| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
521.78 M |
532.91 M |
337.63 M |
183.83 M |
164.81 M |
| Depreciation & Depletion |
521.78 M |
532.91 M |
337.63 M |
183.83 M |
164.81 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.18 B |
51.52 M |
-2.24 M |
772,000.00 |
852,000.00 |
| Funds from Operations |
892.38 M |
737.48 M |
641.14 M |
415.93 M |
355.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.88 M |
-48.89 M |
-69.55 M |
28.11 M |
21.94 M |
| Incline (Decline) in Receivables |
41.13 M |
50.24 M |
-133.36 M |
-21.03 M |
-24.71 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
52.21 M |
-88.84 M |
162.27 M |
29.49 M |
59.48 M |
| Incline (Decline) in Income Taxes Payable |
-46.93 M |
28.58 M |
-47.31 M |
40.73 M |
14.05 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-56.30 M |
-38.86 M |
-51.15 M |
-21.08 M |
-12.83 M |
| Net Cash Flow/Operating Activities |
882.50 M |
688.60 M |
571.59 M |
444.04 M |
377.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
116.55 M |
0.00 |
1.06 B |
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 |
0.00 |
0.00 |
0.00 |
2.55 M |
3.13 M |
| Other Uses - Investing |
-5.83 M |
0.00 |
331,000.00 |
277,000.00 |
-1.85 M |
| Other Sources - Investing |
5.83 M |
0.00 |
0.00 |
0.00 |
1.85 M |
| Net Cash Flow - Investing |
773.86 M |
360.09 M |
1.66 B |
321.47 M |
279.87 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-6.06 M |
305.84 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
908.00 M |
1.12 B |
42.55 M |
212.10 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.00 M |
946.50 M |
485.50 M |
37.55 M |
244.10 M |
| Cash Dividends Paid Total |
60.00 M |
9.14 M |
8.22 M |
3.96 M |
4.45 M |
| Common Dividends (Cash) |
60.00 M |
9.14 M |
8.22 M |
3.96 M |
3.55 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
900,000.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-2.13 M |
0.00 |
0.00 |
-889,000.00 |
0.00 |
| Net Cash Flow - Financing |
-65.13 M |
-53.70 M |
935.85 M |
153,000.00 |
-36.45 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |