| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
141.40 M |
118.80 M |
89.97 M |
81.29 M |
95.65 M |
| Depreciation & Depletion |
141.40 M |
118.80 M |
89.97 M |
81.29 M |
95.65 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-40.64 M |
-7.64 M |
16.74 M |
-101.17 M |
8.26 M |
| Funds from Operations |
579.46 M |
646.14 M |
519.24 M |
319.62 M |
131.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
115.01 M |
-213.59 M |
-227.17 M |
13.55 M |
-14.04 M |
| Incline (Decline) in Receivables |
-6.78 M |
-59.03 M |
-134.93 M |
-101.04 M |
-25.22 M |
| Incline (Decline) in Inventories |
-92.77 M |
-111.27 M |
-150.03 M |
-34.95 M |
-13.62 M |
| Incline (Decline) in Accounts Payable |
128.90 M |
-57.14 M |
27.47 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
32.06 M |
23.07 M |
-2.37 M |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
53.60 M |
-9.22 M |
32.69 M |
149.54 M |
24.80 M |
| Net Cash Flow/Operating Activities |
694.47 M |
432.54 M |
292.07 M |
333.17 M |
117.11 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 |
9.55 M |
0.00 |
| Disposal of Fixed Assets |
56.11 M |
45.81 M |
39.08 M |
111.16 M |
14.68 M |
| Other Uses - Investing |
-91.55 M |
-106.08 M |
156.08 M |
0.00 |
-117.01 M |
| Other Sources - Investing |
91.55 M |
106.08 M |
0.00 |
0.00 |
117.01 M |
| Net Cash Flow - Investing |
681.50 M |
310.76 M |
596.08 M |
79.08 M |
5.19 M |
| Proceeds from Stock Options |
33.78 M |
13.24 M |
9.18 M |
34.01 M |
15.94 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
264.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
80.00 M |
0.00 |
0.00 |
37.91 M |
70.84 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
144.92 M |
64.92 M |
64.92 M |
61.93 M |
55.90 M |
| Cash Dividends Paid Total |
44.99 M |
44.37 M |
60.49 M |
54.14 M |
0.00 |
| Common Dividends (Cash) |
44.99 M |
44.37 M |
60.49 M |
54.14 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.68 M |
1.66 M |
2.38 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.13 M |
676,000.00 |
2.38 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-75.00 M |
-95.37 M |
-113.85 M |
-44.16 M |
295.84 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |