| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
27.72 M |
13.89 M |
6.08 M |
4.12 M |
3.96 M |
| Depreciation & Depletion |
17.28 M |
11.46 M |
6.08 M |
3.80 M |
3.70 M |
| Amortization of Intangible Assets |
10.44 M |
2.43 M |
316,000.00 |
256,000.00 |
145,000.00 |
| Deferred Income Taxes and Investment Tax credity |
2.31 M |
2.48 M |
2.47 M |
2.84 M |
3.22 M |
| Deferred Income Taxes |
2.31 M |
2.48 M |
2.47 M |
2.84 M |
3.22 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
59.38 M |
319.01 M |
12.61 M |
15.97 M |
1.04 M |
| Funds from Operations |
176.27 M |
43.13 M |
58.11 M |
-784,000.00 |
-1.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-88.39 M |
13.16 M |
-19.11 M |
-8.22 M |
-18.35 M |
| Incline (Decline) in Receivables |
-57.67 M |
-37.06 M |
-21.73 M |
-7.04 M |
-7.20 M |
| Incline (Decline) in Inventories |
-19.56 M |
-27.13 M |
-9.73 M |
-6.50 M |
-1.78 M |
| Incline (Decline) in Accounts Payable |
4.84 M |
12.26 M |
2.44 M |
3.19 M |
697,000.00 |
| Incline (Decline) in Income Taxes Payable |
2.38 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
29.34 M |
17.49 M |
10.88 M |
4.21 M |
2.52 M |
| Incline (Decline) in Other Assets or Liabilties |
-47.72 M |
47.60 M |
-961,000.00 |
-2.09 M |
-12.58 M |
| Net Cash Flow/Operating Activities |
87.88 M |
56.29 M |
39.00 M |
-9.01 M |
-19.57 M |
| Additions to Other Assets |
36.00 M |
85,000.00 |
100,000.00 |
0.00 |
35,000.00 |
| Net Assets from Acquisitions |
24.67 M |
0.00 |
0.00 |
2.39 M |
0.00 |
| Incline (Decline) in Inventories |
568.71 M |
598.38 M |
289.37 M |
0.00 |
6.60 M |
| Decrease in Investments |
411.82 M |
483.01 M |
143.85 M |
12.25 M |
26.35 M |
| Disposal of Fixed Assets |
0.00 |
72.12 M |
0.00 |
0.00 |
40.67 M |
| 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 |
277.25 M |
67.69 M |
160.74 M |
1.54 M |
-57.02 M |
| Proceeds from Stock Options |
2.99 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
386.98 M |
36.25 M |
107.97 M |
6.05 M |
30.51 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
70.78 M |
251.62 M |
0.00 |
0.00 |
13,000.00 |
| Long Term Borrowings |
0.00 |
390.27 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-232,000.00 |
| Reduction in Long Term Debt |
15,000.00 |
139.14 M |
109,000.00 |
83,000.00 |
25.39 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 |
18.50 M |
112.53 M |
1.44 M |
0.00 |
0.00 |
| Other Uses - Financing |
18.50 M |
112.53 M |
1.44 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
337.67 M |
148.29 M |
109.30 M |
5.96 M |
4.88 M |
| Effect of Exchange rate on Cash |
3.78 M |
-345,000.00 |
3,000.00 |
613,000.00 |
1,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |