| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
56.56 M |
42.05 M |
45.45 M |
76.03 M |
106.92 M |
| Depreciation & Depletion |
18.60 M |
12.83 M |
16.40 M |
33.38 M |
72.21 M |
| Amortization of Intangible Assets |
37.96 M |
29.22 M |
29.05 M |
42.65 M |
34.71 M |
| Deferred Income Taxes and Investment Tax credity |
37.66 M |
30.62 M |
21.04 M |
15.70 M |
16.01 M |
| Deferred Income Taxes |
37.66 M |
30.62 M |
21.04 M |
15.70 M |
16.01 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
71.62 M |
45.86 M |
32.46 M |
271.93 M |
485.82 M |
| Funds from Operations |
168.71 M |
170.70 M |
78.51 M |
-87.74 M |
-196.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-51.09 M |
-61.96 M |
-157.90 M |
-40.30 M |
-48.72 M |
| Incline (Decline) in Receivables |
-32.47 M |
3.09 M |
-34.39 M |
-29.51 M |
-2.56 M |
| Incline (Decline) in Inventories |
3.71 M |
-8.71 M |
-65.76 M |
-6.95 M |
962,000.00 |
| Incline (Decline) in Accounts Payable |
-23.94 M |
-60.52 M |
-59.16 M |
-19.63 M |
-67.67 M |
| Incline (Decline) in Income Taxes Payable |
-7.66 M |
1.79 M |
196,000.00 |
2.43 M |
-1.29 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
9.26 M |
2.40 M |
1.21 M |
13.36 M |
21.84 M |
| Net Cash Flow/Operating Activities |
117.62 M |
108.74 M |
-79.39 M |
-128.04 M |
-245.44 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
210.02 M |
0.00 |
0.00 |
0.00 |
4.41 M |
| Incline (Decline) in Inventories |
571.51 M |
864.01 M |
1.09 B |
578.85 M |
696.34 M |
| Decrease in Investments |
901.43 M |
989.70 M |
851.08 M |
910.50 M |
897.74 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
278,000.00 |
6.72 M |
0.00 |
| Other Uses - Investing |
-1.34 M |
13.46 M |
-5.50 M |
-6.87 M |
0.00 |
| Other Sources - Investing |
1.34 M |
0.00 |
5.50 M |
6.87 M |
0.00 |
| Net Cash Flow - Investing |
-91.25 M |
-80.13 M |
251.58 M |
-327.49 M |
-170.71 M |
| Proceeds from Stock Options |
5.78 M |
36.84 M |
27.99 M |
9.56 M |
16.78 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-11.75 M |
-7.99 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
42.50 M |
28.46 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
500.00 M |
300.00 M |
0.00 |
100,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
543.30 M |
0.00 |
98.41 M |
36.91 M |
49.24 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 |
318,000.00 |
0.00 |
0.00 |
48,000.00 |
47,000.00 |
| Other Uses - Financing |
-12.04 M |
0.00 |
0.00 |
48,000.00 |
47,000.00 |
| Net Cash Flow - Financing |
-549.56 M |
482.58 M |
193.13 M |
-27.31 M |
-32.32 M |
| Effect of Exchange rate on Cash |
-694,000.00 |
440,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |