| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
28.85 M |
21.99 M |
14.62 M |
11.42 M |
9.71 M |
| Depreciation & Depletion |
9.90 M |
8.90 M |
5.90 M |
5.10 M |
5.30 M |
| Amortization of Intangible Assets |
18.95 M |
13.09 M |
8.72 M |
6.32 M |
4.41 M |
| Deferred Income Taxes and Investment Tax credity |
181.06 M |
224.54 M |
160.90 M |
71.19 M |
71.12 M |
| Deferred Income Taxes |
181.06 M |
224.54 M |
160.90 M |
71.19 M |
71.12 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-37.86 M |
81.84 M |
147.50 M |
4.31 M |
25.66 M |
| Funds from Operations |
19.04 M |
115.20 M |
428.19 M |
33.12 M |
18.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
66.78 M |
37.52 M |
-113.38 M |
558,000.00 |
29.77 M |
| Incline (Decline) in Receivables |
96.99 M |
972,000.00 |
-112.32 M |
-7.92 M |
26.23 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-30.12 M |
26.13 M |
3.96 M |
846,000.00 |
323,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-6.37 M |
12.48 M |
6.53 M |
5.74 M |
-3.15 M |
| Incline (Decline) in Other Assets or Liabilties |
6.28 M |
-2.06 M |
-5.02 M |
1.10 M |
-2.52 M |
| Net Cash Flow/Operating Activities |
85.81 M |
152.73 M |
314.81 M |
33.67 M |
48.23 M |
| Additions to Other Assets |
35.17 M |
23.85 M |
0.00 |
25.00 M |
13.15 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
127.04 M |
138.79 M |
172.21 M |
151.45 M |
199.13 M |
| Decrease in Investments |
170.42 M |
146.58 M |
152.55 M |
189.68 M |
167.85 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
169,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
24.44 M |
21.56 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-2.55 M |
54.32 M |
52.38 M |
-8.02 M |
48.18 M |
| Proceeds from Stock Options |
2.18 M |
6.47 M |
40.58 M |
4.85 M |
12.15 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
82.33 M |
183.12 M |
184.87 M |
34.08 M |
17.11 M |
| 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 |
1.59 M |
1.25 M |
351,000.00 |
327,000.00 |
199,000.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
37,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
37,000.00 |
| Other Sources - Financing |
1.50 M |
5.12 M |
20.72 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.50 M |
5.12 M |
20.72 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-80.24 M |
-172.77 M |
-123.93 M |
-29.56 M |
-5.19 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |