| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
— |
— |
— |
— |
— |
| Depreciation & Depletion |
— |
— |
— |
— |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
338.34 M |
324.12 M |
194.30 M |
— |
— |
| Deferred Income Taxes |
338.34 M |
324.12 M |
194.30 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
— |
— |
— |
— |
— |
| Funds from Operations |
296.43 M |
277.60 M |
507.74 M |
81.45 M |
48.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
— |
— |
— |
— |
— |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
296.43 M |
277.60 M |
507.74 M |
81.45 M |
48.76 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
7.98 M |
5.93 M |
36.54 M |
| Incline (Decline) in Inventories |
135.61 M |
205.28 M |
145.80 M |
227.08 M |
145.17 M |
| Decrease in Investments |
260.41 M |
77.82 M |
113.54 M |
208.46 M |
103.43 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
196.38 M |
35.85 M |
16.07 M |
5.84 M |
9.50 M |
| Other Sources - Investing |
10.27 M |
3.47 M |
14.94 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
91.14 M |
186.20 M |
88.05 M |
59.33 M |
96.47 M |
| Proceeds from Stock Options |
1.04 M |
17.68 M |
9.00 M |
3.85 M |
82,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
22.00 M |
0.00 |
157.56 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.72 M |
4.84 M |
722,000.00 |
228,000.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
159.20 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.00 M |
1.60 M |
25.60 M |
1.60 M |
108.83 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 |
3.69 M |
23.11 M |
118.42 M |
0.00 |
0.00 |
| Other Uses - Financing |
-28.10 M |
-58.76 M |
118.42 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-31.78 M |
-47.53 M |
123.09 M |
2.02 M |
208.01 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |