| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
69.37 M |
62.51 M |
14.93 M |
15.97 M |
15.52 M |
| Depreciation & Depletion |
60.14 M |
54.59 M |
14.37 M |
15.37 M |
15.22 M |
| Amortization of Intangible Assets |
9.22 M |
7.92 M |
556,000.00 |
599,000.00 |
297,000.00 |
| 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 |
270.08 M |
17.30 M |
10.16 M |
2.19 M |
6.55 M |
| Funds from Operations |
106.66 M |
141.46 M |
77.94 M |
117.76 M |
128.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.40 M |
15.37 M |
-28.13 M |
-1.57 M |
-51.97 M |
| Incline (Decline) in Receivables |
25.04 M |
3.41 M |
-66.34 M |
-9.28 M |
-56.11 M |
| Incline (Decline) in Inventories |
-4.58 M |
-11.61 M |
-599,000.00 |
2.38 M |
-6.62 M |
| Incline (Decline) in Accounts Payable |
2.36 M |
29.02 M |
53.14 M |
-16.13 M |
35.72 M |
| Incline (Decline) in Income Taxes Payable |
-9.12 M |
249,000.00 |
-3.08 M |
5.86 M |
2.18 M |
| Incline (Decline) in Other Accruals |
-15.28 M |
-8.70 M |
-5.05 M |
-2.20 M |
-6.41 M |
| Incline (Decline) in Other Assets or Liabilties |
-8.83 M |
3.01 M |
-6.19 M |
17.80 M |
-20.72 M |
| Net Cash Flow/Operating Activities |
96.26 M |
156.83 M |
49.81 M |
116.19 M |
76.82 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
5.50 M |
| Incline (Decline) in Inventories |
0.00 |
1.35 B |
633.09 M |
341.93 M |
250,000.00 |
| Decrease in Investments |
0.00 |
258.87 M |
598.59 M |
372.76 M |
310.42 M |
| Disposal of Fixed Assets |
36.73 M |
0.00 |
0.00 |
18,000.00 |
813,000.00 |
| Other Uses - Investing |
0.00 |
604,000.00 |
-202,000.00 |
6.06 M |
2.99 M |
| Other Sources - Investing |
0.00 |
0.00 |
202,000.00 |
213,000.00 |
129,000.00 |
| Net Cash Flow - Investing |
-12.07 M |
1.12 B |
50.56 M |
-133,000.00 |
26.87 M |
| Proceeds from Stock Options |
29,000.00 |
0.00 |
5.75 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
33.58 M |
18.52 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
3.91 M |
169.04 M |
50.97 M |
| Long Term Borrowings |
160.00 M |
1.11 B |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
268.01 M |
79.42 M |
14.44 M |
0.00 |
38.74 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-107.98 M |
1.03 B |
-12.60 M |
-135.46 M |
-71.18 M |
| Effect of Exchange rate on Cash |
970,000.00 |
1.91 M |
1.65 M |
-1.76 M |
1.95 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |