| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
68.41 M |
87.59 M |
80.70 M |
86.85 M |
76.28 M |
| Depreciation & Depletion |
64.00 M |
82.93 M |
78.49 M |
82.60 M |
70.34 M |
| Amortization of Intangible Assets |
4.41 M |
4.66 M |
2.21 M |
4.25 M |
5.94 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
112.61 M |
116.06 M |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
112.61 M |
116.06 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
39.33 M |
74.46 M |
64.45 M |
10.10 M |
23.59 M |
| Funds from Operations |
-35.58 M |
79.10 M |
202.32 M |
140.36 M |
236.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.63 M |
-42.70 M |
-16.90 M |
-3.92 M |
-16.00 M |
| Incline (Decline) in Receivables |
2.94 M |
48.59 M |
-4.90 M |
-1.77 M |
-16.98 M |
| Incline (Decline) in Inventories |
11.78 M |
16.94 M |
-56.15 M |
-67.19 M |
-16.23 M |
| Incline (Decline) in Accounts Payable |
-15.08 M |
11.57 M |
-8.27 M |
-268,000.00 |
4.35 M |
| Incline (Decline) in Income Taxes Payable |
-21.64 M |
-110.75 M |
26.28 M |
59.48 M |
— |
| Incline (Decline) in Other Accruals |
3.44 M |
-30.26 M |
31.06 M |
28.13 M |
12.87 M |
| Incline (Decline) in Other Assets or Liabilties |
12.91 M |
21.20 M |
-4.92 M |
-22.29 M |
76,000.00 |
| Net Cash Flow/Operating Activities |
-41.21 M |
36.40 M |
185.42 M |
136.44 M |
220.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
1.00 M |
3.50 M |
11.50 M |
| Net Assets from Acquisitions |
30.00 M |
1.80 M |
85.73 M |
0.00 |
39.63 M |
| Incline (Decline) in Inventories |
289.33 M |
311.08 M |
398.80 M |
787.87 M |
471.02 M |
| Decrease in Investments |
435.15 M |
342.33 M |
564.14 M |
769.36 M |
387.51 M |
| Disposal of Fixed Assets |
576,000.00 |
837,000.00 |
340.67 M |
1.32 M |
265,000.00 |
| Other Uses - Investing |
-14.01 M |
1.20 M |
26.96 M |
-6.34 M |
7.53 M |
| Other Sources - Investing |
14.01 M |
0.00 |
0.00 |
6.34 M |
3.82 M |
| Net Cash Flow - Investing |
-109.61 M |
12.69 M |
-271.79 M |
170.86 M |
277.04 M |
| Proceeds from Stock Options |
3.02 M |
189,000.00 |
20.10 M |
57.87 M |
75.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
23.63 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
81.09 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-550.46 M |
-29.86 M |
8.93 M |
-539,000.00 |
| Reduction in Long Term Debt |
0.00 |
417,000.00 |
82.18 M |
1.34 M |
453,000.00 |
| 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 |
1.42 M |
81,000.00 |
1.56 M |
6.54 M |
1.60 M |
| Other Uses - Financing |
919,000.00 |
-4.26 M |
1.43 M |
6.54 M |
1.60 M |
| Net Cash Flow - Financing |
-19.69 M |
-554.95 M |
-90.51 M |
153.10 M |
76.40 M |
| Effect of Exchange rate on Cash |
-3.41 M |
-1.34 M |
3.43 M |
4.25 M |
659,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |