| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
58.31 M |
41.90 M |
31.13 M |
21.37 M |
15.46 M |
| Depreciation & Depletion |
58.31 M |
41.90 M |
31.13 M |
21.37 M |
15.46 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
625,000.00 |
783,000.00 |
837,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
625,000.00 |
783,000.00 |
837,000.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
113.06 M |
14.72 M |
-2.95 M |
13.12 M |
2.86 M |
| Funds from Operations |
147.11 M |
80.42 M |
56.26 M |
52.37 M |
36.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
1.65 M |
14.82 M |
9.18 M |
-13.53 M |
-3.76 M |
| Incline (Decline) in Receivables |
2.60 M |
-330,000.00 |
-990,000.00 |
-12.09 M |
-4.09 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.48 M |
15.46 M |
5.56 M |
-1.89 M |
-689,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
4.18 M |
0.00 |
2.57 M |
1.40 M |
2.50 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.66 M |
-317,000.00 |
2.04 M |
-954,000.00 |
-1.47 M |
| Net Cash Flow/Operating Activities |
148.75 M |
95.23 M |
65.44 M |
38.84 M |
32.50 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-15.95 M |
-19.28 M |
-40.20 M |
-23.74 M |
-3.60 M |
| Other Sources - Investing |
18.79 M |
19.58 M |
46.11 M |
25.39 M |
5.22 M |
| Net Cash Flow - Investing |
555.34 M |
227.72 M |
161.58 M |
111.42 M |
80.29 M |
| Proceeds from Stock Options |
262,000.00 |
1.03 M |
602,000.00 |
2.38 M |
1.86 M |
| Other Proceeds from Sale/Issues of Stock |
124.23 M |
68.34 M |
32.76 M |
10.65 M |
21.82 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
778.18 M |
174.00 M |
80.00 M |
183.62 M |
40.20 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
498.92 M |
108.26 M |
40.54 M |
101.02 M |
13.74 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
403.75 M |
135.11 M |
72.82 M |
95.64 M |
50.14 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |