| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
65.51 M |
54.24 M |
42.64 M |
42.26 M |
40.69 M |
| Depreciation & Depletion |
65.51 M |
54.24 M |
42.64 M |
42.26 M |
40.69 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
18.02 M |
164.73 M |
147.33 M |
— |
— |
| Deferred Income Taxes |
18.02 M |
164.73 M |
147.33 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-30.80 M |
-6.41 M |
-9.40 M |
-220,000.00 |
1.97 M |
| Funds from Operations |
185.32 M |
169.40 M |
128.44 M |
101.33 M |
97.55 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-57.46 M |
-81.84 M |
-24.02 M |
-62.07 M |
6.92 M |
| Incline (Decline) in Receivables |
-17.57 M |
-32.60 M |
-1.43 M |
-34.72 M |
-8.61 M |
| Incline (Decline) in Inventories |
-23.01 M |
-18.97 M |
-10.22 M |
-12.52 M |
-5.13 M |
| Incline (Decline) in Accounts Payable |
-5.02 M |
7.02 M |
-10.69 M |
15.94 M |
6.89 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
3.48 M |
-36.77 M |
5.77 M |
-34.78 M |
15.03 M |
| Incline (Decline) in Other Assets or Liabilties |
-15.34 M |
-524,000.00 |
-7.44 M |
4.01 M |
-1.26 M |
| Net Cash Flow/Operating Activities |
127.86 M |
87.56 M |
104.43 M |
39.26 M |
104.47 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
16.51 M |
14.62 M |
0.00 |
0.00 |
1.99 M |
| Incline (Decline) in Inventories |
0.00 |
6.10 M |
0.00 |
0.00 |
8.19 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
101.92 M |
48.58 M |
40.44 M |
85.39 M |
41.72 M |
| 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 |
369.50 M |
310.14 M |
264.34 M |
54.18 M |
46.54 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
225.26 M |
5.76 M |
226.50 M |
1.37 M |
12.66 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
7.39 M |
| Long Term Borrowings |
111.23 M |
344.74 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 |
23.53 M |
10.05 M |
5.72 M |
6.63 M |
2.43 M |
| Cash Dividends Paid Total |
12.65 M |
12.65 M |
6.11 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
12.65 M |
12.65 M |
6.11 M |
0.00 |
0.00 |
| Other Sources - Financing |
248,000.00 |
1.74 M |
1.13 M |
0.00 |
0.00 |
| Other Uses - Financing |
-2.44 M |
1.07 M |
1.00 M |
-129,000.00 |
-86,000.00 |
| Net Cash Flow - Financing |
297.87 M |
328.86 M |
215.68 M |
-5.39 M |
2.76 M |
| Effect of Exchange rate on Cash |
-45.31 M |
-410,000.00 |
5.93 M |
-3.65 M |
64,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |