| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
44.80 M |
41.69 M |
30.88 M |
28.22 M |
32.76 M |
| Depreciation & Depletion |
39.27 M |
34.58 M |
26.19 M |
23.98 M |
28.45 M |
| Amortization of Intangible Assets |
5.53 M |
7.12 M |
4.69 M |
4.23 M |
4.31 M |
| Deferred Income Taxes and Investment Tax credity |
47.48 M |
66.23 M |
2.70 M |
23.46 M |
38.02 M |
| Deferred Income Taxes |
47.48 M |
66.23 M |
2.70 M |
23.46 M |
38.02 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
46.90 M |
-20.56 M |
-52.09 M |
176.51 M |
217.76 M |
| Funds from Operations |
583.25 M |
446.94 M |
255.08 M |
105.51 M |
-2.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-154.33 M |
-21.74 M |
8.58 M |
-54.69 M |
-28.44 M |
| Incline (Decline) in Receivables |
-105.59 M |
-83.93 M |
-225.16 M |
-7.56 M |
89.89 M |
| Incline (Decline) in Inventories |
15.82 M |
25.83 M |
-8.06 M |
95.92 M |
23.22 M |
| Incline (Decline) in Accounts Payable |
35.51 M |
123.97 M |
39.91 M |
-28.90 M |
-93.12 M |
| Incline (Decline) in Income Taxes Payable |
-778,000.00 |
-7.30 M |
27.61 M |
-14.76 M |
-2.22 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-99.28 M |
-80.32 M |
174.28 M |
-99.40 M |
-46.21 M |
| Net Cash Flow/Operating Activities |
428.93 M |
425.20 M |
263.66 M |
50.81 M |
-30.86 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
14.86 M |
6.32 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
10.12 M |
1.38 M |
6.57 M |
1.07 M |
9.44 M |
| Decrease in Investments |
2.33 M |
6.32 M |
24.42 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
831,000.00 |
7.57 M |
2.37 M |
4.85 M |
17.50 M |
| Other Uses - Investing |
2.80 M |
856,000.00 |
-8.94 M |
-46.19 M |
17.94 M |
| Other Sources - Investing |
0.00 |
0.00 |
8.94 M |
46.19 M |
0.00 |
| Net Cash Flow - Investing |
128.58 M |
45.96 M |
25.56 M |
-63.59 M |
19.50 M |
| Proceeds from Stock Options |
3.20 M |
26.52 M |
93.28 M |
5.65 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-5.71 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
485.59 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
50.94 M |
15.63 M |
2.14 M |
371,000.00 |
120.00 M |
| Incline or Decline in Short Term Borrowings |
3.66 M |
0.00 |
0.00 |
0.00 |
-121,000.00 |
| Reduction in Long Term Debt |
28.74 M |
6.60 M |
90.08 M |
31.52 M |
147.72 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 |
50,000.00 |
4.69 M |
2.80 M |
0.00 |
0.00 |
| Other Uses - Financing |
-9.58 M |
2.63 M |
846,000.00 |
-15.96 M |
-2.66 M |
| Net Cash Flow - Financing |
-466.10 M |
38.18 M |
470,000.00 |
-41.45 M |
-30.51 M |
| Effect of Exchange rate on Cash |
-109.62 M |
20.23 M |
21.64 M |
-13.85 M |
8.34 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |