| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
54.35 M |
47.86 M |
25.72 M |
10.47 M |
1.39 M |
| Depreciation & Depletion |
33.42 M |
29.99 M |
17.48 M |
10.47 M |
1.39 M |
| Amortization of Intangible Assets |
20.93 M |
17.87 M |
8.24 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
160,000.00 |
620,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
160,000.00 |
620,000.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.88 M |
-12.15 M |
-8.23 M |
-1.54 M |
3.25 M |
| Funds from Operations |
52.47 M |
33.10 M |
24.73 M |
14.06 M |
5.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.89 M |
-2.15 M |
2.71 M |
-31.17 M |
4.72 M |
| Incline (Decline) in Receivables |
712,000.00 |
677,000.00 |
609,000.00 |
563,000.00 |
797,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-257,000.00 |
4.89 M |
2.28 M |
8.27 M |
843,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
11.44 M |
-7.72 M |
-175,000.00 |
-40.01 M |
3.08 M |
| Net Cash Flow/Operating Activities |
64.36 M |
30.94 M |
27.44 M |
-17.11 M |
10.72 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
39.06 M |
56.20 M |
67.10 M |
95.45 M |
| Decrease in Investments |
7.94 M |
5.79 M |
81.29 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
224,000.00 |
2.89 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-9.34 M |
-7.29 M |
-26.17 M |
79.55 M |
160.66 M |
| Other Sources - Investing |
9.34 M |
37.20 M |
165.60 M |
51.01 M |
8.85 M |
| Net Cash Flow - Investing |
-9.55 M |
309.06 M |
361.85 M |
675.41 M |
349.66 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
17.87 M |
111.56 M |
57.81 M |
33.66 M |
222.82 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
15.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
211.81 M |
574.87 M |
217.05 M |
699.61 M |
97.55 M |
| Incline or Decline in Short Term Borrowings |
-232.87 M |
37.38 M |
65.52 M |
-3.87 M |
45.74 M |
| Reduction in Long Term Debt |
39.76 M |
368.53 M |
2.37 M |
1.34 M |
198,000.00 |
| Cash Dividends Paid Total |
39.11 M |
34.76 M |
27.59 M |
19.17 M |
2.75 M |
| Common Dividends (Cash) |
39.11 M |
34.76 M |
27.59 M |
19.17 M |
2.75 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
600,000.00 |
2.43 M |
9.21 M |
0.00 |
14,000.00 |
| Other Uses - Financing |
-17.44 M |
2.22 M |
9.10 M |
-27.77 M |
-24,000.00 |
| Net Cash Flow - Financing |
-99.51 M |
307.74 M |
319.52 M |
681.11 M |
363.14 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |