| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
44.30 M |
30.62 M |
28.47 M |
28.88 M |
26.14 M |
| Depreciation & Depletion |
44.30 M |
30.62 M |
28.47 M |
28.88 M |
26.14 M |
| Amortization of Intangible Assets |
7.18 M |
0.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-24.79 M |
-6.26 M |
-5.68 M |
3.15 M |
11.84 M |
| Funds from Operations |
210.52 M |
123.79 M |
110.12 M |
71.46 M |
25.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.32 M |
4.79 M |
-5.26 M |
-6.55 M |
-368,000.00 |
| Incline (Decline) in Receivables |
-6.63 M |
-30.01 M |
-11.07 M |
-7.98 M |
2.06 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-8.26 M |
3.69 M |
-85,000.00 |
1.92 M |
468,000.00 |
| Incline (Decline) in Income Taxes Payable |
-907,000.00 |
23.60 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
9.38 M |
7.86 M |
4.74 M |
9,000.00 |
-4.36 M |
| Incline (Decline) in Other Assets or Liabilties |
1.10 M |
-349,000.00 |
1.16 M |
-499,000.00 |
1.46 M |
| Net Cash Flow/Operating Activities |
205.20 M |
128.58 M |
104.87 M |
64.91 M |
25.09 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 |
152.62 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
31.03 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
43.43 M |
15.78 M |
19.17 M |
0.00 |
5.86 M |
| 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 |
186.79 M |
175.38 M |
28.30 M |
43.34 M |
40.40 M |
| Proceeds from Stock Options |
163,000.00 |
852,000.00 |
663,000.00 |
1.51 M |
196,000.00 |
| Other Proceeds from Sale/Issues of Stock |
483,000.00 |
368,000.00 |
77.13 M |
282,000.00 |
262,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
163.40 M |
20.26 M |
80.79 M |
12.28 M |
185.42 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
107.29 M |
21.10 M |
179.26 M |
29.75 M |
158.43 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 |
471,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
-3.97 M |
| Net Cash Flow - Financing |
56.75 M |
373,000.00 |
-20.68 M |
-15.67 M |
23.48 M |
| Effect of Exchange rate on Cash |
-14.53 M |
3.79 M |
2.68 M |
765,000.00 |
1.03 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |