| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
94.77 M |
72.13 M |
41.56 M |
33.20 M |
29.48 M |
| Depreciation & Depletion |
94.77 M |
72.13 M |
41.56 M |
33.20 M |
29.48 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-84.63 M |
-26.05 M |
-3.09 M |
1.22 M |
2.48 M |
| Funds from Operations |
184.40 M |
156.03 M |
88.98 M |
86.56 M |
36.01 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.02 M |
-20.24 M |
-27.11 M |
-24.88 M |
13.64 M |
| Incline (Decline) in Receivables |
-14.46 M |
-3.02 M |
996,000.00 |
-4.05 M |
322,000.00 |
| Incline (Decline) in Inventories |
-10.24 M |
-18.02 M |
-3.43 M |
-5.65 M |
-5.74 M |
| Incline (Decline) in Accounts Payable |
14.95 M |
9.53 M |
-17.94 M |
1.77 M |
12.39 M |
| Incline (Decline) in Income Taxes Payable |
-18.04 M |
20.03 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
19.07 M |
-15.05 M |
6.24 M |
-5.26 M |
7.02 M |
| Incline (Decline) in Other Assets or Liabilties |
1.69 M |
6.31 M |
-12.98 M |
-11.70 M |
-350,000.00 |
| Net Cash Flow/Operating Activities |
195.42 M |
135.78 M |
61.87 M |
61.67 M |
49.65 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
4.71 M |
783.11 M |
484.19 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 |
0.00 |
0.00 |
0.00 |
4.90 M |
0.00 |
| Other Uses - Investing |
-5.23 M |
5.25 M |
9.76 M |
-750,000.00 |
-308,000.00 |
| Other Sources - Investing |
6.24 M |
6.38 M |
1.70 M |
750,000.00 |
308,000.00 |
| Net Cash Flow - Investing |
401.32 M |
1.08 B |
661.44 M |
112.94 M |
76.47 M |
| Proceeds from Stock Options |
2.23 M |
3.40 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
308.32 M |
-5.46 M |
202.25 M |
47.10 M |
214,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
1.84 M |
1.04 M |
804,000.00 |
0.00 |
| Long Term Borrowings |
1.43 B |
1.57 B |
738.03 M |
74.30 M |
54.55 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.44 B |
587.20 M |
301.74 M |
40.55 M |
22.00 M |
| Cash Dividends Paid Total |
58.94 M |
48.17 M |
38.31 M |
17.43 M |
0.00 |
| Common Dividends (Cash) |
58.94 M |
48.17 M |
38.31 M |
17.43 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
15.66 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
12.43 M |
0.00 |
-10.78 M |
-842,000.00 |
0.00 |
| Net Cash Flow - Financing |
261.39 M |
928.94 M |
588.41 M |
61.78 M |
32.76 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |