| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
39.65 M |
43.30 M |
39.50 M |
16.23 M |
16.06 M |
| Depreciation & Depletion |
30.76 M |
29.60 M |
29.41 M |
5.80 M |
7.30 M |
| Amortization of Intangible Assets |
8.89 M |
13.69 M |
10.09 M |
10.43 M |
8.76 M |
| Deferred Income Taxes and Investment Tax credity |
13.48 M |
14.10 M |
15.82 M |
10.84 M |
0.00 |
| Deferred Income Taxes |
13.48 M |
14.10 M |
15.82 M |
10.84 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
17.61 M |
31.42 M |
13.62 M |
9.18 M |
9.84 M |
| Funds from Operations |
72.53 M |
97.02 M |
40.26 M |
39.77 M |
28.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.24 M |
-15.38 M |
58.28 M |
36.72 M |
4.78 M |
| Incline (Decline) in Receivables |
25.84 M |
-6.43 M |
14.08 M |
10.22 M |
21.19 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-7.66 M |
73,000.00 |
-5.85 M |
-1.29 M |
-2.39 M |
| Incline (Decline) in Income Taxes Payable |
2.91 M |
9.91 M |
-5.46 M |
1.05 M |
419,000.00 |
| Incline (Decline) in Other Accruals |
6.73 M |
-33.59 M |
-32.11 M |
-6.56 M |
-8.25 M |
| Incline (Decline) in Other Assets or Liabilties |
-29.06 M |
14.66 M |
87.61 M |
33.31 M |
-6.19 M |
| Net Cash Flow/Operating Activities |
71.29 M |
81.64 M |
98.54 M |
76.49 M |
32.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
20.25 M |
3.58 M |
0.00 |
3.65 M |
15.88 M |
| Incline (Decline) in Inventories |
205.10 M |
195.16 M |
157.13 M |
536.72 M |
630.70 M |
| Decrease in Investments |
50.66 M |
216.39 M |
212.21 M |
108.14 M |
626.32 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
30.14 M |
0.00 |
| Other Uses - Investing |
8.10 M |
-4.66 M |
7.44 M |
0.00 |
0.00 |
| Other Sources - Investing |
4.66 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-13.22 M |
27.29 M |
11.49 M |
23.76 M |
-82.22 M |
| Proceeds from Stock Options |
5.23 M |
9.90 M |
49.28 M |
10.65 M |
11.59 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-6.29 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
103.00 M |
105.63 M |
54.87 M |
0.00 |
10.00 M |
| Long Term Borrowings |
0.00 |
0.00 |
244.49 M |
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 |
2.79 M |
3.65 M |
3.61 M |
43.30 M |
1.36 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 |
648,000.00 |
2.13 M |
2.46 M |
0.00 |
0.00 |
| Other Uses - Financing |
648,000.00 |
2.13 M |
-55.24 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-99.92 M |
-97.25 M |
173.77 M |
-32.64 M |
228,000.00 |
| Effect of Exchange rate on Cash |
-4.90 M |
4.05 M |
2.99 M |
2.33 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |