| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.81 M |
10.53 M |
8.87 M |
6.53 M |
4.05 M |
| Depreciation & Depletion |
9.32 M |
8.37 M |
7.75 M |
6.24 M |
4.05 M |
| Amortization of Intangible Assets |
1.49 M |
2.16 M |
1.12 M |
299,000.00 |
0.00 |
| 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 |
100.74 M |
16.31 M |
-95,000.00 |
-6.79 M |
-12.70 M |
| Funds from Operations |
-65.48 M |
25.09 M |
-3.29 M |
48.91 M |
76.37 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.40 M |
48.65 M |
32.48 M |
-167.98 M |
60.79 M |
| Incline (Decline) in Receivables |
-9.47 M |
47.22 M |
22.93 M |
25.66 M |
-12.53 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-5.29 M |
-718,000.00 |
-5.33 M |
-37.19 M |
45.87 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
4.78 M |
11.33 M |
-29.78 M |
-45.71 M |
34.12 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.44 M |
-9.18 M |
44.66 M |
-110.75 M |
-6.68 M |
| Net Cash Flow/Operating Activities |
-78.88 M |
73.74 M |
29.20 M |
-119.07 M |
137.16 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
461,000.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
906.70 M |
640.37 M |
426.61 M |
1.52 M |
184.38 M |
| Decrease in Investments |
432.20 M |
1.00 B |
176.72 M |
66.28 M |
6.61 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
683,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-8.42 M |
-76.98 M |
-17.72 M |
| Other Sources - Investing |
0.00 |
0.00 |
8.42 M |
139.12 M |
273.15 M |
| Net Cash Flow - Investing |
479.74 M |
-356.91 M |
244.54 M |
-118.46 M |
175.84 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
791,000.00 |
4.33 M |
259.74 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
33.90 M |
13.02 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
416.04 M |
-189.15 M |
-21.86 M |
27.37 M |
183.64 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
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 |
3.42 M |
4.02 M |
9,000.00 |
1,000.00 |
63.07 M |
| Other Uses - Financing |
-64,000.00 |
-672,000.00 |
-33.55 M |
-63.44 M |
-6.90 M |
| Net Cash Flow - Financing |
382.86 M |
-198.52 M |
204.33 M |
-36.06 M |
176.75 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |