| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
31.81 M |
36.21 M |
21.63 M |
21.47 M |
25.38 M |
| Depreciation & Depletion |
19.68 M |
19.70 M |
13.32 M |
15.11 M |
15.55 M |
| Amortization of Intangible Assets |
12.13 M |
16.51 M |
8.32 M |
6.36 M |
9.83 M |
| Deferred Income Taxes and Investment Tax credity |
13.08 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
13.08 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
69.46 M |
67.15 M |
22.60 M |
1.19 M |
-200,000.00 |
| Funds from Operations |
-229.24 M |
-65.80 M |
111.93 M |
108.75 M |
90.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
40.73 M |
48.26 M |
56.26 M |
29.45 M |
22.90 M |
| Incline (Decline) in Receivables |
48.42 M |
89.31 M |
2,000.00 |
-64.18 M |
-19.09 M |
| Incline (Decline) in Inventories |
47.57 M |
-28.15 M |
18.84 M |
-22.47 M |
-21.51 M |
| Incline (Decline) in Accounts Payable |
-54.88 M |
-35.84 M |
11.65 M |
48.78 M |
22.95 M |
| Incline (Decline) in Income Taxes Payable |
-346,000.00 |
3.03 M |
16.42 M |
23.58 M |
— |
| Incline (Decline) in Other Accruals |
-17.11 M |
19.17 M |
7.55 M |
44.47 M |
38.64 M |
| Incline (Decline) in Other Assets or Liabilties |
17.07 M |
736,000.00 |
1.79 M |
-745,000.00 |
1.92 M |
| Net Cash Flow/Operating Activities |
-188.51 M |
-17.54 M |
168.19 M |
138.20 M |
113.05 M |
| Additions to Other Assets |
0.00 |
1.50 M |
44.00 M |
0.00 |
7.50 M |
| Net Assets from Acquisitions |
0.00 |
495,000.00 |
19.00 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
114.38 M |
526.06 M |
682.88 M |
773.01 M |
320.29 M |
| Decrease in Investments |
89.23 M |
778.25 M |
671.62 M |
600.49 M |
240.36 M |
| Disposal of Fixed Assets |
0.00 |
64.45 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-485,000.00 |
-250,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
485,000.00 |
250,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
38.12 M |
-291.90 M |
98.91 M |
191.46 M |
102.71 M |
| Proceeds from Stock Options |
218.76 M |
343.63 M |
21.93 M |
38.56 M |
20.85 M |
| 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 |
30.96 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
381.11 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
14.45 M |
3.09 M |
50.82 M |
0.00 |
1.60 M |
| Cash Dividends Paid Total |
439,000.00 |
948.95 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
439,000.00 |
948.95 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
142,000.00 |
40,000.00 |
5.24 M |
0.00 |
0.00 |
| Other Uses - Financing |
142,000.00 |
40,000.00 |
5.24 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
204.02 M |
-227.26 M |
-54.61 M |
38.56 M |
19.25 M |
| Effect of Exchange rate on Cash |
-1.90 M |
1.70 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |