| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
46.20 M |
68.75 M |
80.01 M |
87.42 M |
93.63 M |
| Depreciation & Depletion |
46.20 M |
63.70 M |
72.00 M |
78.72 M |
87.33 M |
| Amortization of Intangible Assets |
5.05 M |
8.01 M |
8.70 M |
6.30 M |
7.20 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 |
123.36 M |
-38.73 M |
-34.78 M |
50.39 M |
118.61 M |
| Funds from Operations |
44.79 M |
-21.50 M |
-100.15 M |
-135.42 M |
100.47 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-121.71 M |
-10.83 M |
-40.16 M |
-50.68 M |
-47.51 M |
| Incline (Decline) in Receivables |
-35.73 M |
3.09 M |
-47.30 M |
-40.78 M |
-69.93 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-59.67 M |
4.14 M |
17.49 M |
3.46 M |
32.68 M |
| Incline (Decline) in Income Taxes Payable |
-10.00 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-16.31 M |
-18.06 M |
-10.35 M |
-13.35 M |
-10.26 M |
| Net Cash Flow/Operating Activities |
-101.40 M |
-143.21 M |
-110.98 M |
-112.70 M |
-3.82 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
103.35 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
464.81 M |
1.72 B |
1.45 B |
5.15 B |
3.88 B |
| Decrease in Investments |
765.82 M |
1.68 B |
1.76 B |
5.32 B |
3.94 B |
| Disposal of Fixed Assets |
4.87 M |
38.38 M |
129.31 M |
1.85 M |
0.00 |
| Other Uses - Investing |
28.60 M |
-210.15 M |
-836,000.00 |
12.34 M |
76.10 M |
| Other Sources - Investing |
38.74 M |
288.66 M |
836,000.00 |
1.70 M |
15.23 M |
| Net Cash Flow - Investing |
-82.42 M |
-232.22 M |
-175.92 M |
-228.63 M |
-2.48 M |
| Proceeds from Stock Options |
1.27 M |
5.76 M |
5.24 M |
5.92 M |
60.18 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
2.28 M |
0.00 |
0.00 |
53.02 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
45.35 M |
22.52 M |
89.34 M |
14.66 M |
0.00 |
| Long Term Borrowings |
13.32 M |
11.00 M |
42.68 M |
7.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
3.24 M |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
29.22 M |
24.17 M |
43.33 M |
17.40 M |
31.44 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
30.78 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
30.78 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
3.24 M |
444,000.00 |
25.00 M |
| Other Uses - Financing |
-4.09 M |
-11.37 M |
-25.42 M |
-24.62 M |
-26.89 M |
| Net Cash Flow - Financing |
-18.52 M |
-77.39 M |
-67.48 M |
-141.85 M |
30.92 M |
| Effect of Exchange rate on Cash |
-3.00 M |
3.55 M |
5.20 M |
5.16 M |
209,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |