| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
111.86 M |
118.82 M |
118.64 M |
71.18 M |
58.60 M |
| Depreciation & Depletion |
105.42 M |
111.80 M |
113.15 M |
70.50 M |
57.38 M |
| Amortization of Intangible Assets |
6.43 M |
7.02 M |
5.49 M |
678,000.00 |
1.22 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
17.36 M |
7.37 M |
4.05 M |
162,000.00 |
415,000.00 |
| Funds from Operations |
-78.17 M |
92.92 M |
111.61 M |
145.28 M |
141.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.58 M |
-8.82 M |
-34.94 M |
-14.66 M |
-8.25 M |
| Incline (Decline) in Receivables |
12.75 M |
-12.73 M |
-13.60 M |
-19.86 M |
-10.49 M |
| Incline (Decline) in Inventories |
-15.28 M |
20.12 M |
-26.52 M |
-19.46 M |
-4.03 M |
| Incline (Decline) in Accounts Payable |
529,000.00 |
-10.69 M |
6.08 M |
22.05 M |
3.01 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 |
-586,000.00 |
-5.52 M |
-903,000.00 |
2.60 M |
3.26 M |
| Net Cash Flow/Operating Activities |
20.12 M |
90.34 M |
102.79 M |
110.34 M |
126.78 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
960.22 M |
1.90 B |
1.96 B |
654.22 M |
340.28 M |
| Decrease in Investments |
983.82 M |
1.91 B |
1.88 B |
706.66 M |
339.07 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-78.53 M |
42.00 M |
85.07 M |
324.88 M |
144.68 M |
| Proceeds from Stock Options |
5.97 M |
4.80 M |
1.91 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.56 M |
2.90 M |
2.46 M |
23.68 M |
4.31 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
57.72 M |
1.30 M |
5.75 M |
39.25 M |
0.00 |
| Long Term Borrowings |
0.00 |
219.38 M |
0.00 |
0.00 |
145.48 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.35 M |
1.26 M |
1.31 M |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-54.57 M |
-50.54 M |
6.45 M |
221.14 M |
17.94 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |