| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
113.26 M |
85.11 M |
80.28 M |
20.33 M |
9.85 M |
| Depreciation & Depletion |
113.26 M |
85.11 M |
80.28 M |
20.33 M |
9.85 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
481.21 M |
138.59 M |
-14.43 M |
-9.07 M |
1.84 M |
| Funds from Operations |
131.47 M |
64.91 M |
52.05 M |
15.62 M |
13.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
9.20 M |
19.49 M |
1.34 M |
9.26 M |
-4.37 M |
| Incline (Decline) in Receivables |
1.34 M |
-4.32 M |
-4.50 M |
-10.45 M |
-4.88 M |
| Incline (Decline) in Inventories |
-2.92 M |
-1.38 M |
434,000.00 |
947,000.00 |
-1.35 M |
| Incline (Decline) in Accounts Payable |
17.59 M |
23.84 M |
4.48 M |
6.69 M |
1.36 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
695,000.00 |
195,000.00 |
2.10 M |
14.50 M |
663,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-7.50 M |
1.15 M |
-1.17 M |
-2.42 M |
-167,000.00 |
| Net Cash Flow/Operating Activities |
140.68 M |
84.39 M |
53.39 M |
24.88 M |
9.62 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
228.29 M |
8.43 M |
8.56 M |
3.90 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
6.22 M |
0.00 |
0.00 |
1.02 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
1.76 M |
0.00 |
| Disposal of Fixed Assets |
45.20 M |
53.34 M |
82.72 M |
34.18 M |
10.79 M |
| Other Uses - Investing |
288.61 M |
8.97 M |
-5.37 M |
-802,000.00 |
-301,000.00 |
| Other Sources - Investing |
12.00 M |
9.02 M |
802,000.00 |
315,000.00 |
139,000.00 |
| Net Cash Flow - Investing |
982.62 M |
325.02 M |
203.08 M |
146.51 M |
148.44 M |
| Proceeds from Stock Options |
4.83 M |
137,000.00 |
3.71 M |
1.17 M |
3.56 M |
| Other Proceeds from Sale/Issues of Stock |
654.45 M |
197.19 M |
33.87 M |
95.03 M |
97.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.37 M |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
375.46 M |
343.60 M |
220.04 M |
73.00 M |
69.98 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
135.75 M |
297.87 M |
101.78 M |
43.78 M |
32.45 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 |
— |
| Other Uses - Financing |
-3.99 M |
-502,000.00 |
-368,000.00 |
-354,000.00 |
— |
| Net Cash Flow - Financing |
897.62 M |
243.06 M |
151.85 M |
124.91 M |
138.62 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |