| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
467.26 M |
384.32 M |
295.29 M |
60.64 M |
65.70 M |
| Depreciation & Depletion |
467.26 M |
384.32 M |
295.29 M |
60.64 M |
65.70 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
856.74 M |
17.03 M |
6.05 M |
27.57 M |
957,000.00 |
| Funds from Operations |
885.89 M |
622.61 M |
490.15 M |
149.99 M |
170.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.87 M |
-86.50 M |
-212.99 M |
15.46 M |
-14.17 M |
| Incline (Decline) in Receivables |
-15.18 M |
-32.41 M |
-12.75 M |
-32.92 M |
-19.46 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-6.84 M |
-30.68 M |
-169.82 M |
53.76 M |
5.72 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 |
-1.85 M |
-23.41 M |
-30.43 M |
-5.38 M |
-435,000.00 |
| Net Cash Flow/Operating Activities |
862.02 M |
536.11 M |
277.16 M |
165.44 M |
156.16 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 |
0.00 |
| 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 |
0.00 |
4.10 M |
33.83 M |
18,000.00 |
0.00 |
| Other Uses - Investing |
-5.00 M |
-26.83 M |
52.64 M |
0.00 |
0.00 |
| Other Sources - Investing |
5.00 M |
26.83 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.26 B |
643.78 M |
561.39 M |
247.80 M |
148.94 M |
| Proceeds from Stock Options |
742,000.00 |
829,000.00 |
718,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-6.60 M |
-12.60 M |
44.33 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
4.31 M |
1.55 M |
14.03 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.27 B |
300.00 M |
502.00 M |
47.00 M |
131.58 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
877.00 M |
175.00 M |
180.20 M |
6.00 M |
30.00 M |
| Cash Dividends Paid Total |
0.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
1.00 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 |
2.88 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-6.64 M |
-961,000.00 |
-166.43 M |
| Net Cash Flow - Financing |
387.43 M |
116.68 M |
289.25 M |
84.37 M |
-64.85 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |