| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
19.98 M |
36.28 M |
11.91 M |
3.59 M |
— |
| Depreciation & Depletion |
5.28 M |
11.96 M |
6.08 M |
661,000.00 |
— |
| Amortization of Intangible Assets |
14.69 M |
24.32 M |
5.83 M |
2.93 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
166.93 M |
58.22 M |
11.88 M |
21.19 M |
— |
| Funds from Operations |
-242.35 M |
-225.61 M |
-81.23 M |
-21.18 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-1.30 M |
29.28 M |
24.89 M |
2.50 M |
— |
| Incline (Decline) in Receivables |
1.92 M |
4.32 M |
-1.51 M |
-406,000.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
1.12 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
2.65 M |
13.56 M |
22.82 M |
4.76 M |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-5.87 M |
10.28 M |
3.58 M |
-1.85 M |
— |
| Net Cash Flow/Operating Activities |
-243.66 M |
-196.32 M |
-56.34 M |
-18.67 M |
— |
| Additions to Other Assets |
43,000.00 |
54.46 M |
1.75 B |
18.78 M |
— |
| Net Assets from Acquisitions |
268,000.00 |
99.20 M |
8.45 M |
46.62 M |
— |
| Incline (Decline) in Inventories |
112.17 M |
1.09 B |
0.00 |
1.51 B |
— |
| Decrease in Investments |
222.06 M |
1.15 B |
0.00 |
1.14 B |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-129.50 M |
551,000.00 |
-1.55 B |
0.00 |
— |
| Other Sources - Investing |
145.52 M |
0.00 |
1.55 B |
0.00 |
— |
| Net Cash Flow - Investing |
-236.14 M |
129.77 M |
225.38 M |
442.76 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
1.74 M |
353.32 M |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
109.01 M |
0.00 |
295.02 M |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
146.43 M |
4.78 M |
2.50 M |
15,000.00 |
— |
| Cash Dividends Paid Total |
0.00 |
2.03 M |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
2.03 M |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
52.49 M |
0.00 |
4.98 M |
0.00 |
— |
| Other Uses - Financing |
51.74 M |
0.00 |
-71.47 M |
0.00 |
— |
| Net Cash Flow - Financing |
16.05 M |
346.51 M |
221.04 M |
-15,000.00 |
— |
| Effect of Exchange rate on Cash |
-61,000.00 |
-352,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |