| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
118.26 M |
81.04 M |
69.12 M |
63.02 M |
48.19 M |
| Depreciation & Depletion |
117.85 M |
80.63 M |
68.74 M |
62.64 M |
47.81 M |
| Amortization of Intangible Assets |
415,000.00 |
404,000.00 |
377,000.00 |
383,000.00 |
380,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
328.00 M |
39.68 M |
48.27 M |
-9.43 M |
-23.30 M |
| Funds from Operations |
171.26 M |
119.33 M |
179.28 M |
59.72 M |
40.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-41.92 M |
34.09 M |
27.25 M |
2.02 M |
-9.77 M |
| Incline (Decline) in Receivables |
-3.49 M |
8.69 M |
-3.04 M |
-7.74 M |
-8.88 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-11.36 M |
21.95 M |
-4.42 M |
15.29 M |
-2.23 M |
| Incline (Decline) in Income Taxes Payable |
-23.07 M |
0.00 |
40.42 M |
-19.07 M |
0.00 |
| Incline (Decline) in Other Accruals |
24,000.00 |
3.64 M |
-3.05 M |
16.44 M |
3.94 M |
| Incline (Decline) in Other Assets or Liabilties |
-4.02 M |
-189,000.00 |
-2.67 M |
-2.91 M |
-2.61 M |
| Net Cash Flow/Operating Activities |
129.34 M |
153.42 M |
206.53 M |
61.75 M |
30.37 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
375.55 M |
37.34 M |
0.00 |
| Incline (Decline) in Inventories |
39.85 M |
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 |
561,000.00 |
7.50 M |
88.33 M |
231,000.00 |
56.99 M |
| Other Uses - Investing |
582,000.00 |
-11.83 M |
-14.43 M |
-101.28 M |
-43.52 M |
| Other Sources - Investing |
25.00 M |
21.91 M |
32.81 M |
101.28 M |
43.52 M |
| Net Cash Flow - Investing |
306.06 M |
566.16 M |
459.32 M |
138.60 M |
109.09 M |
| Proceeds from Stock Options |
2.35 M |
3.28 M |
4.84 M |
4.68 M |
10,000.00 |
| Other Proceeds from Sale/Issues of Stock |
706,000.00 |
353.34 M |
178.86 M |
0.00 |
200.14 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
20.09 M |
| Long Term Borrowings |
241.28 M |
419.90 M |
135.00 M |
419.01 M |
428.56 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
140.09 M |
362.08 M |
21.39 M |
391.48 M |
434.34 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.14 M |
1.86 M |
27,000.00 |
148,000.00 |
0.00 |
| Other Uses - Financing |
1.12 M |
-1.62 M |
-9.14 M |
-17.65 M |
-21.70 M |
| Net Cash Flow - Financing |
101.90 M |
414.64 M |
294.13 M |
23.23 M |
181.39 M |
| Effect of Exchange rate on Cash |
-587,000.00 |
652,000.00 |
-88,000.00 |
-1.41 M |
-400,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |