| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
56.12 M |
33.23 M |
31.84 M |
32.59 M |
50.95 M |
| Depreciation & Depletion |
45.62 M |
31.53 M |
31.44 M |
31.39 M |
49.45 M |
| Amortization of Intangible Assets |
10.50 M |
1.70 M |
400,000.00 |
1.20 M |
1.50 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
73.38 M |
-115.75 M |
-198.47 M |
-50.06 M |
760,000.00 |
| Funds from Operations |
263.61 M |
148.59 M |
63.02 M |
15.87 M |
186.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-91.48 M |
-107.59 M |
31.95 M |
-23.21 M |
-190.34 M |
| Incline (Decline) in Receivables |
48.64 M |
-38.36 M |
-3.88 M |
-2.44 M |
-17.32 M |
| Incline (Decline) in Inventories |
76.98 M |
-165.69 M |
-27.61 M |
67.42 M |
-146.32 M |
| Incline (Decline) in Accounts Payable |
-124.71 M |
92.16 M |
39.31 M |
-23.62 M |
-3.88 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-74.00 M |
7.50 M |
84.50 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-92.40 M |
4.31 M |
24.13 M |
9.44 M |
-30.33 M |
| Net Cash Flow/Operating Activities |
172.12 M |
41.00 M |
94.97 M |
-7.34 M |
-3.96 M |
| Additions to Other Assets |
1.67 M |
4.48 M |
3.33 M |
1.01 M |
0.00 |
| Net Assets from Acquisitions |
5.80 M |
336.98 M |
5.42 M |
0.00 |
6.72 M |
| Incline (Decline) in Inventories |
0.00 |
2.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
12.22 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
10.26 M |
490.50 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-9.99 M |
-54.54 M |
-84.90 M |
-120.50 M |
0.00 |
| Other Sources - Investing |
10.74 M |
54.54 M |
91.78 M |
120.50 M |
0.00 |
| Net Cash Flow - Investing |
17.93 M |
-182.22 M |
-73.83 M |
-106.11 M |
25.13 M |
| Proceeds from Stock Options |
874,000.00 |
11.34 M |
11.56 M |
117,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
70.00 M |
0.00 |
0.00 |
49.87 M |
23.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
51.42 M |
400.00 M |
17.25 M |
55.62 M |
22.92 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 |
28,000.00 |
1.74 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-26.16 M |
-18.11 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-6.70 M |
-406.76 M |
-5.69 M |
-5.63 M |
81,000.00 |
| Effect of Exchange rate on Cash |
-2.89 M |
1.44 M |
4.57 M |
-5.29 M |
1.07 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |