| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
361.36 M |
227.11 M |
55.63 M |
24.21 M |
12.67 M |
| Depreciation & Depletion |
361.36 M |
227.11 M |
55.63 M |
24.21 M |
12.67 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.67 B |
-10.61 M |
11.66 M |
4.06 M |
603,000.00 |
| Funds from Operations |
540.31 M |
295.64 M |
83.26 M |
55.85 M |
32.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
38.88 M |
61.81 M |
-15.91 M |
7.80 M |
6.88 M |
| Incline (Decline) in Receivables |
3.74 M |
-19.06 M |
-2.65 M |
-25.49 M |
-6.95 M |
| Incline (Decline) in Inventories |
307,000.00 |
-1.73 M |
-938,000.00 |
-46,000.00 |
-481,000.00 |
| Incline (Decline) in Accounts Payable |
41.16 M |
75.30 M |
12.05 M |
33.71 M |
14.57 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-6.33 M |
7.30 M |
-24.37 M |
-371,000.00 |
-260,000.00 |
| Net Cash Flow/Operating Activities |
579.19 M |
357.45 M |
67.35 M |
63.64 M |
39.44 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
116.65 M |
1.05 B |
21.25 M |
1.17 M |
| Incline (Decline) in Inventories |
1.53 M |
0.00 |
3.39 M |
1.35 M |
1.98 M |
| Decrease in Investments |
0.00 |
0.00 |
2.37 M |
413,000.00 |
220,000.00 |
| Disposal of Fixed Assets |
158.78 M |
9.03 M |
19.74 M |
3.33 M |
1.44 M |
| Other Uses - Investing |
8.28 M |
-2.88 M |
-1.32 M |
3.85 M |
1.93 M |
| Other Sources - Investing |
0.00 |
10.33 M |
2.37 M |
— |
— |
| Net Cash Flow - Investing |
1.91 B |
1.39 B |
1.34 B |
157.30 M |
61.34 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.09 B |
524.51 M |
173.12 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.55 M |
1.66 M |
500,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
3.23 B |
1.33 B |
1.26 B |
247.46 M |
41.62 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.94 B |
1.33 B |
518.87 M |
301.28 M |
6.84 M |
| Cash Dividends Paid Total |
17.55 M |
33.32 M |
0.00 |
1,000.00 |
2,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
— |
— |
— |
| Preferred Dividends (Cash) |
17.55 M |
33.32 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.59 M |
0.00 |
0.00 |
7.12 M |
0.00 |
| Other Uses - Financing |
-903,000.00 |
-144,000.00 |
-618,000.00 |
7.12 M |
-78,000.00 |
| Net Cash Flow - Financing |
1.27 B |
1.05 B |
1.27 B |
126.41 M |
34.70 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |