| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
17.80 M |
19.63 M |
16.33 M |
14.91 M |
7.17 M |
| Depreciation & Depletion |
17.80 M |
18.76 M |
14.86 M |
13.60 M |
5.85 M |
| Amortization of Intangible Assets |
868,000.00 |
1.47 M |
1.32 M |
1.32 M |
1.18 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
150.82 M |
10.19 M |
6.49 M |
2.92 M |
34.79 M |
| Funds from Operations |
-217.91 M |
-442.61 M |
497.66 M |
313.58 M |
245.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
161.63 M |
-15.52 M |
-302.26 M |
-263.88 M |
-137.52 M |
| Incline (Decline) in Receivables |
-162.37 M |
398.48 M |
-258.10 M |
-241.98 M |
-160.71 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-31.04 M |
-6.67 M |
24.40 M |
2.18 M |
7.83 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
355.05 M |
-407.34 M |
-68.55 M |
-24.09 M |
15.36 M |
| Net Cash Flow/Operating Activities |
-56.28 M |
-458.14 M |
195.40 M |
49.70 M |
108.41 M |
| Additions to Other Assets |
750,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
227,000.00 |
719,000.00 |
748,000.00 |
748,000.00 |
| Incline (Decline) in Inventories |
33.60 M |
103.18 M |
116.21 M |
75.45 M |
0.00 |
| Decrease in Investments |
161.83 M |
91.37 M |
70.81 M |
8.20 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.24 M |
-573,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.24 M |
573,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-127.33 M |
18.53 M |
66.02 M |
77.95 M |
23.31 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
2.25 M |
2.49 M |
4.98 M |
| Other Proceeds from Sale/Issues of Stock |
125.86 M |
59.59 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
253,000.00 |
23,000.00 |
61.52 M |
65.88 M |
55.66 M |
| Long Term Borrowings |
0.00 |
242.90 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-12.76 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.58 M |
5.49 M |
4.78 M |
5.22 M |
9.33 M |
| Cash Dividends Paid Total |
0.00 |
36.94 M |
58.47 M |
30.46 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
36.94 M |
58.47 M |
30.46 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
190.97 M |
23.70 M |
9.23 M |
0.00 |
| Other Uses - Financing |
-91.83 M |
190.97 M |
23.70 M |
9.23 M |
0.00 |
| Net Cash Flow - Financing |
17.44 M |
451.01 M |
-98.82 M |
-89.84 M |
-60.02 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |