| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.36 M |
9.67 M |
9.19 M |
7.84 M |
6.83 M |
| Depreciation & Depletion |
6.40 M |
4.60 M |
4.10 M |
4.00 M |
4.00 M |
| Amortization of Intangible Assets |
2.96 M |
5.07 M |
5.09 M |
3.84 M |
2.83 M |
| Deferred Income Taxes and Investment Tax credity |
19.44 M |
16.33 M |
11.80 M |
1.25 M |
700,000.00 |
| Deferred Income Taxes |
19.44 M |
16.33 M |
11.80 M |
1.25 M |
700,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
65.29 M |
28.12 M |
15.92 M |
2.86 M |
4.09 M |
| Funds from Operations |
116.68 M |
85.93 M |
24.74 M |
-21.16 M |
-65.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.51 M |
14.84 M |
5.92 M |
-9.43 M |
-24.56 M |
| Incline (Decline) in Receivables |
-14.09 M |
-8.00 M |
-6.37 M |
-4.85 M |
-8.54 M |
| Incline (Decline) in Inventories |
-3.22 M |
-2.77 M |
-1.45 M |
-8.68 M |
-1.10 M |
| Incline (Decline) in Accounts Payable |
24.34 M |
20.40 M |
718,000.00 |
9.64 M |
-5.37 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.52 M |
5.22 M |
13.02 M |
-5.54 M |
-9.55 M |
| Net Cash Flow/Operating Activities |
122.19 M |
100.77 M |
30.66 M |
-30.59 M |
-90.15 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
10.19 M |
4.35 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
3.41 B |
1.71 B |
696.14 M |
596.13 M |
| Decrease in Investments |
0.00 |
3.64 B |
1.49 B |
731.14 M |
596.60 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
35.53 M |
-226.16 M |
227.84 M |
-32.94 M |
6.41 M |
| Proceeds from Stock Options |
0.00 |
12.07 M |
0.00 |
0.00 |
115.50 M |
| Other Proceeds from Sale/Issues of Stock |
14.42 M |
0.00 |
10.01 M |
6.36 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
350.00 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 |
46.84 M |
245,000.00 |
165.08 M |
117,000.00 |
32.62 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-10.92 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-32.42 M |
11.83 M |
184.01 M |
6.24 M |
82.89 M |
| Effect of Exchange rate on Cash |
-6,000.00 |
44,000.00 |
4,000.00 |
-14,000.00 |
579,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |