| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
34.71 M |
14.51 M |
14.98 M |
17.15 M |
18.75 M |
| Depreciation & Depletion |
27.34 M |
14.36 M |
14.75 M |
10.34 M |
13.25 M |
| Amortization of Intangible Assets |
7.37 M |
155,000.00 |
231,000.00 |
6.81 M |
5.50 M |
| Deferred Income Taxes and Investment Tax credity |
24.74 M |
0.00 |
0.00 |
0.00 |
219,000.00 |
| Deferred Income Taxes |
24.74 M |
0.00 |
0.00 |
0.00 |
219,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-315.63 M |
38.93 M |
51.42 M |
-14.75 M |
78.81 M |
| Funds from Operations |
234.19 M |
111.78 M |
237.56 M |
7.38 M |
-198.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-71.43 M |
212.22 M |
-58.67 M |
-29.99 M |
14.77 M |
| Incline (Decline) in Receivables |
-16.18 M |
15.46 M |
-34.64 M |
-71.55 M |
-18.32 M |
| Incline (Decline) in Inventories |
-14.17 M |
-14.70 M |
1.90 M |
-25.70 M |
-5.84 M |
| Incline (Decline) in Accounts Payable |
2.95 M |
6.52 M |
-850,000.00 |
5.67 M |
-6.61 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-58.60 M |
96.84 M |
-74.36 M |
60.73 M |
3.15 M |
| Incline (Decline) in Other Assets or Liabilties |
14.56 M |
108.11 M |
49.28 M |
854,000.00 |
42.39 M |
| Net Cash Flow/Operating Activities |
162.76 M |
324.00 M |
178.89 M |
-22.62 M |
-183.33 M |
| Additions to Other Assets |
151.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
54.95 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
38.48 M |
851.13 M |
1.09 B |
1.30 B |
494.61 M |
| Decrease in Investments |
64.16 M |
1.14 B |
1.13 B |
912.10 M |
225.29 M |
| Disposal of Fixed Assets |
0.00 |
273,000.00 |
150,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-274.06 M |
0.00 |
-28,000.00 |
-937,000.00 |
-987,000.00 |
| Other Sources - Investing |
593.62 M |
0.00 |
28,000.00 |
937,000.00 |
1.50 M |
| Net Cash Flow - Investing |
-44.17 M |
-263.78 M |
-28.65 M |
400.91 M |
279.73 M |
| Proceeds from Stock Options |
6.93 M |
36.09 M |
31.73 M |
0.00 |
42.07 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
43.97 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
100.32 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
650.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
180.80 M |
441.16 M |
2.02 M |
2.18 M |
434.94 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 |
800,000.00 |
185,000.00 |
0.00 |
123.80 M |
124.33 M |
| Other Uses - Financing |
800,000.00 |
185,000.00 |
0.00 |
123.80 M |
36.25 M |
| Net Cash Flow - Financing |
-173.08 M |
-404.89 M |
29.72 M |
165.59 M |
193.06 M |
| Effect of Exchange rate on Cash |
-3.53 M |
628,000.00 |
15,000.00 |
173,000.00 |
102,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |