| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
47.70 M |
41.10 M |
34.05 M |
31.53 M |
32.83 M |
| Depreciation & Depletion |
47.70 M |
41.10 M |
34.05 M |
30.53 M |
31.33 M |
| Amortization of Intangible Assets |
1.00 M |
1.50 M |
1.70 M |
— |
— |
| 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 |
1.20 M |
-1.80 M |
-51.99 M |
-12.28 M |
-13.22 M |
| Funds from Operations |
207.30 M |
292.80 M |
273.64 M |
177.32 M |
61.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.70 M |
-100.70 M |
-194.56 M |
-104.43 M |
-84.03 M |
| Incline (Decline) in Receivables |
46.90 M |
7.70 M |
-61.25 M |
-52.60 M |
-25.59 M |
| Incline (Decline) in Inventories |
-45.30 M |
-51.40 M |
-121.29 M |
-108.84 M |
-68.53 M |
| Incline (Decline) in Accounts Payable |
-13.80 M |
-10.60 M |
36.26 M |
30.91 M |
20.04 M |
| Incline (Decline) in Income Taxes Payable |
12.20 M |
-35.50 M |
18.22 M |
14.40 M |
4.42 M |
| Incline (Decline) in Other Accruals |
-35,000.00 |
619,000.00 |
-16.01 M |
12.40 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-9.70 M |
-10.90 M |
-66.46 M |
11.09 M |
1.65 M |
| Net Cash Flow/Operating Activities |
197.60 M |
192.10 M |
79.08 M |
72.90 M |
-22.43 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 |
26.40 M |
0.00 |
0.00 |
2.22 M |
34.47 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
75.00 M |
1.29 M |
11.97 M |
| Other Uses - Investing |
-5.10 M |
7.30 M |
660,000.00 |
-576,000.00 |
-1.53 M |
| Other Sources - Investing |
7.30 M |
2.60 M |
576,000.00 |
1.53 M |
35,000.00 |
| Net Cash Flow - Investing |
142.60 M |
108.20 M |
26.54 M |
61.49 M |
44.53 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
300,000.00 |
1.00 M |
11.28 M |
6.44 M |
75,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
36.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
63.90 M |
0.00 |
639.24 M |
373.37 M |
160.20 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
63.90 M |
0.00 |
691.87 M |
365.10 M |
117.02 M |
| Cash Dividends Paid Total |
54.80 M |
19.30 M |
7.18 M |
12.51 M |
3.30 M |
| Common Dividends (Cash) |
54.50 M |
13.70 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
300,000.00 |
5.60 M |
7.18 M |
12.51 M |
3.30 M |
| Other Sources - Financing |
300,000.00 |
2.10 M |
9.88 M |
0.00 |
0.00 |
| Other Uses - Financing |
-6.70 M |
-6.20 M |
6.05 M |
-2.24 M |
-1.21 M |
| Net Cash Flow - Financing |
-97.70 M |
-24.50 M |
-42.47 M |
-28,000.00 |
38.74 M |
| Effect of Exchange rate on Cash |
-2.30 M |
1.20 M |
1.68 M |
-971,000.00 |
373,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |