| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
26.54 M |
13.17 M |
8.32 M |
4.57 M |
1.52 M |
| Depreciation & Depletion |
18.12 M |
11.30 M |
7.29 M |
3.95 M |
1.31 M |
| Amortization of Intangible Assets |
8.42 M |
1.87 M |
1.03 M |
619,213.00 |
205,773.00 |
| Deferred Income Taxes and Investment Tax credity |
16.11 M |
20.84 M |
14.62 M |
5.20 M |
3.58 M |
| Deferred Income Taxes |
16.11 M |
20.84 M |
14.62 M |
5.20 M |
3.58 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.71 M |
-12.57 M |
263,120.00 |
-3.55 M |
-2.30 M |
| Funds from Operations |
61.45 M |
40.61 M |
38.74 M |
20.66 M |
3.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
8.47 M |
-3.78 M |
3.34 M |
3.50 M |
6.12 M |
| Incline (Decline) in Receivables |
-4.39 M |
523,561.00 |
-285,717.00 |
-486,521.00 |
-419,776.00 |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
4.76 M |
-12.85 M |
6.98 M |
4.70 M |
6.64 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
8.10 M |
8.55 M |
-3.35 M |
-718,124.00 |
-99,769.00 |
| Net Cash Flow/Operating Activities |
69.92 M |
36.83 M |
42.08 M |
24.16 M |
9.92 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 |
4.29 M |
1.31 M |
1.14 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
89.96 M |
68.20 M |
7.64 M |
0.00 |
0.00 |
| Other Uses - Investing |
23.63 M |
54.09 M |
67.60 M |
38.11 M |
44.32 M |
| Other Sources - Investing |
71.94 M |
74.89 M |
0.00 |
7.89 M |
0.00 |
| Net Cash Flow - Investing |
368.66 M |
200.18 M |
296.86 M |
214.55 M |
195.60 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
128.33 M |
179.10 M |
0.00 |
124.95 M |
233.70 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
262,343.00 |
0.00 |
75,000.00 |
0.00 |
| Long Term Borrowings |
424.06 M |
559.19 M |
362.13 M |
104.47 M |
56.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-100,000.00 |
100,000.00 |
— |
— |
| Reduction in Long Term Debt |
267.90 M |
427.56 M |
118.61 M |
60.65 M |
0.00 |
| Cash Dividends Paid Total |
65.10 M |
53.08 M |
36.11 M |
16.73 M |
2.61 M |
| Common Dividends (Cash) |
65.10 M |
53.08 M |
36.11 M |
16.73 M |
2.61 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.96 M |
200,000.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
-3.11 M |
-3.92 M |
-7.65 M |
0.00 |
-3.87 M |
| Net Cash Flow - Financing |
216.28 M |
253.46 M |
199.77 M |
151.97 M |
283.13 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |