| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
38.95 M |
40.01 M |
42.34 M |
46.34 M |
25.46 M |
| Depreciation & Depletion |
37.15 M |
38.21 M |
41.74 M |
37.34 M |
22.26 M |
| Amortization of Intangible Assets |
1.80 M |
1.80 M |
600,000.00 |
9.00 M |
3.20 M |
| Deferred Income Taxes and Investment Tax credity |
151.74 M |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
151.74 M |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-55.87 M |
14.21 M |
29.78 M |
14.30 M |
12.81 M |
| Funds from Operations |
97.16 M |
185.76 M |
158.64 M |
182.67 M |
60.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
28.16 M |
10.95 M |
-11.98 M |
59.40 M |
-32.42 M |
| Incline (Decline) in Receivables |
-15.20 M |
5.66 M |
-691,000.00 |
12.43 M |
-22.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
22.23 M |
20.78 M |
14.92 M |
28.83 M |
-16.18 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
21.13 M |
-15.49 M |
-26.21 M |
18.14 M |
6.10 M |
| Net Cash Flow/Operating Activities |
125.32 M |
196.71 M |
146.66 M |
242.07 M |
28.56 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 |
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 |
8.55 M |
27.26 M |
0.00 |
0.00 |
| Other Uses - Investing |
60.84 M |
0.00 |
-1.08 M |
-32.36 M |
-19.37 M |
| Other Sources - Investing |
5.90 M |
1.08 M |
32.36 M |
19.39 M |
— |
| Net Cash Flow - Investing |
546.06 M |
54.52 M |
41.55 M |
-3.29 M |
-7.61 M |
| Proceeds from Stock Options |
3.43 M |
7.86 M |
2.03 M |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
78.90 M |
103.84 M |
-250,000.00 |
-92,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
19.41 M |
2.08 M |
2.27 M |
2.26 M |
0.00 |
| Long Term Borrowings |
315.00 M |
0.00 |
0.00 |
10.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
38.37 M |
32.04 M |
189.00 M |
83.07 M |
11.23 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 |
1.27 M |
33.58 M |
4.47 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.27 M |
33.58 M |
4.47 M |
0.00 |
-1.26 M |
| Net Cash Flow - Financing |
340.82 M |
103.31 M |
-179.19 M |
-73.39 M |
-12.48 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |