| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
61.43 M |
24.37 M |
25.03 M |
20.64 M |
55.08 M |
| Depreciation & Depletion |
53.90 M |
24.37 M |
25.03 M |
20.64 M |
32.93 M |
| Amortization of Intangible Assets |
7.53 M |
22.15 M |
11.89 M |
11.39 M |
— |
| Deferred Income Taxes and Investment Tax credity |
599,000.00 |
1.38 M |
5.38 M |
0.00 |
0.00 |
| Deferred Income Taxes |
599,000.00 |
1.38 M |
5.38 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
122.76 M |
-2.80 M |
-1.80 M |
-3.80 M |
9.23 M |
| Funds from Operations |
59.51 M |
90.33 M |
111.81 M |
46.33 M |
-35.04 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
19.19 M |
22.14 M |
-10.08 M |
-19.15 M |
20.27 M |
| Incline (Decline) in Receivables |
-16.60 M |
15.18 M |
-15.52 M |
-12.69 M |
-3.06 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
3.43 M |
11.30 M |
8.94 M |
-4.63 M |
23.38 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
32.36 M |
-4.34 M |
-3.49 M |
-1.84 M |
-41,000.00 |
| Net Cash Flow/Operating Activities |
78.70 M |
112.48 M |
101.73 M |
27.17 M |
-14.76 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
506.09 M |
220.44 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
184.82 M |
2.48 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
8.15 M |
187.29 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
7.11 M |
4.65 M |
3.40 M |
6.99 M |
3.83 M |
| Other Uses - Investing |
-5.43 M |
-4.11 M |
4.68 M |
882,000.00 |
2.82 M |
| Other Sources - Investing |
5.43 M |
4.11 M |
0.00 |
508,000.00 |
2.86 M |
| Net Cash Flow - Investing |
591.63 M |
235.27 M |
23.23 M |
-4.29 M |
5.14 M |
| Proceeds from Stock Options |
11.96 M |
2.03 M |
994,000.00 |
1.81 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-16.65 M |
0.00 |
0.00 |
95.32 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
17.60 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
503.76 M |
147.20 M |
15.88 M |
60.55 M |
55.36 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.26 M |
54.04 M |
156.38 M |
48.28 M |
57.41 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 |
3.52 M |
0.00 |
20.91 M |
0.00 |
2.75 M |
| Other Uses - Financing |
3.52 M |
0.00 |
20.91 M |
0.00 |
-37,000.00 |
| Net Cash Flow - Financing |
502.60 M |
130.36 M |
-16.26 M |
1.30 M |
7.05 M |
| Effect of Exchange rate on Cash |
-26.51 M |
9.72 M |
712,000.00 |
-701,000.00 |
135,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |