| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.88 M |
19.69 M |
29.17 M |
22.88 M |
19.74 M |
| Depreciation & Depletion |
6.50 M |
8.60 M |
9.00 M |
9.90 M |
10.90 M |
| Amortization of Intangible Assets |
3.38 M |
11.09 M |
20.17 M |
12.98 M |
8.84 M |
| Deferred Income Taxes and Investment Tax credity |
11.90 M |
25.53 M |
13.57 M |
6.07 M |
5.55 M |
| Deferred Income Taxes |
11.90 M |
25.53 M |
13.57 M |
6.07 M |
5.55 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
68.96 M |
21.94 M |
118.45 M |
33.19 M |
24.60 M |
| Funds from Operations |
-9.13 M |
-24.50 M |
-56.80 M |
55.03 M |
-21.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
9.15 M |
-29.53 M |
53.95 M |
-39.04 M |
14.33 M |
| Incline (Decline) in Receivables |
48.35 M |
-6.15 M |
68.04 M |
-550,000.00 |
-61.85 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
189,000.00 |
-4.97 M |
-1.42 M |
-4.01 M |
5.39 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-29.23 M |
-13.14 M |
5.08 M |
-27.60 M |
63.93 M |
| Incline (Decline) in Other Assets or Liabilties |
-10.17 M |
-5.27 M |
-17.76 M |
-6.89 M |
6.85 M |
| Net Cash Flow/Operating Activities |
15,000.00 |
-54.03 M |
-2.85 M |
15.99 M |
-7.62 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
450,000.00 |
| Net Assets from Acquisitions |
0.00 |
1.42 M |
12.09 M |
113.92 M |
52.76 M |
| Incline (Decline) in Inventories |
7.65 M |
87.40 M |
278.37 M |
510.61 M |
129.25 M |
| Decrease in Investments |
27.88 M |
202.34 M |
417.17 M |
330.74 M |
156.77 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
124,000.00 |
| Other Uses - Investing |
-28.67 M |
-56.00 M |
-1.05 M |
-15.44 M |
0.00 |
| Other Sources - Investing |
28.67 M |
56.00 M |
2.30 M |
15.44 M |
0.00 |
| Net Cash Flow - Investing |
-45.47 M |
-163.79 M |
-115.31 M |
291.31 M |
37.98 M |
| Proceeds from Stock Options |
139,000.00 |
820,000.00 |
1.07 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
20,000.00 |
88,000.00 |
622,000.00 |
322.50 M |
22.98 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
504,000.00 |
100.99 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-150.24 M |
-113,000.00 |
-305,000.00 |
-249,000.00 |
-3.80 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
99.39 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
99.39 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-150.09 M |
291,000.00 |
-199.00 M |
322.25 M |
19.18 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
95,000.00 |
-93,000.00 |
-586,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |