| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
32.52 M |
30.72 M |
23.96 M |
19.60 M |
18.52 M |
| Depreciation & Depletion |
32.52 M |
30.72 M |
23.96 M |
19.60 M |
18.52 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
437.92 M |
4.50 M |
1.95 M |
120,000.00 |
-302,000.00 |
| Funds from Operations |
93.39 M |
84.13 M |
96.73 M |
77.56 M |
66.73 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
21.64 M |
-45.59 M |
-1.56 M |
-19.90 M |
-2.32 M |
| Incline (Decline) in Receivables |
-13.22 M |
-7.76 M |
-8.03 M |
6.36 M |
-16.54 M |
| Incline (Decline) in Inventories |
29.83 M |
-51.52 M |
-10.70 M |
-21.52 M |
9.42 M |
| Incline (Decline) in Accounts Payable |
-3.98 M |
13.21 M |
7.52 M |
-12.46 M |
-5.99 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-435,000.00 |
-4.25 M |
-5.17 M |
9.96 M |
13.33 M |
| Incline (Decline) in Other Assets or Liabilties |
9.45 M |
4.73 M |
14.83 M |
-2.25 M |
-2.53 M |
| Net Cash Flow/Operating Activities |
115.03 M |
38.54 M |
95.17 M |
57.66 M |
64.41 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
5.01 M |
34.00 M |
380.69 M |
62.19 M |
158.95 M |
| 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 |
12.05 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
100,000.00 |
-1.58 M |
-558,000.00 |
-15.06 M |
14.94 M |
| Other Sources - Investing |
3.61 M |
16.06 M |
15.06 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
15.41 M |
92.46 M |
427.72 M |
65.81 M |
192.15 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.26 M |
4.39 M |
114.30 M |
7.93 M |
8.24 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.90 M |
0.00 |
10.01 M |
754,000.00 |
0.00 |
| Long Term Borrowings |
718.00 M |
1.01 B |
1.58 B |
311.00 M |
142.82 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
806.61 M |
969.96 M |
1.35 B |
292.55 M |
88.85 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 |
68,000.00 |
1.98 M |
4.03 M |
0.00 |
0.00 |
| Other Uses - Financing |
-682,000.00 |
46,000.00 |
-2.57 M |
-533,000.00 |
0.00 |
| Net Cash Flow - Financing |
-93.94 M |
46.48 M |
332.24 M |
25.08 M |
62.21 M |
| Effect of Exchange rate on Cash |
187,000.00 |
99,000.00 |
-70,000.00 |
-365,000.00 |
136,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |