| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
102.70 M |
50.40 M |
37.44 M |
35.76 M |
32.93 M |
| Depreciation & Depletion |
102.70 M |
50.40 M |
37.44 M |
35.76 M |
32.93 M |
| Amortization of Intangible Assets |
499,998.90 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
99.50 M |
-157.50 M |
19.12 M |
21.72 M |
-287.02 M |
| Funds from Operations |
363.30 M |
-149.50 M |
132.19 M |
34.71 M |
60.39 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-150.30 M |
-110.80 M |
-73.50 M |
-62.38 M |
-30.04 M |
| Incline (Decline) in Receivables |
-8.00 M |
-6.00 M |
131,000.20 |
689,002.02 |
1.19 M |
| Incline (Decline) in Inventories |
-107.40 M |
-54.30 M |
-19.82 M |
-46.76 M |
-3.24 M |
| Incline (Decline) in Accounts Payable |
-1.80 M |
12.70 M |
340,000.51 |
5.03 M |
8.50 M |
| Incline (Decline) in Income Taxes Payable |
4.60 M |
-299,999.34 |
-722,001.09 |
1.30 M |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-37.70 M |
-62.90 M |
-53.43 M |
-22.63 M |
-36.50 M |
| Net Cash Flow/Operating Activities |
213.00 M |
-260.30 M |
58.69 M |
7.23 M |
30.35 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
-6.30 M |
-19.60 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
1.20 M |
34.01 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
100,000.14 |
0.00 |
92,000.14 |
416,001.22 |
64,000.01 |
| Other Uses - Investing |
0.00 |
1.20 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
271.50 M |
188.30 M |
204.67 M |
75.44 M |
87.60 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
989.00 M |
0.00 |
0.00 |
2.22 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
900,001.27 |
1.30 M |
418,000.63 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
22.40 M |
65.60 M |
245.52 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
400,000.57 |
421.60 M |
0.00 |
49.51 M |
14.04 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 |
0.00 |
279.90 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-49.70 M |
-11.60 M |
0.00 |
-62.20 M |
0.00 |
| Net Cash Flow - Financing |
-51.00 M |
576.90 M |
65.18 M |
101.85 M |
-11.82 M |
| Effect of Exchange rate on Cash |
-1.10 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |