| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.57 M |
11.36 M |
14.24 M |
19.74 M |
21.52 M |
| Depreciation & Depletion |
8.95 M |
9.08 M |
12.64 M |
18.14 M |
21.39 M |
| Amortization of Intangible Assets |
2.62 M |
2.28 M |
1.60 M |
1.60 M |
133,000.00 |
| Deferred Income Taxes and Investment Tax credity |
78.83 M |
131.88 M |
145.50 M |
140.27 M |
139.70 M |
| Deferred Income Taxes |
78.83 M |
131.88 M |
145.50 M |
140.27 M |
139.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
151.83 M |
25.34 M |
-348.31 M |
19.58 M |
7.29 M |
| Funds from Operations |
-25.40 M |
82.42 M |
-94.28 M |
78.92 M |
85.71 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
87.51 M |
52.96 M |
21.88 M |
20.76 M |
-87.78 M |
| Incline (Decline) in Receivables |
52.96 M |
187.50 M |
-27.90 M |
195.35 M |
-259.24 M |
| Incline (Decline) in Inventories |
216.67 M |
53.40 M |
-227.34 M |
-183.63 M |
27.04 M |
| Incline (Decline) in Accounts Payable |
-74.57 M |
-205.49 M |
160.00 M |
-22.16 M |
-17.07 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-46.96 M |
-33.62 M |
4.79 M |
607,000.00 |
33.50 M |
| Incline (Decline) in Other Assets or Liabilties |
-60.59 M |
51.16 M |
112.34 M |
30.60 M |
127.99 M |
| Net Cash Flow/Operating Activities |
62.12 M |
135.38 M |
-72.41 M |
99.68 M |
-2.07 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
6.28 M |
85.89 M |
0.00 |
0.00 |
16.62 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
715.68 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
8.67 M |
95.56 M |
-707.37 M |
19.74 M |
31.34 M |
| Proceeds from Stock Options |
36,000.00 |
2.38 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
1.31 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
23.83 M |
87.54 M |
100.00 M |
42.61 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-130.46 M |
153.93 M |
-378.47 M |
-43.68 M |
16.36 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
180.00 M |
0.00 |
0.00 |
| 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 |
786,000.00 |
2.07 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
786,000.00 |
2.07 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-153.47 M |
70.84 M |
-657.16 M |
-86.29 M |
16.36 M |
| Effect of Exchange rate on Cash |
-480,000.00 |
-211,000.00 |
1.23 M |
-164,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |