| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
45.97 M |
39.68 M |
71.86 M |
64.98 M |
58.75 M |
| Depreciation & Depletion |
41.52 M |
35.80 M |
71.80 M |
64.66 M |
58.56 M |
| Amortization of Intangible Assets |
4.44 M |
3.88 M |
60,000.00 |
326,000.00 |
189,000.00 |
| Deferred Income Taxes and Investment Tax credity |
117.99 M |
94.76 M |
— |
— |
— |
| Deferred Income Taxes |
117.99 M |
94.76 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
111.55 M |
73.25 M |
10.94 M |
16.94 M |
3.93 M |
| Funds from Operations |
117.31 M |
-45.51 M |
123.08 M |
81.06 M |
83.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-37.86 M |
-29.32 M |
-15.59 M |
-78,000.00 |
13.63 M |
| Incline (Decline) in Receivables |
46.60 M |
-7.19 M |
-17.52 M |
-14.84 M |
-19.24 M |
| Incline (Decline) in Inventories |
18.93 M |
-19.52 M |
-2.65 M |
-11.24 M |
-6.32 M |
| Incline (Decline) in Accounts Payable |
-82.46 M |
19.65 M |
7.37 M |
27.07 M |
40.44 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-20.93 M |
-22.25 M |
-2.80 M |
-1.08 M |
-1.26 M |
| Net Cash Flow/Operating Activities |
79.45 M |
-74.83 M |
107.49 M |
80.98 M |
97.15 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
6.97 M |
44.10 M |
0.00 |
1.18 M |
126.12 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
— |
— |
| Disposal of Fixed Assets |
2.74 M |
1.47 M |
2.65 M |
2.78 M |
13.82 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
87.48 M |
187.93 M |
90.16 M |
83.80 M |
235.22 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
205.30 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
674.96 M |
465.14 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-17.81 M |
14.33 M |
| Reduction in Long Term Debt |
0.00 |
9.39 M |
7.01 M |
650.11 M |
310.40 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.80 M |
0.00 |
0.00 |
38,000.00 |
— |
| Other Uses - Financing |
4.80 M |
-4.80 M |
0.00 |
-2.56 M |
-158,000.00 |
| Net Cash Flow - Financing |
4.80 M |
191.11 M |
-9.57 M |
4.48 M |
168.92 M |
| Effect of Exchange rate on Cash |
-134,000.00 |
162,000.00 |
-5,000.00 |
41,000.00 |
-3,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |