| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
116.96 M |
85.80 M |
69.27 M |
67.20 M |
69.24 M |
| Depreciation & Depletion |
116.96 M |
85.80 M |
69.27 M |
67.20 M |
69.24 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
109.32 M |
24.97 M |
3.78 M |
-15.79 M |
19.45 M |
| Funds from Operations |
262.22 M |
234.97 M |
169.83 M |
105.32 M |
41.61 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-41.90 M |
-160.70 M |
-2.96 M |
17.29 M |
-12.81 M |
| Incline (Decline) in Receivables |
-14.96 M |
-60.21 M |
-3.46 M |
-568,000.00 |
-10.56 M |
| Incline (Decline) in Inventories |
-11.27 M |
-4.94 M |
-2.60 M |
-3.18 M |
361,000.00 |
| Incline (Decline) in Accounts Payable |
-238,000.00 |
-19.73 M |
-28.14 M |
18.22 M |
11.72 M |
| Incline (Decline) in Income Taxes Payable |
-2.40 M |
-49.00 M |
-3.10 M |
-5.10 M |
895,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-13.03 M |
-26.82 M |
34.35 M |
7.92 M |
-15.21 M |
| Net Cash Flow/Operating Activities |
220.32 M |
74.28 M |
166.87 M |
122.61 M |
28.80 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
5.00 M |
106.08 M |
208.12 M |
18.00 M |
0.00 |
| Decrease in Investments |
164.00 M |
153.20 M |
0.00 |
1.38 M |
0.00 |
| Disposal of Fixed Assets |
4.51 M |
23.44 M |
50.79 M |
61.05 M |
51.05 M |
| Other Uses - Investing |
-951,000.00 |
-7.84 M |
-4.50 M |
-13.85 M |
-41.57 M |
| Other Sources - Investing |
951,000.00 |
7.84 M |
4.50 M |
13.85 M |
41.57 M |
| Net Cash Flow - Investing |
196.61 M |
152.89 M |
194.65 M |
12.60 M |
-46.68 M |
| Proceeds from Stock Options |
1.97 M |
15.46 M |
0.00 |
0.00 |
1.47 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
15.63 M |
107.48 M |
6.03 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
31.48 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
121.15 M |
145.00 M |
0.00 |
55.50 M |
200.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
35.00 M |
100.00 M |
50.00 M |
155.63 M |
290.21 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 |
340,000.00 |
1.92 M |
2.33 M |
0.00 |
0.00 |
| Other Uses - Financing |
340,000.00 |
1.92 M |
2.33 M |
0.00 |
-10.24 M |
| Net Cash Flow - Financing |
88.46 M |
46.53 M |
59.81 M |
-94.10 M |
-98.98 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |