| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
43.18 M |
36.78 M |
21.25 M |
11.37 M |
7.20 M |
| Depreciation & Depletion |
41.22 M |
34.96 M |
20.13 M |
10.70 M |
6.96 M |
| Amortization of Intangible Assets |
1.96 M |
1.81 M |
1.12 M |
672,000.00 |
241,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
25.66 M |
4.04 M |
5.63 M |
-1.54 M |
-133,000.00 |
| Funds from Operations |
57.58 M |
54.48 M |
30.68 M |
13.96 M |
9.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.68 M |
4.82 M |
-3.46 M |
1.04 M |
3.03 M |
| Incline (Decline) in Receivables |
-2.83 M |
-2.50 M |
-1.73 M |
-435,000.00 |
-1.55 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
93,000.00 |
3.33 M |
4.72 M |
1.48 M |
3.77 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-945,000.00 |
3.98 M |
-6.45 M |
-9,000.00 |
816,000.00 |
| Net Cash Flow/Operating Activities |
53.89 M |
59.30 M |
27.22 M |
15.00 M |
12.15 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 |
96,000.00 |
2.31 M |
4.21 M |
47.70 M |
5.01 M |
| Decrease in Investments |
2.11 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.46 M |
11.90 M |
9.80 M |
6.29 M |
0.00 |
| Other Uses - Investing |
40.49 M |
6.19 M |
13.09 M |
11.39 M |
19.36 M |
| Other Sources - Investing |
23.77 M |
59.52 M |
41.73 M |
29.67 M |
15.13 M |
| Net Cash Flow - Investing |
114.87 M |
46.03 M |
413.88 M |
190.82 M |
78.38 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
61.84 M |
0.00 |
191.02 M |
55.26 M |
37.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
8.95 M |
| Long Term Borrowings |
57.91 M |
28.54 M |
280.20 M |
132.66 M |
82.74 M |
| Incline or Decline in Short Term Borrowings |
44.72 M |
19.70 M |
24.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
57.42 M |
20.72 M |
80.22 M |
6.19 M |
51.62 M |
| Cash Dividends Paid Total |
36.97 M |
34.22 M |
22.97 M |
15.55 M |
11.77 M |
| Common Dividends (Cash) |
32.17 M |
29.42 M |
18.17 M |
14.60 M |
11.27 M |
| Preferred Dividends (Cash) |
4.80 M |
4.80 M |
4.80 M |
947,000.00 |
499,000.00 |
| Other Sources - Financing |
0.00 |
0.00 |
79,000.00 |
175,000.00 |
0.00 |
| Other Uses - Financing |
-5.74 M |
-4.56 M |
-3.82 M |
-2.20 M |
-2.22 M |
| Net Cash Flow - Financing |
64.35 M |
-11.26 M |
388.20 M |
163.99 M |
46.14 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |