| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
22.49 M |
64.49 M |
75.67 M |
52.68 M |
13.86 M |
| Depreciation & Depletion |
20.91 M |
32.15 M |
30.82 M |
15.13 M |
11.36 M |
| Amortization of Intangible Assets |
1.58 M |
32.34 M |
44.85 M |
37.56 M |
2.50 M |
| Deferred Income Taxes and Investment Tax credity |
1.50 M |
27.65 M |
31.37 M |
57.74 M |
0.00 |
| Deferred Income Taxes |
1.50 M |
27.65 M |
31.37 M |
57.74 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
30.42 M |
29.20 M |
101.60 M |
115.68 M |
2.16 M |
| Funds from Operations |
99.40 M |
72.63 M |
47.25 M |
1.78 M |
-37.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-19.25 M |
-5.66 M |
31.52 M |
29.76 M |
10.06 M |
| Incline (Decline) in Receivables |
5.68 M |
10.82 M |
2.88 M |
-24.15 M |
340,000.00 |
| Incline (Decline) in Inventories |
-4.22 M |
-2.11 M |
923,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-7.18 M |
-4.58 M |
10.75 M |
-4.03 M |
1.28 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-32.35 M |
-4.15 M |
30.22 M |
13.62 M |
-9.63 M |
| Incline (Decline) in Other Assets or Liabilties |
14.60 M |
-3.53 M |
-10.22 M |
43.40 M |
18.07 M |
| Net Cash Flow/Operating Activities |
80.15 M |
66.97 M |
78.77 M |
31.55 M |
-27.16 M |
| Additions to Other Assets |
0.00 |
0.00 |
18.78 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
432.56 M |
0.00 |
| Incline (Decline) in Inventories |
15.00 M |
134.59 M |
384.21 M |
600,000.00 |
291.27 M |
| Decrease in Investments |
70.78 M |
291.08 M |
308.76 M |
154.54 M |
146.78 M |
| Disposal of Fixed Assets |
509.50 M |
20.90 M |
269,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-25.00 M |
10.00 M |
-14.48 M |
873,000.00 |
0.00 |
| Other Sources - Investing |
25.00 M |
0.00 |
32.75 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-587.02 M |
-72.66 M |
115.99 M |
320.76 M |
240.18 M |
| Proceeds from Stock Options |
15.39 M |
27.27 M |
33.53 M |
139.87 M |
18.31 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
242.05 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
667,000.00 |
7.39 M |
675,000.00 |
721,000.00 |
1.35 M |
| Cash Dividends Paid Total |
506.61 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
506.61 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
19.32 M |
2.12 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-386.65 M |
2.12 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-878.54 M |
22.00 M |
32.85 M |
381.20 M |
16.96 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |