| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
31.74 M |
18.68 M |
8.05 M |
3.98 M |
2.04 M |
| Depreciation & Depletion |
31.74 M |
18.68 M |
8.05 M |
3.98 M |
2.04 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
155.24 M |
1.85 M |
691,951.00 |
112,349.00 |
351,085.00 |
| Funds from Operations |
80.26 M |
45.39 M |
21.13 M |
12.46 M |
3.84 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
7.55 M |
7.06 M |
17.20 M |
3.86 M |
-127,865.00 |
| Incline (Decline) in Receivables |
717,000.00 |
-5.33 M |
-1.57 M |
-2.67 M |
-865,035.00 |
| Incline (Decline) in Inventories |
-913,000.00 |
-1.43 M |
-56,852.00 |
-431,908.00 |
1,701.00 |
| Incline (Decline) in Accounts Payable |
6.20 M |
10.28 M |
16.85 M |
5.49 M |
1.19 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-298,000.00 |
3.11 M |
309,842.00 |
40,128.00 |
112,615.00 |
| Incline (Decline) in Other Assets or Liabilties |
639,000.00 |
3.32 M |
247,501.00 |
785,719.00 |
-58,067.00 |
| Net Cash Flow/Operating Activities |
87.81 M |
52.44 M |
38.33 M |
16.32 M |
3.71 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
322.93 M |
195.00 M |
130.57 M |
39.55 M |
8.90 M |
| Proceeds from Stock Options |
0.00 |
65.71 M |
14.53 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
134.68 M |
0.00 |
47.11 M |
21.66 M |
8.35 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
315.00 M |
150.14 M |
78.86 M |
10.70 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
204.21 M |
66.22 M |
43.90 M |
7.61 M |
6.80 M |
| Cash Dividends Paid Total |
4.62 M |
4.62 M |
1.80 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
4.62 M |
4.62 M |
1.80 M |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
3.87 M |
| Other Uses - Financing |
-4.91 M |
-1.50 M |
0.00 |
0.00 |
3.87 M |
| Net Cash Flow - Financing |
235.93 M |
143.50 M |
94.81 M |
24.76 M |
5.42 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |