| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
65.11 M |
13.13 M |
10.42 M |
11.74 M |
39.08 M |
| Depreciation & Depletion |
20.92 M |
10.85 M |
9.79 M |
10.53 M |
10.40 M |
| Amortization of Intangible Assets |
44.20 M |
2.28 M |
632,000.00 |
1.21 M |
28.69 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 |
198.46 M |
-18.58 M |
7.56 M |
9.85 M |
8.88 M |
| Funds from Operations |
152.27 M |
97.30 M |
121.78 M |
72.87 M |
17.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
36.80 M |
-33.87 M |
22.46 M |
-47.41 M |
4.08 M |
| Incline (Decline) in Receivables |
8.11 M |
-19.27 M |
-34.42 M |
-27.06 M |
2.09 M |
| Incline (Decline) in Inventories |
4.02 M |
-9.50 M |
19.68 M |
-20.96 M |
-14.07 M |
| Incline (Decline) in Accounts Payable |
38.80 M |
-9.91 M |
40.76 M |
7.35 M |
15.51 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.42 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-14.13 M |
4.81 M |
-3.56 M |
-6.74 M |
554,000.00 |
| Net Cash Flow/Operating Activities |
189.07 M |
63.42 M |
144.24 M |
25.46 M |
21.53 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
10.50 M |
285.28 M |
89,000.00 |
50,000.00 |
3.07 M |
| Incline (Decline) in Inventories |
113.73 M |
356.37 M |
129.48 M |
59.25 M |
107.75 M |
| Decrease in Investments |
155.11 M |
412.22 M |
96.15 M |
83.03 M |
40.39 M |
| Disposal of Fixed Assets |
250,000.00 |
3,000.00 |
212,000.00 |
42,000.00 |
0.00 |
| Other Uses - Investing |
-22.84 M |
0.00 |
259,000.00 |
0.00 |
-26,000.00 |
| Other Sources - Investing |
49.30 M |
0.00 |
0.00 |
0.00 |
26,000.00 |
| Net Cash Flow - Investing |
-9.78 M |
221.67 M |
45.84 M |
-13.86 M |
77.58 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
49,000.00 |
14.38 M |
4.51 M |
10.90 M |
7.41 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
77.00 M |
3.09 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
276.00 M |
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 |
35.86 M |
19,000.00 |
0.00 |
0.00 |
1.18 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
56,000.00 |
9.16 M |
9.44 M |
0.00 |
0.00 |
| Other Uses - Financing |
56,000.00 |
9.16 M |
7.43 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-112.75 M |
20.42 M |
287.93 M |
10.90 M |
6.23 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |