| Cash Flow Statement |
| Cash At Beginning Of Period |
89,215 |
89,215 |
89,215 |
89,215 |
| Cash At End Of Period |
121,513 |
99,018 |
90,736 |
97,507 |
| Net Change In Cash And Cash Equivalents |
32,298 |
9,803 |
1,521 |
8,292 |
| Effect Of Exchange Rate Changes |
— |
— |
— |
— |
| Net Income Or Loss |
461,738 |
335,253 |
209,884 |
107,830 |
| Cash From Operating Activities |
| Depreciation Expenses |
210,766 |
147,066 |
95,856 |
43,984 |
| Amortization Expenses |
— |
— |
— |
— |
| Amortization Of Intangibles Expenses |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
66,593 |
46,273 |
25,080 |
| Operating Gains Or Losses |
-54,310 |
-50,684 |
-23,736 |
-11,371 |
| Extraordinary Gains Or Losses |
— |
— |
— |
— |
| Increase Or Decrease In Receivables |
— |
-61,787 |
-25,809 |
-30,281 |
| Increase Or Decrease In Inventories |
— |
-2,735 |
-4,354 |
-102 |
| Increase Or Decrease In Prepaid Expenses |
— |
-31,594 |
-11,919 |
-7,123 |
| Increase Or Decrease In Other Current Assets |
— |
-31,594 |
-11,919 |
-7,123 |
| Increase Or Decrease In Payables |
— |
— |
— |
— |
| Increase Or Decrease In Other Current Liabilities |
— |
-974 |
-31,994 |
-42,533 |
| Increase Or Decrease In Other Working Capital |
— |
20,894 |
-1,195 |
21,193 |
| Other Non Cash Items |
-7,366 |
8,526 |
5,849 |
1,474 |
| Net Cash From Continuing Operations |
— |
13,031 |
4,400 |
2,740 |
| Net Cash From Discontinued Operations |
610,828 |
443,588 |
263,255 |
110,891 |
| Net Cash From Operating Activities |
— |
— |
— |
— |
| Cash From Investing Activities |
| Sale Of Property Plant And Equipment |
— |
6,077 |
3,668 |
1,386 |
| Sale Of Long Term Investments |
— |
— |
7,769 |
— |
| Sale Of Short Term Investments |
— |
— |
— |
— |
| Purchase Of Property Plant And Equipment |
-705,635 |
-509,018 |
-321,711 |
-149,844 |
| Acquisitions |
-12,041 |
-12,024 |
— |
— |
| Purchase Of Long Term Investments |
— |
— |
— |
— |
| Purchase Of Short Term Investments |
— |
— |
— |
— |
| Other Investing Changes Net |
62,341 |
13,926 |
8,500 |
8,500 |
| Cash From Discontinued Investing Activities |
— |
— |
— |
— |
| Net Cash From Investing Activities |
-655,335 |
-475,532 |
-301,774 |
-139,958 |
| Cash From Financing Activities |
| Issuance Of Debt |
14,537 |
14,267 |
8,284 |
1,365 |
| Issuance Of Capital Stock |
— |
-2,620,000 |
-1,675,000 |
-790,000 |
| Repayment Of Debt |
— |
— |
— |
— |
| Repurchase Of Capital Stock |
-19,333 |
-14,060 |
-9,354 |
-4,668 |
| Payment Of Cash Dividends |
24,868 |
24,816 |
6,110 |
662 |
| Net Other Financing Charges |
24,868 |
24,816 |
6,110 |
662 |
| Cash From Discontinued Financing Activities |
— |
— |
— |
— |
| Net Cash From Financing Activities |
78,805 |
41,747 |
40,040 |
37,359 |