| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
27.68 M |
23.92 M |
7.88 M |
8.80 M |
11.60 M |
| Depreciation & Depletion |
4.03 M |
3.37 M |
1.56 M |
1.82 M |
4.18 M |
| Amortization of Intangible Assets |
23.65 M |
20.55 M |
6.32 M |
6.98 M |
7.42 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
253.88 M |
765,000.00 |
-104.39 M |
79.83 M |
1.62 M |
| Funds from Operations |
-7.66 M |
20.80 M |
-106.67 M |
65.61 M |
38.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-78.42 M |
-181.41 M |
145.15 M |
-16.77 M |
54.79 M |
| Incline (Decline) in Receivables |
14.91 M |
24.79 M |
-3.94 M |
-15.34 M |
31.18 M |
| Incline (Decline) in Inventories |
-1.76 M |
-5.71 M |
122,000.00 |
1.16 M |
4.93 M |
| Incline (Decline) in Accounts Payable |
-74.48 M |
-53.14 M |
30.14 M |
-8.87 M |
20.66 M |
| Incline (Decline) in Income Taxes Payable |
14.48 M |
-138.69 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-17.84 M |
-11.68 M |
124.70 M |
3.06 M |
-1.13 M |
| Incline (Decline) in Other Assets or Liabilties |
-13.72 M |
3.02 M |
-5.87 M |
3.22 M |
-853,000.00 |
| Net Cash Flow/Operating Activities |
-86.08 M |
-160.61 M |
38.49 M |
48.84 M |
93.52 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.38 M |
236.21 M |
10.61 M |
27.96 M |
0.00 |
| Incline (Decline) in Inventories |
5.27 M |
0.00 |
0.00 |
6.82 M |
0.00 |
| Decrease in Investments |
9.51 M |
4.77 M |
1.15 M |
788,000.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
485.00 M |
0.00 |
105,000.00 |
| Other Uses - Investing |
154,000.00 |
-2.83 M |
-423,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
94,000.00 |
3.27 M |
423,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
5.35 M |
237.38 M |
-469.71 M |
37.25 M |
1.85 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
10.40 M |
5.44 M |
4.01 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.45 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
150.00 M |
295,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
67,000.00 |
196,000.00 |
59.57 M |
107.82 M |
0.00 |
| Cash Dividends Paid Total |
2.72 M |
3.41 M |
3.68 M |
3.61 M |
3.33 M |
| Common Dividends (Cash) |
2.72 M |
3.41 M |
3.68 M |
3.61 M |
3.33 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
59.61 M |
14.76 M |
1.85 M |
0.00 |
0.00 |
| Other Uses - Financing |
59.61 M |
14.76 M |
1.85 M |
0.00 |
-374,000.00 |
| Net Cash Flow - Financing |
56.82 M |
-137.39 M |
-51.28 M |
-105.99 M |
302,000.00 |
| Effect of Exchange rate on Cash |
911,000.00 |
1.31 M |
-97,000.00 |
367,000.00 |
-105,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |