| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
125.36 M |
85.64 M |
86.46 M |
65.97 M |
62,580.00 |
| Depreciation & Depletion |
87.80 M |
60.30 M |
58.58 M |
46.70 M |
31,218.00 |
| Amortization of Intangible Assets |
37.56 M |
25.34 M |
27.88 M |
19.27 M |
31,362.00 |
| 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 |
-265.98 M |
-75.50 M |
-68.76 M |
-65.07 M |
-11,915.00 |
| Funds from Operations |
6.23 M |
-96.73 M |
4.21 M |
35.69 M |
-16,019.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
57.20 M |
17.03 M |
-24.95 M |
-17.87 M |
-46,186.00 |
| Incline (Decline) in Receivables |
60.70 M |
-19.06 M |
2.04 M |
4.84 M |
708.00 |
| Incline (Decline) in Inventories |
3.69 M |
3.66 M |
-8.00 M |
-4.50 M |
-499.00 |
| Incline (Decline) in Accounts Payable |
-5.70 M |
10.83 M |
-10.93 M |
-6.60 M |
13,100.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
22.26 M |
4.68 M |
11.27 M |
-36,810.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.50 M |
-659,000.00 |
-12.74 M |
-22.89 M |
-22,685.00 |
| Net Cash Flow/Operating Activities |
63.43 M |
-79.70 M |
-20.74 M |
17.82 M |
-62,205.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
9.57 M |
47.73 M |
44.54 M |
0.00 |
2,490.00 |
| Incline (Decline) in Inventories |
16.36 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
23.09 M |
29.43 M |
48.17 M |
13.50 M |
7,207.00 |
| Other Uses - Investing |
14.44 M |
-128.62 M |
-78.59 M |
-32.13 M |
-87,913.00 |
| Other Sources - Investing |
0.00 |
132.59 M |
84.65 M |
38.22 M |
93,176.00 |
| Net Cash Flow - Investing |
138.66 M |
-54.72 M |
-1.99 M |
29.53 M |
-55,850.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-466,000.00 |
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 |
200.00 M |
0.00 |
0.00 |
11.46 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
23.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
139.50 M |
8.36 M |
23.79 M |
0.00 |
0.00 |
| 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 |
0.00 |
43.65 M |
44.54 M |
0.00 |
6,985.00 |
| Other Uses - Financing |
-10.91 M |
38.92 M |
42.42 M |
0.00 |
6,985.00 |
| Net Cash Flow - Financing |
72.13 M |
30.56 M |
18.63 M |
11.46 M |
6,985.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |