| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
45.77 M |
36.76 M |
30.03 M |
22.35 M |
16.64 M |
| Depreciation & Depletion |
45.77 M |
36.76 M |
30.03 M |
22.35 M |
16.64 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
102.39 M |
96.89 M |
88.34 M |
81.50 M |
63.06 M |
| Deferred Income Taxes |
102.39 M |
96.89 M |
88.34 M |
81.50 M |
63.06 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.55 M |
8.42 M |
-6.31 M |
-627,000.00 |
3.17 M |
| Funds from Operations |
206.77 M |
161.38 M |
119.90 M |
111.77 M |
106.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.64 M |
9.70 M |
57.55 M |
32.61 M |
30.65 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
9.06 M |
-35.00 M |
-9.57 M |
-10.67 M |
-19.43 M |
| Incline (Decline) in Accounts Payable |
-21.72 M |
35.45 M |
6.75 M |
12.31 M |
14.38 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
13.22 M |
13.70 M |
57.72 M |
38.03 M |
39.44 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.20 M |
-4.45 M |
2.65 M |
-7.06 M |
-3.74 M |
| Net Cash Flow/Operating Activities |
202.14 M |
171.08 M |
177.44 M |
144.38 M |
136.98 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
1.40 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
313.57 M |
513.91 M |
310.90 M |
441.39 M |
| Decrease in Investments |
0.00 |
389.80 M |
457.72 M |
367.09 M |
365.16 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
83.04 M |
6.08 M |
101.14 M |
2.10 M |
124.30 M |
| Proceeds from Stock Options |
3.75 M |
8.02 M |
2.35 M |
1.34 M |
1.03 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.68 M |
266.69 M |
91.40 M |
44.52 M |
45.93 M |
| Long Term Borrowings |
0.00 |
31.30 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
31.30 M |
0.00 |
0.00 |
0.00 |
| 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 |
1.48 M |
5.52 M |
7.57 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.48 M |
5.52 M |
7.57 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.44 M |
-253.15 M |
-81.48 M |
-43.18 M |
-44.90 M |
| Effect of Exchange rate on Cash |
-1.05 M |
18,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |