| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
15.67 M |
17.82 M |
23.73 M |
17.21 M |
13.23 M |
| Depreciation & Depletion |
15.67 M |
14.92 M |
18.13 M |
17.21 M |
13.23 M |
| Amortization of Intangible Assets |
2.90 M |
5.60 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 |
271.16 M |
546.49 M |
77.64 M |
13.24 M |
184,000.00 |
| Funds from Operations |
133.96 M |
163.16 M |
277.74 M |
280.15 M |
152.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
65.87 M |
-183.78 M |
-299.70 M |
-207.91 M |
-92.82 M |
| Incline (Decline) in Receivables |
-16.30 M |
-63.11 M |
-7.57 M |
-40.80 M |
-11.35 M |
| Incline (Decline) in Inventories |
195.76 M |
24.76 M |
-182.39 M |
-364.57 M |
-136.97 M |
| Incline (Decline) in Accounts Payable |
-118.24 M |
-139.94 M |
-55.68 M |
208.97 M |
63.17 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
4.65 M |
-5.49 M |
-54.06 M |
-11.50 M |
-7.68 M |
| Net Cash Flow/Operating Activities |
199.83 M |
-20.61 M |
-21.96 M |
72.24 M |
60.17 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
1.93 M |
1.78 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
152.42 M |
24.16 M |
| Incline (Decline) in Inventories |
16.67 M |
28.62 M |
51.91 M |
89.08 M |
44.62 M |
| Decrease in Investments |
2.32 M |
31.48 M |
18.96 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
773,000.00 |
821,000.00 |
1.08 M |
492,000.00 |
172,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-20.80 M |
-3.70 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
20.80 M |
3.70 M |
| Net Cash Flow - Investing |
23.26 M |
9.68 M |
57.72 M |
247.43 M |
81.80 M |
| Proceeds from Stock Options |
919,000.00 |
1.89 M |
13.54 M |
6.99 M |
4.12 M |
| Other Proceeds from Sale/Issues of Stock |
82.77 M |
-5.43 M |
0.00 |
69.71 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
11,000.00 |
1.05 M |
105.38 M |
14.40 M |
35.42 M |
| Long Term Borrowings |
0.00 |
150.00 M |
154.75 M |
3.63 B |
2.17 B |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
82.00 M |
144.50 M |
1.25 M |
3.50 B |
2.08 B |
| 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 |
346,000.00 |
8.94 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
346,000.00 |
8.94 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.68 M |
1.26 M |
70.58 M |
193.12 M |
64.71 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |