| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
61.20 M |
51.59 M |
44.41 M |
36.01 M |
37.11 M |
| Depreciation & Depletion |
60.13 M |
45.61 M |
38.66 M |
31.21 M |
37.11 M |
| Amortization of Intangible Assets |
1.07 M |
5.98 M |
5.75 M |
4.80 M |
— |
| Deferred Income Taxes and Investment Tax credity |
74.43 M |
76.20 M |
78.88 M |
81.57 M |
— |
| Deferred Income Taxes |
74.43 M |
76.20 M |
78.88 M |
81.57 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-4.34 M |
3.74 M |
-346,000.00 |
3.23 M |
-308,000.00 |
| Funds from Operations |
113.35 M |
79.35 M |
76.98 M |
52.23 M |
58.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.60 M |
-20.62 M |
-3.95 M |
82.70 M |
5.08 M |
| Incline (Decline) in Receivables |
-6.33 M |
-13.79 M |
-2.50 M |
-13.13 M |
3.00 M |
| Incline (Decline) in Inventories |
-3.41 M |
-2.91 M |
-2.18 M |
822,000.00 |
-3.58 M |
| Incline (Decline) in Accounts Payable |
13.52 M |
-12.21 M |
12.09 M |
7.17 M |
5.10 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-184,000.00 |
8.29 M |
-11.36 M |
87.84 M |
555,000.00 |
| Net Cash Flow/Operating Activities |
116.95 M |
58.72 M |
73.04 M |
134.94 M |
63.46 M |
| Additions to Other Assets |
0.00 |
1.15 M |
0.00 |
1.80 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
22.76 M |
0.00 |
175.95 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
52.65 M |
0.00 |
90.92 M |
| Decrease in Investments |
12.59 M |
78.72 M |
0.00 |
45.61 M |
3.29 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-5.02 M |
-22.48 M |
14.24 M |
10.46 M |
8.88 M |
| Other Sources - Investing |
6.06 M |
22.74 M |
2.92 M |
3.73 M |
2.42 M |
| Net Cash Flow - Investing |
398.99 M |
116.31 M |
249.15 M |
83.41 M |
310.58 M |
| Proceeds from Stock Options |
602,000.00 |
743,000.00 |
215,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
149.66 M |
137.24 M |
227.46 M |
96.96 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
100.00 M |
0.00 |
0.00 |
165.00 M |
265.34 M |
| Incline or Decline in Short Term Borrowings |
4.00 M |
0.00 |
-55.00 M |
50.00 M |
— |
| Reduction in Long Term Debt |
35.46 M |
49.54 M |
20.74 M |
183.98 M |
76.51 M |
| Cash Dividends Paid Total |
8.91 M |
8.56 M |
5.22 M |
6.29 M |
0.00 |
| Common Dividends (Cash) |
8.91 M |
8.56 M |
5.22 M |
6.29 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
96.34 M |
86.98 M |
0.00 |
4.33 M |
0.00 |
| Other Uses - Financing |
63.40 M |
4.66 M |
-32.34 M |
-40.03 M |
-10.78 M |
| Net Cash Flow - Financing |
269.29 M |
84.56 M |
169.39 M |
-61.30 M |
275.00 M |
| Effect of Exchange rate on Cash |
-78,000.00 |
-51,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |