| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
189.16 M |
185.50 M |
141.94 M |
152.31 M |
100.09 M |
| Depreciation & Depletion |
189.16 M |
185.50 M |
141.94 M |
152.31 M |
100.09 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
143.95 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
143.95 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.95 M |
-149.71 M |
-164.46 M |
-94.07 M |
-86.17 M |
| Funds from Operations |
497.64 M |
246.02 M |
379.84 M |
523.75 M |
361.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-130.96 M |
-78.39 M |
66.14 M |
-71.70 M |
10.59 M |
| Incline (Decline) in Receivables |
-16.04 M |
-50.04 M |
2.53 M |
45.32 M |
-84.47 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-114.92 M |
-28.35 M |
63.61 M |
-20.59 M |
18.89 M |
| Incline (Decline) in Income Taxes Payable |
-96.44 M |
76.16 M |
13.17 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
366.68 M |
167.62 M |
445.98 M |
452.05 M |
372.12 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
38.47 M |
444.55 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
52.98 M |
31.08 M |
9.27 M |
821.82 M |
217.36 M |
| Decrease in Investments |
7.21 M |
196.49 M |
7.06 M |
44.12 M |
12.03 M |
| Disposal of Fixed Assets |
461.87 M |
224.02 M |
258.88 M |
858.14 M |
99.08 M |
| Other Uses - Investing |
-125.96 M |
-175.09 M |
1.44 M |
18.29 M |
781,000.00 |
| Other Sources - Investing |
125.96 M |
175.95 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
77.02 M |
34.90 M |
256.70 M |
-45.26 M |
166.47 M |
| Proceeds from Stock Options |
970,000.00 |
566,000.00 |
242,000.00 |
218,000.00 |
3.72 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
115.51 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
258.75 M |
551.00 M |
18.52 M |
0.00 |
0.00 |
| Long Term Borrowings |
77.81 M |
390.26 M |
549.64 M |
781.27 M |
158.73 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
220.16 M |
37.24 M |
255.95 M |
1.54 B |
49.03 M |
| Cash Dividends Paid Total |
44.86 M |
38.04 M |
36.58 M |
27.62 M |
27.53 M |
| Common Dividends (Cash) |
44.86 M |
38.04 M |
36.58 M |
27.62 M |
27.53 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
— |
— |
— |
— |
— |
| Other Uses - Financing |
-3.48 M |
-1.61 M |
-9.94 M |
-476,000.00 |
-1.87 M |
| Net Cash Flow - Financing |
-448.47 M |
-237.07 M |
228.90 M |
-787.90 M |
199.53 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |