| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.82 M |
6.62 M |
7.82 M |
9.69 M |
12.17 M |
| Depreciation & Depletion |
2.87 M |
2.67 M |
3.85 M |
5.82 M |
8.40 M |
| Amortization of Intangible Assets |
3.95 M |
3.96 M |
3.97 M |
3.87 M |
3.77 M |
| Deferred Income Taxes and Investment Tax credity |
172.77 M |
23.55 M |
44,000.00 |
0.00 |
531,000.00 |
| Deferred Income Taxes |
172.77 M |
23.55 M |
44,000.00 |
0.00 |
531,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.31 M |
112.17 M |
-17.73 M |
9.90 M |
52.80 M |
| Funds from Operations |
1.17 M |
-17.51 M |
-55.81 M |
-52.81 M |
-77.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
210.86 M |
53.60 M |
2.59 M |
-8.93 M |
-24.22 M |
| Incline (Decline) in Receivables |
1.24 M |
-3.78 M |
1.52 M |
5.38 M |
-7.39 M |
| Incline (Decline) in Inventories |
-1.32 M |
-1.96 M |
90,000.00 |
1.77 M |
-9.70 M |
| Incline (Decline) in Accounts Payable |
962,000.00 |
-794,000.00 |
1.21 M |
-4.87 M |
3.25 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.67 M |
4.96 M |
381,000.00 |
637,000.00 |
1.04 M |
| Incline (Decline) in Other Assets or Liabilties |
208.32 M |
55.17 M |
-619,000.00 |
-11.85 M |
-11.41 M |
| Net Cash Flow/Operating Activities |
212.03 M |
36.09 M |
-53.22 M |
-61.74 M |
-101.75 M |
| Additions to Other Assets |
3.40 M |
2.72 M |
1.51 M |
2.45 M |
6.41 M |
| Net Assets from Acquisitions |
0.00 |
80.40 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
483.13 M |
95.37 M |
107.02 M |
64.10 M |
82.48 M |
| Decrease in Investments |
265.95 M |
125.14 M |
76.97 M |
53.50 M |
176.15 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
14.02 M |
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 |
234.24 M |
55.64 M |
32.61 M |
-540,000.00 |
-83.73 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
990,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
62.68 M |
11.35 M |
86.36 M |
48.18 M |
4.05 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
12.05 M |
157.06 M |
0.00 |
4.60 M |
24.47 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
7.24 M |
134.76 M |
7.85 M |
16.17 M |
16.37 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 |
40.10 M |
10.00 M |
70.95 M |
0.00 |
0.00 |
| Other Uses - Financing |
40.10 M |
10.00 M |
70.95 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
107.58 M |
43.65 M |
149.46 M |
37.60 M |
12.15 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |