| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
51.44 M |
39.50 M |
29.74 M |
22.28 M |
18.30 M |
| Depreciation & Depletion |
51.44 M |
39.50 M |
29.74 M |
22.28 M |
18.30 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
101.29 M |
71.24 M |
50.37 M |
40.45 M |
— |
| Deferred Income Taxes |
101.29 M |
71.24 M |
50.37 M |
40.45 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.37 M |
903,000.00 |
-859,000.00 |
1.48 M |
1.80 M |
| Funds from Operations |
101.67 M |
62.46 M |
48.34 M |
36.70 M |
30.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-26.46 M |
-15.55 M |
7.29 M |
899,000.00 |
-1.26 M |
| Incline (Decline) in Receivables |
2.38 M |
-2.17 M |
-2.72 M |
-2.54 M |
-8.55 M |
| Incline (Decline) in Inventories |
-37.49 M |
-46.87 M |
-19.86 M |
-5.13 M |
-21.51 M |
| Incline (Decline) in Accounts Payable |
-4.31 M |
9.05 M |
8.64 M |
-5.50 M |
15.31 M |
| Incline (Decline) in Income Taxes Payable |
-11.92 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-59,000.00 |
7.16 M |
11.77 M |
7.75 M |
10.60 M |
| Incline (Decline) in Other Assets or Liabilties |
24.94 M |
17.27 M |
9.47 M |
6.33 M |
2.89 M |
| Net Cash Flow/Operating Activities |
75.20 M |
46.91 M |
55.63 M |
37.60 M |
29.26 M |
| Additions to Other Assets |
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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-4.47 M |
2.41 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
4.47 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
110.86 M |
97.40 M |
64.74 M |
41.61 M |
34.81 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.52 M |
124.78 M |
1.42 M |
630,000.00 |
1.80 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
59,000.00 |
6.74 M |
2.22 M |
0.00 |
0.00 |
| Long Term Borrowings |
1.22 B |
1.09 B |
851.47 M |
644.82 M |
532.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.19 B |
1.07 B |
846.11 M |
641.82 M |
528.43 M |
| Cash Dividends Paid Total |
0.00 |
93.01 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
93.01 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.77 M |
1.58 M |
5.36 M |
213,000.00 |
0.00 |
| Other Uses - Financing |
1.77 M |
1.58 M |
5.36 M |
213,000.00 |
0.00 |
| Net Cash Flow - Financing |
35.51 M |
50.64 M |
9.92 M |
3.84 M |
5.37 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |