| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
18.76 M |
15.76 M |
9.78 M |
8.75 M |
7.64 M |
| Depreciation & Depletion |
11.01 M |
9.19 M |
5.46 M |
4.81 M |
4.30 M |
| Amortization of Intangible Assets |
7.75 M |
6.58 M |
4.32 M |
3.94 M |
3.35 M |
| Deferred Income Taxes and Investment Tax credity |
33.57 M |
60.56 M |
90.69 M |
0.00 |
0.00 |
| Deferred Income Taxes |
33.57 M |
60.56 M |
90.69 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
24.88 M |
13.38 M |
15.85 M |
1.27 M |
9.60 M |
| Funds from Operations |
127.44 M |
92.27 M |
77.01 M |
49.62 M |
63.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-74.85 M |
-244.94 M |
-95.95 M |
-42.35 M |
-63.64 M |
| Incline (Decline) in Receivables |
-37.12 M |
-329.01 M |
-24.00 M |
-18.76 M |
-83.04 M |
| Incline (Decline) in Inventories |
-16.38 M |
1.86 M |
-92.40 M |
-101.97 M |
-23.95 M |
| Incline (Decline) in Accounts Payable |
-30.32 M |
48.88 M |
39.25 M |
68.79 M |
20.18 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-4.33 M |
24.87 M |
13.26 M |
12.96 M |
-110,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
13.31 M |
8.47 M |
-32.05 M |
-3.37 M |
23.29 M |
| Net Cash Flow/Operating Activities |
52.59 M |
-152.66 M |
-18.94 M |
7.27 M |
174,000.00 |
| Additions to Other Assets |
1.43 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
28.02 M |
106.78 M |
21.32 M |
7.77 M |
0.00 |
| Incline (Decline) in Inventories |
14.00 M |
3.00 M |
15.30 M |
1.93 M |
45.77 M |
| Decrease in Investments |
14.69 M |
0.00 |
28.37 M |
5.80 M |
4.53 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
532,000.00 |
0.00 |
| Other Uses - Investing |
3.41 M |
4.05 M |
8.14 M |
-2.02 M |
2.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
2.02 M |
0.00 |
| Net Cash Flow - Investing |
65.69 M |
136.62 M |
24.31 M |
7.74 M |
49.62 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
9.01 M |
60.96 M |
| Other Proceeds from Sale/Issues of Stock |
3.89 M |
6.33 M |
11.21 M |
38,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
140.18 M |
11.04 M |
380.70 M |
915.20 M |
807.77 M |
| Incline or Decline in Short Term Borrowings |
-125.46 M |
313.62 M |
-49.53 M |
52.24 M |
4.07 M |
| Reduction in Long Term Debt |
0.00 |
23.87 M |
289.77 M |
988.96 M |
815.98 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 |
1.82 M |
2.14 M |
6.02 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.82 M |
2.14 M |
6.02 M |
-1.13 M |
0.00 |
| Net Cash Flow - Financing |
20.42 M |
309.26 M |
58.63 M |
-13.60 M |
56.82 M |
| Effect of Exchange rate on Cash |
10.89 M |
-4.99 M |
-1.13 M |
-1.02 M |
-729,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |