| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
188.20 M |
120.70 M |
78.80 M |
55.21 M |
40.69 M |
| Depreciation & Depletion |
188.20 M |
120.70 M |
78.80 M |
55.21 M |
40.69 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
79.32 M |
79.32 M |
— |
— |
— |
| Deferred Income Taxes |
79.32 M |
79.32 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
930.02 M |
-547.29 M |
9.30 M |
2.21 M |
-624,000.00 |
| Funds from Operations |
580.08 M |
262.73 M |
219.69 M |
185.00 M |
84.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-123.52 M |
56.38 M |
923,000.00 |
-40.53 M |
15.12 M |
| Incline (Decline) in Receivables |
-53.07 M |
-14.42 M |
-1.10 M |
-38.19 M |
-11.56 M |
| Incline (Decline) in Inventories |
-26.07 M |
-1.92 M |
-240,000.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
7.60 M |
18.94 M |
15.19 M |
1.96 M |
10.45 M |
| Incline (Decline) in Income Taxes Payable |
-46.56 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-26.04 M |
56.00 M |
12.90 M |
-2.38 M |
13.87 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.45 M |
-4.14 M |
0.00 |
0.00 |
2.36 M |
| Net Cash Flow/Operating Activities |
456.57 M |
319.10 M |
220.62 M |
144.47 M |
99.45 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
993.21 M |
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 |
9.64 M |
1.92 M |
533,000.00 |
2.10 M |
| Disposal of Fixed Assets |
1.34 M |
741.30 M |
5.11 M |
9.69 M |
9.16 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.28 B |
269.75 M |
590.45 M |
319.27 M |
220.50 M |
| Proceeds from Stock Options |
1.24 M |
21.39 M |
19.69 M |
2.89 M |
2.50 M |
| Other Proceeds from Sale/Issues of Stock |
-25.22 M |
-5.13 M |
-9.21 M |
-745,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
23.14 M |
1.57 M |
384,000.00 |
113,000.00 |
0.00 |
| Long Term Borrowings |
2.95 B |
817.82 M |
694.68 M |
183.47 M |
503.07 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.10 B |
968.56 M |
350.75 M |
13.08 M |
371.18 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 |
112.56 M |
7.29 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-8.64 M |
103.77 M |
7.29 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.80 B |
-32.28 M |
361.31 M |
172.43 M |
134.39 M |
| Effect of Exchange rate on Cash |
-109,000.00 |
5.87 M |
-509,000.00 |
746,000.00 |
-1.51 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |