| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.34 M |
5.54 M |
28.30 M |
24.33 M |
16.89 M |
| Depreciation & Depletion |
7.34 M |
5.54 M |
16.08 M |
9.06 M |
6.97 M |
| Amortization of Intangible Assets |
12.21 M |
15.26 M |
9.92 M |
6.82 M |
— |
| Deferred Income Taxes and Investment Tax credity |
877,000.00 |
2.01 M |
503,000.00 |
75,000.00 |
— |
| Deferred Income Taxes |
877,000.00 |
2.01 M |
503,000.00 |
75,000.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
25.71 M |
-93.78 M |
79.43 M |
464,000.00 |
583,000.00 |
| Funds from Operations |
11.68 M |
-53.85 M |
53.63 M |
157.23 M |
68.48 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-49.86 M |
20.48 M |
-10.09 M |
360,000.00 |
-16.00 M |
| Incline (Decline) in Receivables |
6.87 M |
-7.60 M |
-6.61 M |
3.27 M |
-31.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
614,000.00 |
-5.44 M |
1.84 M |
2.24 M |
-1.75 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-59.26 M |
33.88 M |
-7.24 M |
5.91 M |
14.81 M |
| Incline (Decline) in Other Assets or Liabilties |
1.92 M |
-363,000.00 |
1.92 M |
-11.06 M |
2.29 M |
| Net Cash Flow/Operating Activities |
-38.18 M |
-33.38 M |
43.54 M |
157.59 M |
52.48 M |
| Additions to Other Assets |
320,000.00 |
0.00 |
0.00 |
55,000.00 |
— |
| Net Assets from Acquisitions |
26.36 M |
130.61 M |
29.08 M |
— |
— |
| Incline (Decline) in Inventories |
145.34 M |
135.35 M |
313.88 M |
188.96 M |
499.20 M |
| Decrease in Investments |
43.98 M |
294.38 M |
298.29 M |
203.10 M |
528.86 M |
| Disposal of Fixed Assets |
2.55 M |
2.84 M |
35,000.00 |
139,000.00 |
465,000.00 |
| Other Uses - Investing |
0.00 |
-373.53 M |
0.00 |
4.50 M |
0.00 |
| Other Sources - Investing |
0.00 |
375.53 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
111.28 M |
-531.71 M |
38.48 M |
33.55 M |
110.89 M |
| Proceeds from Stock Options |
603,000.00 |
15.12 M |
5.43 M |
14.13 M |
32.75 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
70.39 M |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
233,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
299.30 M |
208.20 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
299.30 M |
208.20 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
30.69 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
30.69 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-298.93 M |
-162.39 M |
5.43 M |
-56.27 M |
32.75 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |