| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
367.07 M |
341.47 M |
292.16 M |
246.10 M |
224.96 M |
| Depreciation & Depletion |
367.07 M |
341.47 M |
292.16 M |
246.10 M |
224.96 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
35.33 M |
34.63 M |
47.91 M |
31.71 M |
26.22 M |
| Deferred Income Taxes |
35.33 M |
34.63 M |
47.91 M |
31.71 M |
26.22 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-13.52 M |
-25.55 M |
-37.82 M |
-45.23 M |
-37.02 M |
| Funds from Operations |
517.81 M |
474.70 M |
489.32 M |
437.28 M |
358.77 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-154.37 M |
30.24 M |
-53.27 M |
121.59 M |
77.21 M |
| Incline (Decline) in Receivables |
-1.08 M |
-13.74 M |
-22.78 M |
-31.06 M |
-25.28 M |
| Incline (Decline) in Inventories |
1.62 M |
-2.84 M |
412,000.00 |
6.20 M |
23.02 M |
| Incline (Decline) in Accounts Payable |
-153.18 M |
-1.41 M |
-67.88 M |
120.18 M |
72.51 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.49 M |
48.95 M |
36.56 M |
29.29 M |
9.03 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.22 M |
-705,000.00 |
414,000.00 |
-3.01 M |
-2.07 M |
| Net Cash Flow/Operating Activities |
363.44 M |
504.94 M |
436.05 M |
558.87 M |
435.98 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
33.24 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
131.99 M |
156.68 M |
207.61 M |
233.73 M |
215.62 M |
| Other Uses - Investing |
0.00 |
0.00 |
— |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
— |
— |
— |
| Net Cash Flow - Investing |
175.23 M |
444.19 M |
542.24 M |
462.77 M |
237.77 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
1.47 M |
258.72 M |
-59.57 M |
842,000.00 |
397,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
— |
— |
— |
| Long Term Borrowings |
239.51 M |
99.46 M |
3.03 B |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
1.14 M |
0.00 |
— |
— |
— |
| Reduction in Long Term Debt |
426.67 M |
422.50 M |
33.64 M |
83.28 M |
185.27 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
8.00 M |
16.00 M |
16.00 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
8.00 M |
16.00 M |
16.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
122,000.00 |
0.00 |
474.77 M |
0.00 |
— |
| Other Uses - Financing |
122,000.00 |
-32.77 M |
-2.78 B |
0.00 |
— |
| Net Cash Flow - Financing |
-184.43 M |
-97.09 M |
145.25 M |
-98.43 M |
-200.87 M |
| Effect of Exchange rate on Cash |
-144,000.00 |
195,000.00 |
-2,000.00 |
4.94 M |
6.72 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |