| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
64.25 M |
51.39 M |
29.70 M |
33.73 M |
30.96 M |
| Depreciation & Depletion |
60.86 M |
49.42 M |
29.70 M |
33.73 M |
30.96 M |
| Amortization of Intangible Assets |
3.39 M |
1.97 M |
1.04 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
40.75 M |
36.29 M |
20.65 M |
14.85 M |
15.85 M |
| Deferred Income Taxes |
40.75 M |
36.29 M |
20.65 M |
14.85 M |
15.85 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
311,000.00 |
20.74 M |
-3.12 M |
318,000.00 |
1.19 M |
| Funds from Operations |
234.57 M |
153.10 M |
128.66 M |
125.89 M |
91.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.62 M |
15.06 M |
10.18 M |
-4.21 M |
-291,000.00 |
| Incline (Decline) in Receivables |
-4.59 M |
-5.27 M |
-1.43 M |
-6.87 M |
-4.09 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-1.48 M |
-464,000.00 |
381,000.00 |
84,000.00 |
-47,000.00 |
| Incline (Decline) in Income Taxes Payable |
661,000.00 |
1.07 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.90 M |
2.90 M |
5.81 M |
3.62 M |
2.57 M |
| Incline (Decline) in Other Assets or Liabilties |
4.35 M |
17.90 M |
5.42 M |
-1.04 M |
614,000.00 |
| Net Cash Flow/Operating Activities |
229.96 M |
168.15 M |
138.84 M |
121.68 M |
90.85 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 |
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 |
1.42 M |
7.05 M |
0.00 |
0.00 |
| Other Uses - Investing |
-6.24 M |
6.24 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
6.24 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
9.83 M |
79.63 M |
257.71 M |
105.70 M |
77.73 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
200.36 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
1,000.00 |
100.12 M |
| Long Term Borrowings |
0.00 |
284.11 M |
254.00 M |
125.00 M |
75.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.23 M |
235.94 M |
24.35 M |
59.35 M |
111.85 M |
| Cash Dividends Paid Total |
171.31 M |
147.03 M |
92.36 M |
75.17 M |
0.00 |
| Common Dividends (Cash) |
171.31 M |
147.03 M |
92.36 M |
75.17 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
2.64 M |
0.00 |
0.00 |
2.15 M |
| Other Uses - Financing |
0.00 |
2.64 M |
-64,000.00 |
-861,000.00 |
-59.22 M |
| Net Cash Flow - Financing |
-188.54 M |
-96.22 M |
137.22 M |
-10.38 M |
4.67 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |