| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
134.48 M |
98.81 M |
63.26 M |
21.68 M |
16.49 M |
| Depreciation & Depletion |
134.48 M |
98.81 M |
63.26 M |
21.68 M |
16.49 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
485.70 M |
177.19 M |
-10.02 M |
22.19 M |
-891,000.00 |
| Funds from Operations |
233.95 M |
155.33 M |
92.22 M |
57.28 M |
49.71 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-21.57 M |
5.53 M |
-3.14 M |
-17.35 M |
-6.40 M |
| Incline (Decline) in Receivables |
20.47 M |
-8.68 M |
1.44 M |
-12.94 M |
-3.70 M |
| Incline (Decline) in Inventories |
-1.98 M |
-7.17 M |
-1.46 M |
-674,000.00 |
-118,000.00 |
| Incline (Decline) in Accounts Payable |
3.70 M |
29.63 M |
-4.30 M |
410,000.00 |
-2.59 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
-322,000.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-43.75 M |
-8.25 M |
1.18 M |
-4.14 M |
3,000.00 |
| Net Cash Flow/Operating Activities |
212.38 M |
160.86 M |
89.09 M |
39.93 M |
43.31 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
447.52 M |
14.63 M |
672,000.00 |
| 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 |
10.74 M |
46.39 M |
44.62 M |
1.75 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-1.42 M |
-2.19 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
1.42 M |
2.19 M |
| Net Cash Flow - Investing |
332.86 M |
433.36 M |
595.20 M |
58.70 M |
27.99 M |
| Proceeds from Stock Options |
2.96 M |
4.78 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-5,000.00 |
116.03 M |
142.18 M |
0.00 |
500,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
5.30 M |
72.00 M |
| Long Term Borrowings |
259.09 M |
777.42 M |
569.53 M |
58.18 M |
272.40 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
169.89 M |
619.73 M |
210.10 M |
43.74 M |
159.65 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
426,000.00 |
35.71 M |
611,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
426,000.00 |
35.00 M |
611,000.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
707,000.00 |
0.00 |
| Other Sources - Financing |
18.94 M |
3.78 M |
3.90 M |
0.00 |
0.00 |
| Other Uses - Financing |
18.78 M |
-4.63 M |
3.90 M |
0.00 |
-9.65 M |
| Net Cash Flow - Financing |
110.94 M |
273.87 M |
505.09 M |
-26.56 M |
30.98 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |