| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
183.38 M |
147.75 M |
137.69 M |
151.96 M |
124.52 M |
| Depreciation & Depletion |
157.17 M |
124.77 M |
119.44 M |
127.97 M |
107.61 M |
| Amortization of Intangible Assets |
26.22 M |
22.98 M |
18.25 M |
23.99 M |
16.92 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
37.85 M |
23.65 M |
10.00 M |
26.61 M |
4.42 M |
| Funds from Operations |
505.05 M |
395.84 M |
309.29 M |
301.44 M |
297.44 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.05 M |
-39.25 M |
-33.34 M |
-77.71 M |
-13.52 M |
| Incline (Decline) in Receivables |
16.82 M |
-78.00 M |
-50.47 M |
-64.30 M |
-53.42 M |
| Incline (Decline) in Inventories |
2.27 M |
-4.05 M |
18.69 M |
-23.94 M |
268,799.35 |
| Incline (Decline) in Accounts Payable |
2.98 M |
42.67 M |
-750,597.12 |
10.56 M |
30.25 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.05 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-11.02 M |
129,286.08 |
241,102.26 |
-20,454.36 |
9.39 M |
| Net Cash Flow/Operating Activities |
516.11 M |
356.58 M |
275.94 M |
223.74 M |
283.92 M |
| Additions to Other Assets |
0.00 |
171,402.00 |
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 |
— |
— |
— |
— |
— |
| Disposal of Fixed Assets |
242,464.32 |
10,528.98 |
16,464.42 |
3,557.28 |
123,134.64 |
| Other Uses - Investing |
2.68 M |
1.87 M |
1.29 M |
10.64 M |
14.36 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
148.97 M |
132.24 M |
101.20 M |
121.55 M |
150.26 M |
| Proceeds from Stock Options |
4.70 M |
18.50 M |
10.00 M |
8.26 M |
5.75 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
98.53 M |
0.00 |
0.00 |
242.75 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
508.74 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
5.61 M |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
8.06 M |
73.05 M |
88.81 M |
367.29 M |
139.23 M |
| Cash Dividends Paid Total |
260.98 M |
152.80 M |
79.49 M |
9.29 M |
0.00 |
| Common Dividends (Cash) |
260.98 M |
152.80 M |
79.49 M |
9.29 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
103,271.84 |
285,751.62 |
145,022.22 |
0.00 |
0.00 |
| Other Uses - Financing |
103,271.84 |
285,751.62 |
145,022.22 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-357.16 M |
-207.06 M |
-158.16 M |
-102.32 M |
-133.47 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |