| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
35.43 M |
39.00 M |
39.12 M |
36.93 M |
35.00 M |
| Depreciation & Depletion |
33.83 M |
39.00 M |
39.12 M |
36.93 M |
35.00 M |
| Amortization of Intangible Assets |
1.60 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
4.68 M |
5.90 M |
— |
— |
— |
| Deferred Income Taxes |
4.68 M |
5.90 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
44.00 M |
-14.55 M |
13.84 M |
14.13 M |
-42.00 M |
| Funds from Operations |
282.89 M |
184.80 M |
96.82 M |
80.70 M |
36.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-34.25 M |
-54.03 M |
-32.64 M |
-72.71 M |
-167.00 M |
| Incline (Decline) in Receivables |
-1.23 M |
16.58 M |
5.69 M |
10.92 M |
-21.00 M |
| Incline (Decline) in Inventories |
-29.28 M |
-27.28 M |
-5.91 M |
-45.43 M |
-6.00 M |
| Incline (Decline) in Accounts Payable |
19.94 M |
-4.90 M |
14.82 M |
-9.36 M |
5.00 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-8.68 M |
-9.24 M |
43,000.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-15.00 M |
-29.20 M |
-47.28 M |
-28.84 M |
-145.00 M |
| Net Cash Flow/Operating Activities |
248.64 M |
130.77 M |
64.18 M |
7.99 M |
-131.00 M |
| Additions to Other Assets |
0.00 |
659,000.00 |
875,000.00 |
797,000.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
136.47 M |
144,000.00 |
266,000.00 |
0.00 |
3.00 M |
| Decrease in Investments |
0.00 |
1.15 M |
1.91 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
198,000.00 |
29.74 M |
14.39 M |
1.37 M |
6.00 M |
| Other Uses - Investing |
1.64 M |
5.80 M |
-151.32 M |
14.80 M |
0.00 |
| Other Sources - Investing |
96,000.00 |
0.00 |
151.32 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
209.86 M |
26.52 M |
-118.54 M |
60.38 M |
56.00 M |
| Proceeds from Stock Options |
37.16 M |
22.99 M |
462,000.00 |
0.00 |
7.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
21.22 M |
0.00 |
212,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
180.00 M |
241.62 M |
510.04 M |
171.44 M |
225.00 M |
| Incline or Decline in Short Term Borrowings |
9.70 M |
414,000.00 |
-772,000.00 |
1.88 M |
-1.00 M |
| Reduction in Long Term Debt |
329.77 M |
476.23 M |
549.09 M |
131.90 M |
47.00 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 |
44.44 M |
11.31 M |
0.00 |
0.00 |
30.00 M |
| Other Uses - Financing |
43.91 M |
11.31 M |
-5.24 M |
-8.00 M |
20.00 M |
| Net Cash Flow - Financing |
-80.22 M |
-199.89 M |
-39.57 M |
36.18 M |
176.00 M |
| Effect of Exchange rate on Cash |
-1.64 M |
864,000.00 |
398,000.00 |
-1.31 M |
1.00 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |