| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
49.57 M |
39.80 M |
37.17 M |
31.00 M |
15.55 M |
| Depreciation & Depletion |
49.03 M |
38.19 M |
35.37 M |
29.91 M |
15.55 M |
| Amortization of Intangible Assets |
535,000.00 |
1.62 M |
1.80 M |
1.09 M |
— |
| Deferred Income Taxes and Investment Tax credity |
12.54 M |
11.80 M |
9.22 M |
7.32 M |
4.41 M |
| Deferred Income Taxes |
12.54 M |
11.80 M |
9.22 M |
7.32 M |
4.41 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.90 M |
11.79 M |
8.27 M |
6.52 M |
1.77 M |
| Funds from Operations |
104.35 M |
87.68 M |
60.32 M |
32.56 M |
-1.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.69 M |
13.65 M |
14.20 M |
-17.79 M |
-5.02 M |
| Incline (Decline) in Receivables |
-5.98 M |
5.90 M |
7.80 M |
-18.69 M |
-2.57 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
3.44 M |
5.64 M |
-2.42 M |
2.31 M |
2.02 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-5.15 M |
2.10 M |
8.82 M |
-1.41 M |
-4.46 M |
| Net Cash Flow/Operating Activities |
96.66 M |
101.33 M |
74.52 M |
14.77 M |
-6.16 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 |
530.97 M |
0.00 |
| Incline (Decline) in Inventories |
50.06 M |
35.30 M |
5.66 M |
3.98 M |
793,000.00 |
| Decrease in Investments |
21.81 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
340,000.00 |
2.00 M |
728,000.00 |
0.00 |
7.90 M |
| Other Uses - Investing |
866,000.00 |
-10.12 M |
24.06 M |
-21.83 M |
1.62 M |
| Other Sources - Investing |
2.92 M |
10.12 M |
1.81 M |
25.94 M |
3.99 M |
| Net Cash Flow - Investing |
222.75 M |
253.58 M |
239.78 M |
614.83 M |
261.30 M |
| Proceeds from Stock Options |
1.90 M |
1.72 M |
546,000.00 |
7,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
276.60 M |
-8.87 M |
193.54 M |
271.54 M |
256.08 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
19.13 M |
2.23 M |
| Long Term Borrowings |
42.30 M |
306.76 M |
165.67 M |
808.94 M |
418.15 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
58.30 M |
132.16 M |
98.87 M |
431.26 M |
325.92 M |
| Cash Dividends Paid Total |
79.12 M |
60.66 M |
50.00 M |
34.58 M |
10.56 M |
| Common Dividends (Cash) |
79.12 M |
60.66 M |
50.00 M |
34.58 M |
10.56 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.17 M |
0.00 |
0.00 |
225,000.00 |
27.78 M |
| Other Uses - Financing |
-10.71 M |
-7.96 M |
-3.47 M |
-10.25 M |
-38.59 M |
| Net Cash Flow - Financing |
172.68 M |
98.82 M |
207.41 M |
604.39 M |
280.04 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |