| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
61.81 M |
52.45 M |
38.86 M |
26.73 M |
19.52 M |
| Depreciation & Depletion |
61.81 M |
52.45 M |
38.86 M |
26.73 M |
19.52 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
143.04 M |
129.88 M |
100.95 M |
68.06 M |
40.32 M |
| Deferred Income Taxes |
143.04 M |
129.88 M |
100.95 M |
68.06 M |
40.32 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.16 M |
2.38 M |
-6.81 M |
-2.09 M |
2.18 M |
| Funds from Operations |
35.08 M |
43.89 M |
85.84 M |
64.10 M |
45.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
60.45 M |
8.47 M |
24.75 M |
39.18 M |
19.36 M |
| Incline (Decline) in Receivables |
12.53 M |
-6.38 M |
6.68 M |
-16.06 M |
-2.25 M |
| Incline (Decline) in Inventories |
4.62 M |
-13.04 M |
-40.64 M |
-22.56 M |
-11.05 M |
| Incline (Decline) in Accounts Payable |
23.13 M |
-11.51 M |
8.55 M |
23.46 M |
10.55 M |
| Incline (Decline) in Income Taxes Payable |
932,000.00 |
-122,000.00 |
11.64 M |
647,000.00 |
439,000.00 |
| Incline (Decline) in Other Accruals |
-7.47 M |
20.64 M |
11.26 M |
10.45 M |
4.87 M |
| Incline (Decline) in Other Assets or Liabilties |
27.65 M |
17.83 M |
39.03 M |
32.24 M |
16.59 M |
| Net Cash Flow/Operating Activities |
95.53 M |
52.36 M |
110.59 M |
103.28 M |
65.08 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 |
3.09 M |
1.67 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-888,000.00 |
-888,000.00 |
0.00 |
4.41 M |
-191,000.00 |
| Other Sources - Investing |
888,000.00 |
888,000.00 |
0.00 |
39,000.00 |
191,000.00 |
| Net Cash Flow - Investing |
77.24 M |
118.70 M |
106.22 M |
85.21 M |
46.70 M |
| Proceeds from Stock Options |
1.32 M |
2.97 M |
3.50 M |
2.58 M |
4.45 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
42.62 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
941,000.00 |
42,000.00 |
0.00 |
0.00 |
0.00 |
| 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 |
82,000.00 |
2.26 M |
8.96 M |
0.00 |
0.00 |
| Other Uses - Financing |
82,000.00 |
-22.78 M |
8.96 M |
-4.45 M |
0.00 |
| Net Cash Flow - Financing |
459,000.00 |
-19.86 M |
12.45 M |
2.58 M |
47.07 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |