| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
33.35 M |
21.56 M |
16.23 M |
10.49 M |
7.31 M |
| Depreciation & Depletion |
29.20 M |
19.00 M |
14.30 M |
8.30 M |
5.30 M |
| Amortization of Intangible Assets |
4.15 M |
2.56 M |
1.93 M |
2.19 M |
2.01 M |
| Deferred Income Taxes and Investment Tax credity |
125.00 M |
11.79 M |
12.87 M |
16.76 M |
20.94 M |
| Deferred Income Taxes |
125.00 M |
11.79 M |
12.87 M |
16.76 M |
20.94 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
110.37 M |
67.91 M |
63.77 M |
53,000.00 |
1.08 M |
| Funds from Operations |
-171.69 M |
-121.66 M |
-138.86 M |
-196.29 M |
-148.77 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
152.18 M |
-3.50 M |
12.85 M |
14.31 M |
-14.09 M |
| Incline (Decline) in Receivables |
11.21 M |
-15.49 M |
-32.39 M |
-21.01 M |
-4.98 M |
| Incline (Decline) in Inventories |
-15.61 M |
-40.92 M |
-32.55 M |
-9.59 M |
-3.60 M |
| Incline (Decline) in Accounts Payable |
8.64 M |
28.10 M |
15.79 M |
57.73 M |
-3.47 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
60.84 M |
17.18 M |
10.13 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
87.10 M |
7.63 M |
51.87 M |
-12.82 M |
-2.04 M |
| Net Cash Flow/Operating Activities |
-19.51 M |
-125.16 M |
-126.01 M |
-181.98 M |
-162.85 M |
| Additions to Other Assets |
33,000.00 |
897,000.00 |
211,000.00 |
546,000.00 |
701,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.02 B |
392.16 M |
714.77 M |
491.93 M |
237.74 M |
| Decrease in Investments |
1.13 B |
383.08 M |
386.84 M |
353.42 M |
197.06 M |
| Disposal of Fixed Assets |
0.00 |
— |
— |
— |
— |
| Other Uses - Investing |
3.30 M |
18.35 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
182.15 M |
296.10 M |
425.89 M |
169.05 M |
53.79 M |
| Proceeds from Stock Options |
15.98 M |
4.55 M |
6.38 M |
3.47 M |
— |
| Other Proceeds from Sale/Issues of Stock |
16.69 M |
64.69 M |
546.51 M |
346.51 M |
2.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
682.17 M |
0.00 |
0.00 |
193.61 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
13,000.00 |
14,000.00 |
| 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 |
30.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
30.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
16.69 M |
776.85 M |
546.51 M |
362.47 M |
200.62 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |