| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.20 M |
9.89 M |
36.09 M |
28.71 M |
10.16 M |
| Depreciation & Depletion |
10.71 M |
8.05 M |
16.18 M |
10.60 M |
6.10 M |
| Amortization of Intangible Assets |
2.49 M |
1.84 M |
19.91 M |
18.11 M |
4.06 M |
| Deferred Income Taxes and Investment Tax credity |
33.40 M |
37.08 M |
66.09 M |
39.05 M |
17.48 M |
| Deferred Income Taxes |
33.40 M |
37.08 M |
66.09 M |
39.05 M |
17.48 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-297.64 M |
-2.82 M |
572.02 M |
69.47 M |
-2.76 M |
| Funds from Operations |
187.04 M |
109.68 M |
3.88 M |
-58.94 M |
-40.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-48.11 M |
-33.88 M |
33.64 M |
-55.87 M |
9.20 M |
| Incline (Decline) in Receivables |
-4.90 M |
-23.26 M |
69.57 M |
-45.06 M |
-3.60 M |
| Incline (Decline) in Inventories |
536,000.00 |
12,000.00 |
-9.55 M |
-8.93 M |
2.68 M |
| Incline (Decline) in Accounts Payable |
-12.92 M |
6.04 M |
-17.02 M |
-34.27 M |
-4.01 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-134,000.00 |
-3.94 M |
1.40 M |
1.15 M |
299,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-30.69 M |
-12.72 M |
-10.76 M |
31.24 M |
13.83 M |
| Net Cash Flow/Operating Activities |
138.94 M |
75.81 M |
37.52 M |
-114.82 M |
-31.79 M |
| Additions to Other Assets |
12.89 M |
9.66 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
430.99 M |
0.00 |
46.20 M |
— |
— |
| Incline (Decline) in Inventories |
337.36 M |
258.08 M |
239.27 M |
447.44 M |
192.10 M |
| Decrease in Investments |
237.56 M |
287.63 M |
80.79 M |
757.32 M |
37.72 M |
| Disposal of Fixed Assets |
0.00 |
335,000.00 |
795,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
1.50 M |
-4.00 M |
31,000.00 |
920,000.00 |
-214,000.00 |
| Other Sources - Investing |
0.00 |
4.00 M |
0.00 |
0.00 |
214,000.00 |
| Net Cash Flow - Investing |
119.15 M |
-19.88 M |
168.44 M |
148.74 M |
155.96 M |
| Proceeds from Stock Options |
17.04 M |
26.41 M |
9.14 M |
12.47 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-102,000.00 |
-3.90 M |
431.01 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
115.05 M |
0.00 |
11.77 M |
0.00 |
19.02 M |
| Long Term Borrowings |
200.00 M |
0.00 |
115.00 M |
0.00 |
150.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
6.73 M |
0.00 |
640,000.00 |
180,000.00 |
4,000.00 |
| 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 |
456,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
-2.78 M |
-1.65 M |
-12.18 M |
0.00 |
-5.18 M |
| Net Cash Flow - Financing |
92.48 M |
24.76 M |
8.40 M |
99.44 M |
431.01 M |
| Effect of Exchange rate on Cash |
-2.07 M |
266,000.00 |
477,000.00 |
-1.35 M |
1.70 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |