| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
118.44 M |
78.49 M |
46.73 M |
40.39 M |
35.05 M |
| Depreciation & Depletion |
118.44 M |
78.49 M |
46.70 M |
39.10 M |
34.40 M |
| Amortization of Intangible Assets |
26,000.00 |
1.29 M |
657,000.00 |
281,000.00 |
335,000.00 |
| 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 |
-3.48 M |
-4.23 M |
-4.91 M |
-12.17 M |
-5.55 M |
| Funds from Operations |
225.56 M |
177.05 M |
155.43 M |
92.85 M |
63.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-48.24 M |
-35.18 M |
-37.20 M |
-26.49 M |
-13.15 M |
| Incline (Decline) in Receivables |
-36.97 M |
-34.73 M |
-40.01 M |
-31.64 M |
-17.60 M |
| Incline (Decline) in Inventories |
-20.38 M |
-8.32 M |
-7.89 M |
-2.44 M |
-530,000.00 |
| Incline (Decline) in Accounts Payable |
9.69 M |
7.83 M |
8.96 M |
7.05 M |
3.79 M |
| Incline (Decline) in Income Taxes Payable |
-981,000.00 |
123,000.00 |
-791,000.00 |
796,000.00 |
113,000.00 |
| Incline (Decline) in Other Accruals |
2.54 M |
5.08 M |
3.98 M |
619,000.00 |
4.84 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.14 M |
-5.16 M |
-1.46 M |
-875,000.00 |
-3.76 M |
| Net Cash Flow/Operating Activities |
177.32 M |
141.87 M |
118.23 M |
66.36 M |
50.37 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 |
8.84 M |
3.31 M |
| 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 |
11.36 M |
9.13 M |
8.75 M |
19.23 M |
15.96 M |
| 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 |
158.95 M |
239.62 M |
151.08 M |
62.42 M |
37.22 M |
| Proceeds from Stock Options |
347,000.00 |
636,000.00 |
1.34 M |
1.06 M |
421,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-469,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
17.49 M |
1.73 M |
2.02 M |
10.27 M |
1.73 M |
| Long Term Borrowings |
392.21 M |
478.60 M |
115.17 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
374.25 M |
357.80 M |
79.57 M |
4.80 M |
1.11 M |
| Cash Dividends Paid Total |
23.33 M |
19.47 M |
13.00 M |
6.77 M |
3.41 M |
| Common Dividends (Cash) |
23.33 M |
19.47 M |
13.00 M |
6.77 M |
3.41 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
846,000.00 |
1.13 M |
1.32 M |
0.00 |
0.00 |
| Other Uses - Financing |
846,000.00 |
1.13 M |
1.32 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-21.67 M |
101.36 M |
22.78 M |
-20.77 M |
-5.82 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |