| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
51.28 M |
55.28 M |
48.65 M |
43.43 M |
21.38 M |
| Depreciation & Depletion |
40.30 M |
33.90 M |
27.10 M |
20.50 M |
17.38 M |
| Amortization of Intangible Assets |
10.98 M |
21.38 M |
21.55 M |
22.93 M |
4.00 M |
| Deferred Income Taxes and Investment Tax credity |
88.71 M |
74.37 M |
51.96 M |
0.00 |
0.00 |
| Deferred Income Taxes |
88.71 M |
74.37 M |
51.96 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
358.68 M |
125.69 M |
156.03 M |
-11.07 M |
-27.99 M |
| Funds from Operations |
-75.48 M |
111.43 M |
216.10 M |
133.96 M |
59.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-48.46 M |
123.58 M |
-98.59 M |
64.79 M |
27.16 M |
| Incline (Decline) in Receivables |
15.81 M |
-16.54 M |
-23.24 M |
13.20 M |
2.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-76.48 M |
78.58 M |
22.20 M |
68.76 M |
39.34 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
12.22 M |
61.54 M |
-97.56 M |
-17.16 M |
-14.52 M |
| Net Cash Flow/Operating Activities |
-123.93 M |
235.01 M |
117.51 M |
198.75 M |
89.08 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
49.92 M |
103.49 M |
75.53 M |
0.00 |
| Incline (Decline) in Inventories |
308.14 M |
630.35 M |
515.86 M |
285.60 M |
187.81 M |
| Decrease in Investments |
287.37 M |
585.64 M |
548.64 M |
264.77 M |
141.08 M |
| Disposal of Fixed Assets |
62.85 M |
171.34 M |
83.29 M |
56.25 M |
135.78 M |
| Other Uses - Investing |
37.29 M |
71.92 M |
82.84 M |
-25.10 M |
-20.52 M |
| Other Sources - Investing |
52.11 M |
601,000.00 |
5.95 M |
29.01 M |
28.02 M |
| Net Cash Flow - Investing |
172.45 M |
235.51 M |
258.93 M |
149.31 M |
-6.41 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
4,000.00 |
29.06 M |
29.73 M |
| Other Proceeds from Sale/Issues of Stock |
4.16 M |
0.00 |
0.00 |
3.38 M |
-392,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
8.71 M |
63.19 M |
| Long Term Borrowings |
208.32 M |
229.69 M |
154.06 M |
149.54 M |
112.78 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
23.45 M |
170.86 M |
90.78 M |
137.30 M |
119.45 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 |
3.21 M |
15.67 M |
0.00 |
0.00 |
| Other Uses - Financing |
-1.34 M |
-2.10 M |
15.04 M |
-2.02 M |
-724,000.00 |
| Net Cash Flow - Financing |
187.69 M |
56.73 M |
78.33 M |
33.95 M |
-41.25 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |