| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
127.22 M |
136.13 M |
102.14 M |
103.48 M |
97.82 M |
| Depreciation & Depletion |
122.60 M |
136.13 M |
99.51 M |
100.50 M |
97.82 M |
| Amortization of Intangible Assets |
4.62 M |
2.64 M |
2.98 M |
— |
— |
| 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 |
-31.42 M |
116.06 M |
11.31 M |
97.60 M |
23.25 M |
| Funds from Operations |
172.13 M |
120.12 M |
79.74 M |
220.38 M |
154.19 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
18.48 M |
13.24 M |
-5.76 M |
-120.50 M |
15.70 M |
| Incline (Decline) in Receivables |
7.03 M |
58.67 M |
-3.44 M |
-139.06 M |
-4.80 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-19.01 M |
-10.41 M |
3.08 M |
3.86 M |
13.52 M |
| Incline (Decline) in Income Taxes Payable |
20.92 M |
-32.56 M |
6.94 M |
12.29 M |
4.95 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
9.54 M |
-2.46 M |
-12.34 M |
2.41 M |
2.02 M |
| Net Cash Flow/Operating Activities |
190.61 M |
133.36 M |
73.99 M |
99.87 M |
169.89 M |
| Additions to Other Assets |
4.00 M |
4.00 M |
4.01 M |
5.78 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
107.90 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
1.22 M |
14.84 M |
549,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
558,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
954,000.00 |
0.00 |
238.72 M |
0.00 |
0.00 |
| Other Uses - Investing |
-33.76 M |
92,000.00 |
-15.79 M |
-41.75 M |
9.96 M |
| Other Sources - Investing |
33.76 M |
65,000.00 |
21.96 M |
53.94 M |
23,000.00 |
| Net Cash Flow - Investing |
27.87 M |
302.45 M |
200.36 M |
189.63 M |
213.69 M |
| Proceeds from Stock Options |
110,000.00 |
5.75 M |
4.77 M |
9.86 M |
4.52 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-1.80 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
1.30 M |
10.42 M |
8.49 M |
6.36 M |
| Long Term Borrowings |
0.00 |
866.12 M |
414.79 M |
299.74 M |
279.02 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
145.94 M |
796.46 M |
216.46 M |
234.41 M |
212.18 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 |
849,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-11.35 M |
-1.59 M |
849,000.00 |
0.00 |
-9.59 M |
| Net Cash Flow - Financing |
-157.18 M |
72.51 M |
193.54 M |
64.91 M |
55.42 M |
| Effect of Exchange rate on Cash |
-696,000.00 |
251,000.00 |
-97,000.00 |
-575,000.00 |
545,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |