| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
20.52 M |
20.92 M |
20.72 M |
18.77 M |
10.13 M |
| Depreciation & Depletion |
18.00 M |
18.00 M |
17.00 M |
15.27 M |
10.13 M |
| Amortization of Intangible Assets |
2.52 M |
2.92 M |
3.72 M |
3.50 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.38 M |
15.25 M |
10.63 M |
5.80 M |
5.19 M |
| Funds from Operations |
-4.73 M |
-1.30 M |
43.48 M |
68.80 M |
36.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
186.00 M |
81.14 M |
19.72 M |
55.98 M |
100.48 M |
| Incline (Decline) in Receivables |
132.52 M |
44.37 M |
94.11 M |
-30.61 M |
221.53 M |
| Incline (Decline) in Inventories |
146.40 M |
74.80 M |
66.50 M |
36.89 M |
-13.08 M |
| Incline (Decline) in Accounts Payable |
-86.35 M |
-31.10 M |
-131.59 M |
56.60 M |
-97.69 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-6.57 M |
-6.93 M |
-9.30 M |
-6.90 M |
-10.27 M |
| Net Cash Flow/Operating Activities |
181.27 M |
79.84 M |
63.20 M |
124.79 M |
137.25 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
9.39 M |
16.91 M |
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 |
5.90 M |
4.07 M |
822,000.00 |
1.15 M |
97,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-985,000.00 |
9.07 M |
18.17 M |
28.50 M |
832.99 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
478,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
434,000.00 |
496,000.00 |
1.91 M |
8.55 M |
215.51 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
95.00 M |
| Long Term Borrowings |
0.00 |
0.00 |
295.00 M |
0.00 |
487.10 M |
| Incline or Decline in Short Term Borrowings |
-12.44 M |
-13.09 M |
-12.15 M |
30.36 M |
-34.84 M |
| Reduction in Long Term Debt |
35.75 M |
53.93 M |
310.09 M |
111.25 M |
200.00 M |
| Cash Dividends Paid Total |
0.00 |
15.59 M |
15.40 M |
15.10 M |
5.23 M |
| Common Dividends (Cash) |
0.00 |
15.59 M |
15.40 M |
15.10 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
5.23 M |
| Other Sources - Financing |
91,000.00 |
56,000.00 |
891,000.00 |
0.00 |
365.00 M |
| Other Uses - Financing |
91,000.00 |
56,000.00 |
-1.58 M |
-570,000.00 |
343.76 M |
| Net Cash Flow - Financing |
-47.66 M |
-82.06 M |
-42.31 M |
-87.54 M |
711.32 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |