| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
277.45 M |
192.81 M |
162.83 M |
97.64 M |
54.01 M |
| Depreciation & Depletion |
277.45 M |
192.81 M |
162.83 M |
97.64 M |
54.01 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
73.22 M |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
73.22 M |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
31.17 M |
-13.20 M |
12.36 M |
21.78 M |
753,000.00 |
| Funds from Operations |
715.07 M |
386.22 M |
396.12 M |
307.00 M |
164.89 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
47.96 M |
7.81 M |
15.09 M |
23.43 M |
-29.34 M |
| Incline (Decline) in Receivables |
-12.40 M |
-12.61 M |
3.24 M |
-35.01 M |
-34.63 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
55.96 M |
-3.83 M |
20.41 M |
20.32 M |
0.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-1.57 M |
2.12 M |
-2.77 M |
9.84 M |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
5.95 M |
22.14 M |
-5.79 M |
28.28 M |
5.29 M |
| Net Cash Flow/Operating Activities |
763.03 M |
394.03 M |
411.21 M |
330.43 M |
135.55 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
30.43 M |
256,000.00 |
4.45 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
764,000.00 |
0.00 |
0.00 |
0.00 |
5.42 M |
| Disposal of Fixed Assets |
1.45 M |
52.58 M |
24.39 M |
0.00 |
1.00 M |
| Other Uses - Investing |
-193.69 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
193.69 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.13 B |
466.97 M |
527.58 M |
1.13 B |
525.87 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
210.39 M |
0.00 |
277.12 M |
239.69 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.10 B |
384.32 M |
325.00 M |
861.72 M |
594.69 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
735.00 M |
514.40 M |
208.68 M |
318.24 M |
484.80 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
45,000.00 |
288,000.00 |
237,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-3.24 M |
-2.97 M |
35,000.00 |
-15.37 M |
-11.17 M |
| Net Cash Flow - Financing |
366.76 M |
77.34 M |
116.36 M |
805.22 M |
338.40 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |