| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
231.80 M |
235.04 M |
119.65 M |
87.85 M |
48.86 M |
| Depreciation & Depletion |
231.80 M |
235.04 M |
119.65 M |
87.85 M |
48.86 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
7.06 M |
9.06 M |
8.19 M |
10.54 M |
12.89 M |
| Deferred Income Taxes |
7.06 M |
9.06 M |
8.19 M |
10.54 M |
12.89 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-78.87 M |
-37.17 M |
-17.46 M |
-13.69 M |
1.50 M |
| Funds from Operations |
379.22 M |
344.57 M |
233.62 M |
199.40 M |
150.58 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
— |
— |
— |
— |
| Funds from/for Other Operating Activities |
-15.04 M |
55.24 M |
5.25 M |
24.36 M |
-626,000.00 |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
-1.89 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-12.60 M |
14.43 M |
41.42 M |
13.96 M |
5.52 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.10 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.54 M |
40.81 M |
-36.17 M |
10.40 M |
-6.14 M |
| Net Cash Flow/Operating Activities |
364.18 M |
399.81 M |
238.87 M |
223.76 M |
149.96 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 |
63.68 M |
0.00 |
5.53 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
7.77 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
104.18 M |
157.40 M |
0.00 |
1.42 M |
21.10 M |
| Other Uses - Investing |
106.60 M |
-16.18 M |
-14.24 M |
26.90 M |
-4.14 M |
| Other Sources - Investing |
2.23 M |
16.18 M |
205.31 M |
20.43 M |
4.14 M |
| Net Cash Flow - Investing |
136.26 M |
1.17 B |
481.97 M |
615.04 M |
298.70 M |
| Proceeds from Stock Options |
0.00 |
7.77 M |
6.63 M |
6.82 M |
17.68 M |
| Other Proceeds from Sale/Issues of Stock |
408.54 M |
1.03 B |
831,000.00 |
101.96 M |
64.21 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
213.63 M |
1.45 B |
449.00 M |
650.20 M |
164.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-32.20 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
416.90 M |
1.41 B |
16.08 M |
231.99 M |
67.01 M |
| Cash Dividends Paid Total |
288.85 M |
286.19 M |
160.60 M |
125.84 M |
103.52 M |
| Common Dividends (Cash) |
288.85 M |
282.74 M |
160.60 M |
125.84 M |
103.52 M |
| Preferred Dividends (Cash) |
0.00 |
3.45 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.19 M |
12.48 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
3.33 M |
12.48 M |
-4.88 M |
-11.60 M |
-5.35 M |
| Net Cash Flow - Financing |
-80.25 M |
805.65 M |
242.71 M |
389.55 M |
70.00 M |
| Effect of Exchange rate on Cash |
806,000.00 |
-5.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |