| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
532.18 M |
390.34 M |
273.98 M |
386.00 M |
371.34 M |
| Depreciation & Depletion |
532.18 M |
390.34 M |
273.98 M |
386.00 M |
371.34 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.20 B |
125.94 M |
-56.89 M |
26.17 M |
6.45 M |
| Funds from Operations |
1.12 B |
741.98 M |
475.59 M |
653.60 M |
577.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-52.25 M |
-33.73 M |
-53.11 M |
-25.03 M |
-9.41 M |
| Incline (Decline) in Receivables |
42.85 M |
353,000.00 |
-640,000.00 |
-15.35 M |
32.75 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
15.80 M |
-9.59 M |
9.20 M |
9.53 M |
-43.46 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-30.69 M |
-26.05 M |
-21.81 M |
6.65 M |
8.90 M |
| Incline (Decline) in Other Assets or Liabilties |
-80.21 M |
1.56 M |
-39.86 M |
-25.86 M |
-7.61 M |
| Net Cash Flow/Operating Activities |
1.07 B |
708.24 M |
422.48 M |
628.56 M |
568.01 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
775.36 M |
196.64 M |
223.83 M |
82.16 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 |
309.94 M |
502.05 M |
6.51 M |
24.05 M |
97.93 M |
| Other Uses - Investing |
2.34 B |
787.74 M |
894.45 M |
4.56 M |
10.00 M |
| Other Sources - Investing |
1.06 M |
0.00 |
0.00 |
0.00 |
8.49 M |
| Net Cash Flow - Investing |
2.09 B |
1.09 B |
909.89 M |
671.23 M |
455.90 M |
| Proceeds from Stock Options |
17.74 M |
12.84 M |
6.81 M |
43.38 M |
22.89 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
21.67 M |
0.00 |
117.09 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
3.45 B |
2.28 B |
3.78 B |
2.35 B |
2.16 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.46 B |
1.92 B |
3.28 B |
2.38 B |
2.36 B |
| 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 |
12.78 M |
0.00 |
0.00 |
0.00 |
1.17 M |
| Other Uses - Financing |
12.78 M |
-11.93 M |
-12.56 M |
-14.71 M |
-7.67 M |
| Net Cash Flow - Financing |
1.02 B |
359.55 M |
513.83 M |
-4.60 M |
-68.27 M |
| Effect of Exchange rate on Cash |
-285,000.00 |
1.94 M |
-486,000.00 |
-759,000.00 |
-101,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |