| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
134.34 M |
119.97 M |
85.86 M |
43.75 M |
35.44 M |
| Depreciation & Depletion |
134.34 M |
119.97 M |
85.86 M |
43.75 M |
35.44 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| 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 |
232.36 M |
5.87 M |
8.30 M |
5.54 M |
2.56 M |
| Funds from Operations |
214.16 M |
190.12 M |
132.75 M |
83.18 M |
62.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-45.10 M |
33.61 M |
-13.13 M |
-9.99 M |
7.45 M |
| Incline (Decline) in Receivables |
1.42 M |
-3.92 M |
-1.78 M |
-27.01 M |
-3.95 M |
| Incline (Decline) in Inventories |
-25.90 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-4.57 M |
37.05 M |
-13.55 M |
14.26 M |
12.52 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-16.05 M |
474,000.00 |
2.20 M |
2.76 M |
-1.12 M |
| Net Cash Flow/Operating Activities |
169.06 M |
223.73 M |
119.62 M |
73.19 M |
70.31 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 |
45.43 M |
1.28 M |
22.02 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
286.71 M |
235.13 M |
159.87 M |
182.84 M |
80.14 M |
| Proceeds from Stock Options |
0.00 |
74.75 M |
1.46 M |
972,000.00 |
170,000.00 |
| Other Proceeds from Sale/Issues of Stock |
1.60 M |
-4.14 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
99,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
256.55 M |
23.00 M |
48.00 M |
44.50 M |
39.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
148.23 M |
0.00 |
| Reduction in Long Term Debt |
128.00 M |
70.00 M |
11.00 M |
73.00 M |
28.00 M |
| Cash Dividends Paid Total |
5.44 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
5.44 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-122,000.00 |
-5.88 M |
-588,000.00 |
| Net Cash Flow - Financing |
124.71 M |
23.51 M |
38.34 M |
114.82 M |
10.58 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |