| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
64.98 M |
50.84 M |
31.70 M |
22.16 M |
15.98 M |
| Depreciation & Depletion |
56.38 M |
44.34 M |
25.20 M |
20.22 M |
14.63 M |
| Amortization of Intangible Assets |
8.60 M |
6.50 M |
6.50 M |
1.94 M |
1.35 M |
| Deferred Income Taxes and Investment Tax credity |
83.15 M |
64.12 M |
66.74 M |
69.56 M |
— |
| Deferred Income Taxes |
83.15 M |
64.12 M |
66.74 M |
69.56 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-4.40 M |
8.91 M |
6.18 M |
2.03 M |
-847,000.00 |
| Funds from Operations |
-231.31 M |
146.90 M |
62.53 M |
27.11 M |
35.01 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
51.41 M |
35.18 M |
12.59 M |
37.50 M |
3.11 M |
| Incline (Decline) in Receivables |
5.16 M |
-5.57 M |
-10.44 M |
-10.94 M |
-2.63 M |
| Incline (Decline) in Inventories |
15.03 M |
-30.44 M |
-3.08 M |
17.06 M |
-1.39 M |
| Incline (Decline) in Accounts Payable |
37.33 M |
46.48 M |
26.81 M |
52.78 M |
22.85 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-6.11 M |
24.71 M |
-695,000.00 |
-21.40 M |
-15.72 M |
| Net Cash Flow/Operating Activities |
-179.90 M |
182.08 M |
75.13 M |
64.62 M |
38.12 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 |
0.00 |
| Incline (Decline) in Inventories |
30.30 M |
2.04 B |
2.54 B |
829.10 M |
26.98 M |
| Decrease in Investments |
118.99 M |
2.07 B |
2.39 B |
856.00 M |
0.00 |
| Disposal of Fixed Assets |
305.96 M |
72.88 M |
5.00 M |
0.00 |
0.00 |
| Other Uses - Investing |
-70.44 M |
10.27 M |
-13.64 M |
0.00 |
0.00 |
| Other Sources - Investing |
70.44 M |
78,000.00 |
13.64 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-328.66 M |
82.81 M |
251.50 M |
80.15 M |
73.27 M |
| Proceeds from Stock Options |
3.90 M |
2.38 M |
12.00 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
74.67 M |
0.00 |
0.00 |
6.49 M |
10.98 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
107.58 M |
69.03 M |
71.04 M |
96.69 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
90.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
317.15 M |
115.90 M |
113.13 M |
24.56 M |
5.88 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 |
455,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
455,000.00 |
-7.00 M |
-5.01 M |
0.00 |
-1.16 M |
| Net Cash Flow - Financing |
-40.55 M |
-51.50 M |
-35.10 M |
78.62 M |
3.93 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |