| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
174.06 M |
130.43 M |
96.68 M |
74.87 M |
144.77 M |
| Depreciation & Depletion |
174.06 M |
130.43 M |
96.68 M |
60.70 M |
144.77 M |
| Amortization of Intangible Assets |
14.17 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.36 B |
1.28 B |
1.29 B |
1.33 B |
1.34 B |
| Deferred Income Taxes |
1.36 B |
1.28 B |
1.29 B |
1.33 B |
1.34 B |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
55.11 M |
-122.85 M |
109.04 M |
57.88 M |
-195.75 M |
| Funds from Operations |
435.37 M |
285.55 M |
296.58 M |
212.69 M |
86.85 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-85.19 M |
70.63 M |
27.64 M |
100.16 M |
7.14 M |
| Incline (Decline) in Receivables |
43.20 M |
-24.65 M |
-362,000.00 |
10.26 M |
45.98 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-143.96 M |
51.41 M |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
370,000.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
15.57 M |
43.87 M |
28.00 M |
89.53 M |
-38.85 M |
| Net Cash Flow/Operating Activities |
350.18 M |
356.18 M |
324.22 M |
312.85 M |
93.99 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
8.83 M |
8.36 M |
1.30 B |
0.00 |
53.56 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
158.69 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
32.54 M |
410.69 M |
83.15 M |
111.50 M |
388.58 M |
| Other Uses - Investing |
20.88 M |
25.89 M |
-20.24 M |
-158.12 M |
3.44 M |
| Other Sources - Investing |
858,000.00 |
0.00 |
20.62 M |
161.03 M |
51.38 M |
| Net Cash Flow - Investing |
151.27 M |
-378.12 M |
1.30 B |
-171.02 M |
-289.52 M |
| Proceeds from Stock Options |
14.81 M |
52.94 M |
5.95 M |
7.83 M |
10.60 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-6.44 M |
-24.72 M |
-5.54 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
142.16 M |
505.12 M |
27.87 M |
225.15 M |
110.26 M |
| Long Term Borrowings |
82.13 M |
399.00 M |
850.00 M |
297.04 M |
241.80 M |
| Incline or Decline in Short Term Borrowings |
-5.65 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
138.15 M |
56.29 M |
47.40 M |
85.81 M |
177.65 M |
| Cash Dividends Paid Total |
41.50 M |
34.63 M |
29.43 M |
22.64 M |
0.00 |
| Common Dividends (Cash) |
41.50 M |
34.63 M |
29.43 M |
22.64 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
17.68 M |
20.48 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-456.98 M |
-161.32 M |
-292.12 M |
-300.32 M |
| Net Cash Flow - Financing |
-230.51 M |
-607.53 M |
565.21 M |
-326.38 M |
-335.82 M |
| Effect of Exchange rate on Cash |
-8.60 M |
1.94 M |
1.17 M |
1.52 M |
660,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |