| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
72.11 M |
61.73 M |
59.53 M |
67.16 M |
47.87 M |
| Depreciation & Depletion |
62.31 M |
54.33 M |
52.43 M |
58.26 M |
39.27 M |
| Amortization of Intangible Assets |
9.80 M |
7.40 M |
7.10 M |
8.90 M |
8.60 M |
| Deferred Income Taxes and Investment Tax credity |
60.46 M |
55.69 M |
36.65 M |
18.37 M |
0.00 |
| Deferred Income Taxes |
60.46 M |
55.69 M |
36.65 M |
18.37 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
26.11 M |
19.56 M |
31.88 M |
54.68 M |
38.30 M |
| Funds from Operations |
254.61 M |
194.11 M |
107.22 M |
50.65 M |
58.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-89.43 M |
-126.02 M |
-81.77 M |
-41.17 M |
-6.33 M |
| Incline (Decline) in Receivables |
41.20 M |
-48.84 M |
-42.59 M |
-38.66 M |
33.11 M |
| Incline (Decline) in Inventories |
5.64 M |
-92.64 M |
-92.35 M |
-53.66 M |
-11.68 M |
| Incline (Decline) in Accounts Payable |
-26.78 M |
722,000.00 |
3.67 M |
1.34 M |
-876,000.00 |
| Incline (Decline) in Income Taxes Payable |
-31.10 M |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-38.65 M |
-3.30 M |
14.72 M |
45.18 M |
-20.59 M |
| Incline (Decline) in Other Assets or Liabilties |
-39.74 M |
18.04 M |
34.78 M |
4.64 M |
-6.29 M |
| Net Cash Flow/Operating Activities |
165.18 M |
68.09 M |
25.45 M |
9.48 M |
52.14 M |
| Additions to Other Assets |
2.28 M |
3.71 M |
4.19 M |
1.20 M |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-942,000.00 |
4.37 M |
2.53 M |
895,000.00 |
9.97 M |
| Other Sources - Investing |
4.11 M |
4.15 M |
0.00 |
0.00 |
2.03 M |
| Net Cash Flow - Investing |
35.72 M |
26.36 M |
27.04 M |
17.67 M |
65.15 M |
| Proceeds from Stock Options |
11.30 M |
0.00 |
15.53 M |
1.08 M |
1.12 M |
| Other Proceeds from Sale/Issues of Stock |
-25.28 M |
21.80 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
39.69 M |
23.15 M |
0.00 |
0.00 |
164,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-50.00 M |
0.00 |
0.00 |
0.00 |
-70.00 M |
| Reduction in Long Term Debt |
27.96 M |
28.15 M |
14.55 M |
9.66 M |
6.34 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 |
270,000.00 |
12.34 M |
24.86 M |
0.00 |
0.00 |
| Other Uses - Financing |
270,000.00 |
12.34 M |
24.86 M |
0.00 |
-32.67 M |
| Net Cash Flow - Financing |
-131.36 M |
-17.16 M |
25.84 M |
-8.59 M |
-108.05 M |
| Effect of Exchange rate on Cash |
-71,000.00 |
1.16 M |
176,000.00 |
29,000.00 |
-24,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |