| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
229.51 M |
204.83 M |
79.51 M |
58.65 M |
52.15 M |
| Depreciation & Depletion |
203.90 M |
170.93 M |
66.29 M |
53.43 M |
43.10 M |
| Amortization of Intangible Assets |
25.61 M |
33.90 M |
13.22 M |
5.22 M |
9.05 M |
| Deferred Income Taxes and Investment Tax credity |
445.59 M |
835.98 M |
43.72 M |
25.69 M |
18.65 M |
| Deferred Income Taxes |
445.59 M |
835.98 M |
43.72 M |
25.69 M |
18.65 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-177.62 M |
2.12 M |
40.53 M |
-262,000.00 |
-33.68 M |
| Funds from Operations |
461.65 M |
354.11 M |
246.79 M |
170.38 M |
115.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-77.10 M |
52.60 M |
-21.14 M |
-31.98 M |
746,000.00 |
| Incline (Decline) in Receivables |
17.06 M |
-23.60 M |
-11.65 M |
-10.96 M |
-5.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-49.30 M |
83.31 M |
43.42 M |
26.26 M |
25.53 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-44.86 M |
-7.12 M |
-52.91 M |
-47.29 M |
-19.44 M |
| Net Cash Flow/Operating Activities |
384.55 M |
406.70 M |
225.64 M |
138.40 M |
116.26 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 |
88.22 M |
1.27 B |
222.95 M |
200.89 M |
212.72 M |
| Decrease in Investments |
466.40 M |
82.45 M |
41.85 M |
152.56 M |
0.00 |
| Disposal of Fixed Assets |
206.78 M |
2.99 B |
203.45 M |
59.67 M |
220.30 M |
| Other Uses - Investing |
-11.38 M |
-149.34 M |
184.12 M |
-7.44 M |
-191.02 M |
| Other Sources - Investing |
11.38 M |
149.34 M |
0.00 |
7.44 M |
193.14 M |
| Net Cash Flow - Investing |
-396.22 M |
2.33 B |
786.91 M |
465.67 M |
220.85 M |
| Proceeds from Stock Options |
7.37 M |
12.92 M |
0.00 |
0.00 |
25.38 M |
| Other Proceeds from Sale/Issues of Stock |
-7.67 M |
0.00 |
806.55 M |
24.18 M |
234.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
151.99 M |
150.72 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.83 B |
4.61 B |
1.08 B |
1.36 B |
841.17 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
1.55 B |
2.96 B |
1.15 B |
969.18 M |
911.97 M |
| Cash Dividends Paid Total |
203.13 M |
188.28 M |
118.15 M |
94.74 M |
85.24 M |
| Common Dividends (Cash) |
194.11 M |
168.41 M |
98.27 M |
74.86 M |
68.98 M |
| Preferred Dividends (Cash) |
9.03 M |
19.88 M |
19.88 M |
19.88 M |
16.26 M |
| Other Sources - Financing |
0.00 |
531.81 M |
35.94 M |
17.91 M |
0.00 |
| Other Uses - Financing |
-21.09 M |
531.81 M |
35.94 M |
-5.74 M |
-2.46 M |
| Net Cash Flow - Financing |
-99.85 M |
1.86 B |
654.34 M |
315.58 M |
101.84 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |