| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
198.86 M |
152.88 M |
105.89 M |
71.18 M |
81.59 M |
| Depreciation & Depletion |
197.86 M |
151.68 M |
104.69 M |
71.18 M |
81.59 M |
| Amortization of Intangible Assets |
1.00 M |
1.20 M |
1.20 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
452.12 M |
7.83 M |
6.71 M |
-2.46 M |
183.04 M |
| Funds from Operations |
346.35 M |
251.83 M |
184.68 M |
119.35 M |
47.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
28.37 M |
5.48 M |
14.93 M |
3.78 M |
77.65 M |
| Incline (Decline) in Receivables |
12.39 M |
-18.64 M |
9.64 M |
-39.10 M |
5.19 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
5.03 M |
10.91 M |
8.76 M |
37.71 M |
1.52 M |
| Incline (Decline) in Income Taxes Payable |
8.62 M |
89.31 M |
25.28 M |
— |
— |
| Incline (Decline) in Other Accruals |
7.32 M |
4.00 M |
310,000.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
3.63 M |
9.21 M |
-3.78 M |
-3.46 M |
-18.38 M |
| Net Cash Flow/Operating Activities |
374.72 M |
257.31 M |
199.61 M |
123.12 M |
125.60 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 |
910.06 M |
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 |
1.10 M |
30,000.00 |
1.46 M |
14.54 M |
| Other Uses - Investing |
1.42 M |
-51,000.00 |
-485,000.00 |
91,000.00 |
-218.28 M |
| Other Sources - Investing |
2,000.00 |
51,000.00 |
485,000.00 |
110,000.00 |
218.37 M |
| Net Cash Flow - Investing |
393.07 M |
322.04 M |
236.06 M |
973.89 M |
-164.43 M |
| Proceeds from Stock Options |
3.62 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
653,000.00 |
804,000.00 |
744.37 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
627,000.00 |
483,000.00 |
1.56 M |
0.00 |
0.00 |
| Long Term Borrowings |
55.00 M |
10.00 M |
0.00 |
325.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-27.24 M |
-70.23 M |
| Reduction in Long Term Debt |
0.00 |
5.00 M |
0.00 |
85.00 M |
1.42 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 |
0.00 |
0.00 |
268,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
268,000.00 |
-5.14 M |
-218.69 M |
| Net Cash Flow - Financing |
57.99 M |
5.17 M |
-490,000.00 |
951.99 M |
-290.33 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |