| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
118.91 M |
80.64 M |
50.48 M |
46.28 M |
32.94 M |
| Depreciation & Depletion |
118.91 M |
80.64 M |
50.48 M |
46.28 M |
32.94 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
16.69 M |
27.49 M |
30.18 M |
31.50 M |
33.09 M |
| Deferred Income Taxes |
16.69 M |
27.49 M |
30.18 M |
31.50 M |
33.09 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
50.84 M |
17.51 M |
3.88 M |
-55.33 M |
2.58 M |
| Funds from Operations |
65.00 M |
49.40 M |
39.69 M |
3.25 M |
-6.01 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.49 M |
-2.05 M |
-29.49 M |
8.92 M |
28.16 M |
| Incline (Decline) in Receivables |
-465,000.00 |
-8.59 M |
-2.26 M |
-1.22 M |
387,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-370,000.00 |
827,000.00 |
-352,000.00 |
-1.99 M |
1.64 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
363,000.00 |
-4.42 M |
6.25 M |
331,000.00 |
| Incline (Decline) in Other Accruals |
882,000.00 |
3.99 M |
1.52 M |
4.42 M |
4.36 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.54 M |
1.36 M |
-23.98 M |
1.46 M |
21.43 M |
| Net Cash Flow/Operating Activities |
62.51 M |
47.36 M |
10.19 M |
12.17 M |
22.15 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
4.44 M |
0.00 |
445,000.00 |
1.14 M |
| Incline (Decline) in Inventories |
3.39 M |
309,000.00 |
6.86 M |
0.00 |
10.91 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
64.32 M |
0.00 |
| Disposal of Fixed Assets |
6.75 M |
0.00 |
0.00 |
647,000.00 |
11.42 M |
| Other Uses - Investing |
1.11 M |
2.91 M |
5.87 M |
4.28 M |
-1.68 M |
| Other Sources - Investing |
33,000.00 |
0.00 |
1.33 M |
0.00 |
2.66 M |
| Net Cash Flow - Investing |
721.41 M |
808.67 M |
36.40 M |
-50.91 M |
3.43 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-11.08 M |
326.68 M |
4.38 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
399,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
691.02 M |
655.59 M |
8.86 M |
31.50 M |
26.62 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
75.84 M |
175.32 M |
27.63 M |
39.30 M |
41.92 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
10.77 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
10.77 M |
0.00 |
| Other Sources - Financing |
14.75 M |
8.03 M |
1.17 M |
3.18 M |
1.46 M |
| Other Uses - Financing |
14.75 M |
8.03 M |
-1.78 M |
1.16 M |
970,000.00 |
| Net Cash Flow - Financing |
618.44 M |
814.97 M |
-16.16 M |
-17.42 M |
-14.33 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |