| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
264.20 M |
9.70 M |
6.03 M |
5.83 M |
5.07 M |
| Depreciation & Depletion |
231.20 M |
4.70 M |
6.03 M |
4.85 M |
5.06 M |
| Amortization of Intangible Assets |
33.00 M |
5.00 M |
982,000.00 |
10,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.03 B |
11.09 M |
-146.81 M |
6.55 M |
-6.81 M |
| Funds from Operations |
188.28 M |
-64.14 M |
-35.65 M |
-32.80 M |
-44.97 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-75.11 M |
-23.97 M |
-726,000.00 |
18.61 M |
-33.94 M |
| Incline (Decline) in Receivables |
-305.49 M |
-7.12 M |
-679,000.00 |
18.96 M |
-14.88 M |
| Incline (Decline) in Inventories |
-20.37 M |
-21.32 M |
-2.22 M |
5.71 M |
-2.76 M |
| Incline (Decline) in Accounts Payable |
185.87 M |
13.64 M |
925,000.00 |
-6.03 M |
3.46 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
65.62 M |
7.69 M |
2.56 M |
-705,000.00 |
-1.29 M |
| Incline (Decline) in Other Assets or Liabilties |
-741,000.00 |
-16.86 M |
-1.31 M |
671,000.00 |
-18.48 M |
| Net Cash Flow/Operating Activities |
113.17 M |
-88.11 M |
-36.37 M |
-14.19 M |
-78.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
14.00 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
3.21 B |
359.93 M |
19.54 M |
0.00 |
0.00 |
| Decrease in Investments |
2.88 B |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
4.74 M |
-3.47 M |
2.47 M |
-1.55 M |
-316,000.00 |
| Other Sources - Investing |
0.00 |
3.47 M |
1.58 M |
1.55 M |
493,000.00 |
| Net Cash Flow - Investing |
564.86 M |
500.77 M |
54.78 M |
16.70 M |
5.62 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
600.52 M |
105.03 M |
39.93 M |
71.28 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
68.04 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
47.22 M |
178,000.00 |
496,000.00 |
151,000.00 |
1.57 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 |
550.34 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
550.34 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
435.08 M |
600.34 M |
104.53 M |
39.78 M |
69.72 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |