| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
24.35 M |
6.39 M |
3.13 M |
1.32 M |
1.32 M |
| Depreciation & Depletion |
24.30 M |
5.70 M |
2.90 M |
1.30 M |
1.24 M |
| Amortization of Intangible Assets |
46,000.00 |
693,000.00 |
231,000.00 |
25,000.00 |
79,000.00 |
| Deferred Income Taxes and Investment Tax credity |
37.50 M |
40.00 M |
41.00 M |
41.00 M |
23.10 M |
| Deferred Income Taxes |
37.50 M |
40.00 M |
41.00 M |
41.00 M |
23.10 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
168.78 M |
110.26 M |
66.75 M |
-13.29 M |
-416,000.00 |
| Funds from Operations |
-163.34 M |
-65.12 M |
-73.93 M |
-43.55 M |
-23.66 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
21.20 M |
-19.17 M |
-6.50 M |
24.60 M |
23.00 M |
| Incline (Decline) in Receivables |
45.16 M |
-41.65 M |
-5.84 M |
-320,000.00 |
110,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-42.07 M |
42.01 M |
13.21 M |
7.20 M |
1.15 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 |
18.11 M |
-19.52 M |
-13.86 M |
17.72 M |
21.74 M |
| Net Cash Flow/Operating Activities |
-142.14 M |
-84.29 M |
-80.43 M |
-18.96 M |
-661,000.00 |
| Additions to Other Assets |
2.89 M |
41.68 M |
0.00 |
0.00 |
8,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
98.44 M |
0.00 |
2.10 M |
275,000.00 |
| Decrease in Investments |
482.02 M |
0.00 |
0.00 |
20.21 M |
883,000.00 |
| Disposal of Fixed Assets |
0.00 |
17,000.00 |
448,000.00 |
1.24 M |
2.38 M |
| Other Uses - Investing |
3.81 M |
261.17 M |
1.53 B |
415.82 M |
-1.60 M |
| Other Sources - Investing |
0.00 |
527.35 M |
0.00 |
0.00 |
2.50 M |
| Net Cash Flow - Investing |
133.06 M |
439.89 M |
1.54 B |
405.59 M |
-1.18 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
295.76 M |
1.95 M |
0.00 |
320.93 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
4.90 M |
325.10 M |
0.00 |
75.70 M |
0.00 |
| Long Term Borrowings |
455.46 M |
400.00 M |
2.42 B |
925.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-1.00 M |
| Reduction in Long Term Debt |
95.00 M |
0.00 |
981.90 M |
1.50 M |
0.00 |
| 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 |
470,000.00 |
725,000.00 |
0.00 |
74,000.00 |
3.08 M |
| Other Uses - Financing |
-274.69 M |
-12.91 M |
-44.73 M |
-39.10 M |
-13.27 M |
| Net Cash Flow - Financing |
80.87 M |
357.75 M |
1.39 B |
808.69 M |
306.66 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |