| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
15.00 M |
13.00 M |
9.00 M |
6.00 M |
6.00 M |
| Depreciation & Depletion |
15.00 M |
13.00 M |
9.00 M |
6.00 M |
6.00 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
7.00 M |
12.00 M |
15.00 M |
10.00 M |
10.00 M |
| Deferred Income Taxes |
7.00 M |
12.00 M |
15.00 M |
10.00 M |
10.00 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
79.00 M |
27.00 M |
110.00 M |
25.00 M |
3.00 M |
| Funds from Operations |
122.00 M |
137.00 M |
119.00 M |
-88.00 M |
1.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-25.00 M |
-16.00 M |
45.00 M |
14.00 M |
47.00 M |
| Incline (Decline) in Receivables |
35.00 M |
9.00 M |
-41.00 M |
-18.00 M |
82.00 M |
| Incline (Decline) in Inventories |
-33.00 M |
2.00 M |
5.00 M |
-10.00 M |
-23.00 M |
| Incline (Decline) in Accounts Payable |
-12.00 M |
-30.00 M |
85.00 M |
2.00 M |
-2.00 M |
| Incline (Decline) in Income Taxes Payable |
-9.00 M |
-9.00 M |
-9.00 M |
7.00 M |
-1.00 M |
| Incline (Decline) in Other Accruals |
-12.00 M |
-2.00 M |
-42.00 M |
11.00 M |
-8.00 M |
| Incline (Decline) in Other Assets or Liabilties |
6.00 M |
14.00 M |
47.00 M |
22.00 M |
-1.00 M |
| Net Cash Flow/Operating Activities |
97.00 M |
121.00 M |
164.00 M |
-74.00 M |
48.00 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 |
321.00 M |
568.00 M |
1.00 M |
3.00 M |
0.00 |
| Decrease in Investments |
307.00 M |
290.00 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
25.00 M |
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 |
51.00 M |
290.00 M |
37.00 M |
14.00 M |
5.00 M |
| Proceeds from Stock Options |
8.00 M |
12.00 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
121.00 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
53.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
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 |
1.00 M |
2.00 M |
591.00 M |
88.00 M |
35.00 M |
| Other Uses - Financing |
1.00 M |
2.00 M |
52.00 M |
88.00 M |
-43.00 M |
| Net Cash Flow - Financing |
-44.00 M |
14.00 M |
173.00 M |
88.00 M |
-43.00 M |
| Effect of Exchange rate on Cash |
-4.00 M |
1.00 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |