| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
22.49 M |
29.03 M |
33.51 M |
24.09 M |
18.01 M |
| Depreciation & Depletion |
19.80 M |
25.90 M |
26.80 M |
19.19 M |
12.56 M |
| Amortization of Intangible Assets |
2.69 M |
3.13 M |
6.71 M |
4.90 M |
5.45 M |
| Deferred Income Taxes and Investment Tax credity |
61.47 M |
61.35 M |
23.70 M |
16.90 M |
11.73 M |
| Deferred Income Taxes |
61.47 M |
61.35 M |
23.70 M |
16.90 M |
11.73 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-107.14 M |
43.28 M |
37.39 M |
78.46 M |
13.40 M |
| Funds from Operations |
-118.99 M |
39.55 M |
-83.86 M |
-82.56 M |
-70.48 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-26.79 M |
106.75 M |
-8.85 M |
4.56 M |
-7.66 M |
| Incline (Decline) in Receivables |
10.48 M |
24.32 M |
-34.65 M |
6.02 M |
-6.03 M |
| Incline (Decline) in Inventories |
2.87 M |
1.50 M |
3.97 M |
-7.42 M |
-3.68 M |
| Incline (Decline) in Accounts Payable |
6.18 M |
-3.15 M |
-7.97 M |
10.33 M |
-683,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-30.43 M |
35.96 M |
8.13 M |
5.26 M |
-2.95 M |
| Incline (Decline) in Other Assets or Liabilties |
-15.89 M |
48.12 M |
21.67 M |
-9.62 M |
5.68 M |
| Net Cash Flow/Operating Activities |
-145.78 M |
146.30 M |
-92.72 M |
-78.00 M |
-78.14 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
30.71 M |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
475.32 M |
593.12 M |
502.23 M |
234.99 M |
400.50 M |
| Decrease in Investments |
658.23 M |
593.26 M |
407.87 M |
316.06 M |
338.78 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-110.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
114.83 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-274.65 M |
32.66 M |
116.88 M |
-32.40 M |
88.91 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
10.86 M |
14.95 M |
2.55 M |
| Other Proceeds from Sale/Issues of Stock |
384,000.00 |
3.78 M |
22.26 M |
31.56 M |
196.41 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
305.91 M |
4.40 M |
118.46 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
50.12 M |
105.55 M |
10.49 M |
73.48 M |
8.35 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 |
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 |
-49.74 M |
-101.77 M |
11.77 M |
274.85 M |
207.41 M |
| Effect of Exchange rate on Cash |
162,000.00 |
654,000.00 |
311,000.00 |
-45,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |