| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
117.68 M |
104.28 M |
85.12 M |
59.86 M |
53.53 M |
| Depreciation & Depletion |
115.45 M |
103.22 M |
85.08 M |
59.77 M |
53.23 M |
| Amortization of Intangible Assets |
2.22 M |
1.06 M |
46,000.00 |
94,000.00 |
295,000.00 |
| Deferred Income Taxes and Investment Tax credity |
2.03 M |
1.94 M |
3.27 M |
11.72 M |
10.57 M |
| Deferred Income Taxes |
2.03 M |
1.94 M |
3.27 M |
11.72 M |
10.57 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-7.52 M |
-28.75 M |
12.68 M |
-18.51 M |
-11.18 M |
| Funds from Operations |
177.88 M |
179.03 M |
139.48 M |
69.51 M |
28.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-57.41 M |
-74.94 M |
-21.75 M |
-33.61 M |
-22.98 M |
| Incline (Decline) in Receivables |
-799,000.00 |
336,000.00 |
-2.86 M |
-32.13 M |
-7.68 M |
| Incline (Decline) in Inventories |
-28.06 M |
-57.43 M |
-69.95 M |
-44.16 M |
-22.26 M |
| Incline (Decline) in Accounts Payable |
-26.48 M |
9.78 M |
59.12 M |
57.31 M |
1.15 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
3.29 M |
5.16 M |
6.57 M |
-15.45 M |
4.67 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.36 M |
-32.78 M |
-14.64 M |
817,000.00 |
1.15 M |
| Net Cash Flow/Operating Activities |
120.47 M |
104.09 M |
117.73 M |
35.90 M |
5.64 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
10.46 M |
100.18 M |
56.96 M |
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 |
124.24 M |
123.54 M |
107.75 M |
87.99 M |
65.74 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 |
36.68 M |
188.65 M |
191.99 M |
83.08 M |
11.75 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-585,000.00 |
207.02 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
42.58 M |
13.43 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.04 B |
1.08 B |
1.17 B |
616.52 M |
479.76 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.09 B |
972.12 M |
1.29 B |
566.99 M |
473.29 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 |
44,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-44,000.00 |
44,000.00 |
-8.78 M |
-92,000.00 |
-887,000.00 |
| Net Cash Flow - Financing |
-87.29 M |
90.01 M |
77.94 M |
49.44 M |
5.58 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |