreciation & Depletion |
228.25 M |
183.98 M |
113.46 M |
85.63 M |
48.52 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
22.48 M |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
22.48 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-132.31 M |
188.32 M |
33.95 M |
49.05 M |
18.03 M |
| Funds from Operations |
759.37 M |
402.05 M |
291.04 M |
294.13 M |
187.28 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-96.13 M |
-82.34 M |
6.30 M |
-1.86 M |
-15.46 M |
| Incline (Decline) in Receivables |
-8.49 M |
-48.65 M |
-305,000.00 |
-30.19 M |
-10.72 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-11.47 M |
4.46 M |
1.83 M |
39.22 M |
8.05 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-76.18 M |
-38.15 M |
4.77 M |
-10.89 M |
-12.79 M |
| Net Cash Flow/Operating Activities |
663.24 M |
319.71 M |
297.33 M |
292.27 M |
171.82 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 |
91.10 M |
123.81 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 |
4.24 M |
287.93 M |
1.52 M |
753,000.00 |
703,000.00 |
| Other Uses - Investing |
24.82 M |
29.52 M |
23.96 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
728.35 M |
929.56 M |
397.43 M |
573.56 M |
433.47 M |
| Proceeds from Stock Options |
1.57 M |
454,000.00 |
3.64 M |
1.47 M |
2.76 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
193.46 M |
127.10 M |
-534,000.00 |
52.93 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
67.17 M |
0.00 |
633,000.00 |
570,000.00 |
0.00 |
| Long Term Borrowings |
1.37 B |
1.48 B |
282.00 M |
997.98 M |
473.69 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-1.19 M |
-10.91 M |
3.35 M |
11.44 M |
| Reduction in Long Term Debt |
1.17 B |
1.03 B |
294.00 M |
719.85 M |
278.50 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-66.79 M |
-26.76 M |
-8.00 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
65.44 M |
610.79 M |
99.21 M |
281.84 M |
262.32 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |