| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
126.88 M |
113.93 M |
36.51 M |
8.50 M |
1.87 M |
| Depreciation & Depletion |
51.38 M |
39.47 M |
24.15 M |
4.97 M |
1.74 M |
| Amortization of Intangible Assets |
75.51 M |
74.47 M |
12.36 M |
3.54 M |
130,000.07 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
12.69 M |
14.76 M |
4.04 M |
-343,000.10 |
1.28 M |
| Funds from Operations |
137.08 M |
-52.21 M |
-36.97 M |
4.35 M |
2.06 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-148.24 M |
203.35 M |
14.50 M |
-69,000.02 |
157,000.08 |
| Incline (Decline) in Receivables |
-28.65 M |
-51.56 M |
898,999.79 |
-305,000.09 |
-368,000.19 |
| Incline (Decline) in Inventories |
-685,999.77 |
-1.29 M |
-108,999.97 |
-72,000.02 |
-15,000.01 |
| Incline (Decline) in Accounts Payable |
-3.67 M |
3.17 M |
2.36 M |
-419,000.13 |
542,000.28 |
| Incline (Decline) in Income Taxes Payable |
393,999.87 |
1.30 M |
-355,999.92 |
445,000.13 |
124,000.06 |
| Incline (Decline) in Other Accruals |
-110.57 M |
272.17 M |
3.01 M |
719,000.21 |
61,000.03 |
| Incline (Decline) in Other Assets or Liabilties |
-5.06 M |
-20.44 M |
8.69 M |
-437,000.13 |
-187,000.10 |
| Net Cash Flow/Operating Activities |
-11.16 M |
151.14 M |
-20.24 M |
4.28 M |
2.22 M |
| Additions to Other Assets |
42.09 M |
0.00 |
12.37 M |
134.43 M |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
2.30 M |
0.00 |
23,999.99 |
183,000.05 |
— |
| Other Uses - Investing |
-180.18 M |
304.34 M |
3.55 M |
919,000.27 |
1.17 M |
| Other Sources - Investing |
231.01 M |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
913.60 M |
972.62 M |
38.64 M |
181.26 M |
5.48 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
722.80 M |
1.07 B |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
912.31 M |
500.21 M |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
75.54 M |
— |
— |
| Reduction in Long Term Debt |
180,999.94 |
100.36 M |
500.00 M |
107,000.03 |
46,000.02 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
25.74 M |
191.31 M |
8.84 M |
| Other Uses - Financing |
-7.64 M |
-49.73 M |
-19.90 M |
191.31 M |
8.84 M |
| Net Cash Flow - Financing |
904.48 M |
1.07 B |
623.11 M |
191.21 M |
8.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |