| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
35.46 M |
47.19 M |
50.38 M |
50.92 M |
36.92 M |
| Depreciation & Depletion |
19.31 M |
25.09 M |
19.67 M |
18.59 M |
16.15 M |
| Amortization of Intangible Assets |
16.14 M |
22.10 M |
30.70 M |
32.32 M |
20.77 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 |
134.80 M |
297.91 M |
58.81 M |
-23.48 M |
270.37 M |
| Funds from Operations |
36.86 M |
-57.13 M |
-14.20 M |
-148.56 M |
18.68 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-55.21 M |
45.28 M |
-54.13 M |
88.80 M |
-49.69 M |
| Incline (Decline) in Receivables |
32.63 M |
42.10 M |
-33.59 M |
99.54 M |
-17.78 M |
| Incline (Decline) in Inventories |
9.33 M |
36.13 M |
-576,000.00 |
45.75 M |
-73.52 M |
| Incline (Decline) in Accounts Payable |
-45.01 M |
-30.73 M |
2.77 M |
-33.25 M |
43.45 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-36.21 M |
3.71 M |
5.33 M |
-4.97 M |
2.88 M |
| Incline (Decline) in Other Assets or Liabilties |
-15.95 M |
-5.93 M |
-28.07 M |
-18.26 M |
-4.72 M |
| Net Cash Flow/Operating Activities |
-18.35 M |
-11.85 M |
-68.32 M |
-59.76 M |
-31.01 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
16.09 M |
5.03 M |
11.53 M |
21.63 M |
-21.74 M |
| Incline (Decline) in Inventories |
755,000.00 |
28.23 M |
96.10 M |
49.63 M |
74.59 M |
| Decrease in Investments |
0.00 |
268.76 M |
146.22 M |
68.98 M |
114.32 M |
| Disposal of Fixed Assets |
104.32 M |
0.00 |
6.34 M |
97.24 M |
57.24 M |
| Other Uses - Investing |
18.00 M |
0.00 |
8.80 M |
-49.01 M |
34.20 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
49.01 M |
0.00 |
| Net Cash Flow - Investing |
-63.52 M |
-205.18 M |
-2.65 M |
-122.19 M |
-66.95 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
1.04 M |
24.56 M |
| Other Proceeds from Sale/Issues of Stock |
1.09 M |
9.57 M |
21.05 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
264.76 M |
243.58 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-39.88 M |
-1.20 M |
78.46 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
133.60 M |
456.50 M |
254.68 M |
0.00 |
0.00 |
| 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 |
25,000.00 |
21,000.00 |
192,000.00 |
196,000.00 |
2.35 M |
| Other Uses - Financing |
-2.49 M |
21,000.00 |
192,000.00 |
196,000.00 |
2.35 M |
| Net Cash Flow - Financing |
-174.89 M |
-183.35 M |
88.60 M |
1.24 M |
26.91 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |