| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
112.02 M |
31.83 M |
20.05 M |
20.15 M |
18.74 M |
| Depreciation & Depletion |
99.88 M |
30.70 M |
20.05 M |
20.15 M |
18.74 M |
| Amortization of Intangible Assets |
12.13 M |
1.13 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
239.28 M |
76.38 M |
2.23 M |
2.47 M |
16.76 M |
| Funds from Operations |
131.62 M |
76.40 M |
73.14 M |
62.88 M |
62.92 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-20.78 M |
29.92 M |
-8.28 M |
-7.52 M |
4.06 M |
| Incline (Decline) in Receivables |
-2.44 M |
-22.48 M |
-2.52 M |
-148,000.00 |
1.59 M |
| Incline (Decline) in Inventories |
182,000.00 |
512,000.00 |
141,000.00 |
-389,000.00 |
408,000.00 |
| Incline (Decline) in Accounts Payable |
-23.75 M |
37.27 M |
-394,000.00 |
-2.05 M |
3.29 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-13.76 M |
-8.32 M |
1.81 M |
-776,000.00 |
-335,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
18.99 M |
22.94 M |
-7.32 M |
-4.16 M |
-891,000.00 |
| Net Cash Flow/Operating Activities |
110.84 M |
106.32 M |
64.86 M |
55.35 M |
66.98 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
10.26 M |
1.94 B |
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 |
13.84 M |
31.03 M |
| Disposal of Fixed Assets |
61.14 M |
870,000.00 |
0.00 |
890,000.00 |
3.21 M |
| Other Uses - Investing |
-16.08 M |
-17.18 M |
-18.72 M |
-16.98 M |
-19.66 M |
| Other Sources - Investing |
20.83 M |
18.50 M |
19.48 M |
19.40 M |
21.43 M |
| Net Cash Flow - Investing |
-35.20 M |
1.94 B |
-9.30 M |
-24.35 M |
-37.26 M |
| Proceeds from Stock Options |
989,000.00 |
8.93 M |
5.94 M |
5.08 M |
5.61 M |
| Other Proceeds from Sale/Issues of Stock |
-365,000.00 |
222.80 M |
-925,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
540,000.00 |
76.05 M |
42.70 M |
77.47 M |
63.89 M |
| Long Term Borrowings |
356.60 M |
2.16 B |
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 |
431.18 M |
273.56 M |
23.66 M |
9.68 M |
9.23 M |
| Cash Dividends Paid Total |
33.36 M |
17.29 M |
18.14 M |
19.55 M |
20.70 M |
| Common Dividends (Cash) |
33.36 M |
17.29 M |
18.14 M |
19.55 M |
20.70 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
49.53 M |
2.69 M |
1.72 M |
1.00 M |
0.00 |
| Other Uses - Financing |
49.43 M |
-184.63 M |
1.72 M |
1.00 M |
0.00 |
| Net Cash Flow - Financing |
-58.43 M |
1.84 B |
-77.75 M |
-100.62 M |
-88.21 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |