| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
74.55 M |
71.76 M |
55.96 M |
20.41 M |
12.20 M |
| Depreciation & Depletion |
74.27 M |
71.63 M |
55.96 M |
20.41 M |
12.20 M |
| Amortization of Intangible Assets |
280,000.00 |
124,000.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-74.79 M |
32.78 M |
3.76 M |
1.04 M |
533,000.00 |
| Funds from Operations |
92.66 M |
146.27 M |
15.34 M |
62.29 M |
51.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.58 M |
124.21 M |
881,000.00 |
8.94 M |
6.70 M |
| Incline (Decline) in Receivables |
63.70 M |
89.76 M |
215,000.00 |
-340,000.00 |
683,000.00 |
| Incline (Decline) in Inventories |
637,000.00 |
-666,000.00 |
1.16 M |
-732,000.00 |
87,000.00 |
| Incline (Decline) in Accounts Payable |
-61.76 M |
1.92 M |
644,000.00 |
-2.18 M |
2.66 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
33.47 M |
-1.76 M |
12.13 M |
3.85 M |
4.50 M |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
-273,000.00 |
630,000.00 |
61,000.00 |
-574,000.00 |
| Net Cash Flow/Operating Activities |
95.24 M |
270.48 M |
16.22 M |
71.23 M |
58.02 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 |
0.00 |
32,000.00 |
40,000.00 |
218,000.00 |
| Other Uses - Investing |
-167,000.00 |
-372,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
167,000.00 |
372,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
51.00 M |
40.72 M |
23.08 M |
18.56 M |
23.45 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
772.83 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
435.26 M |
721.30 M |
0.00 |
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 |
350.63 M |
1.63 B |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
90.93 M |
31.22 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
90.93 M |
31.22 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8,000.00 |
0.00 |
6.87 M |
3.60 M |
0.00 |
| Other Uses - Financing |
-7.16 M |
-7.49 M |
6.87 M |
-52.67 M |
-34.57 M |
| Net Cash Flow - Financing |
-13.46 M |
-178.77 M |
6.87 M |
-52.67 M |
-34.57 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |