| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
51.87 M |
84.17 M |
68.41 M |
51.00 M |
25.08 M |
| Depreciation & Depletion |
51.87 M |
18.18 M |
68.41 M |
50.63 M |
25.08 M |
| Amortization of Intangible Assets |
65.99 M |
370,091.00 |
0.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
23.90 M |
49.20 M |
34.52 M |
15.73 M |
9.79 M |
| Funds from Operations |
166.89 M |
272.00 M |
60.78 M |
363.86 M |
-120.57 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-188.80 M |
85.14 M |
-177.27 M |
215.81 M |
70.03 M |
| Incline (Decline) in Receivables |
-278.72 M |
-122.23 M |
1.87 M |
-45.84 M |
-3.94 M |
| Incline (Decline) in Inventories |
97.99 M |
-79.57 M |
-7.16 M |
-57.15 M |
13.67 M |
| Incline (Decline) in Accounts Payable |
-59.39 M |
36.03 M |
5.00 M |
56.78 M |
24.30 M |
| Incline (Decline) in Income Taxes Payable |
-9.49 M |
6.83 M |
-37.04 M |
4.37 M |
1.30 M |
| Incline (Decline) in Other Accruals |
-604,000.00 |
-550,792.00 |
-1.61 M |
-2.09 M |
-1.77 M |
| Incline (Decline) in Other Assets or Liabilties |
61.42 M |
244.63 M |
-138.34 M |
259.75 M |
36.46 M |
| Net Cash Flow/Operating Activities |
85.27 M |
83.20 M |
145.92 M |
186.59 M |
95.24 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 |
685.13 M |
116.60 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 |
0.00 |
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 |
48.29 M |
86.46 M |
268.59 M |
240.23 M |
742.55 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-8.52 M |
397.06 M |
10.64 M |
213.03 M |
46.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
50.00 M |
805.00 M |
500.00 M |
171.90 M |
| Incline or Decline in Short Term Borrowings |
-940,000.00 |
0.00 |
0.00 |
148,859.00 |
56,510.00 |
| Reduction in Long Term Debt |
4.87 M |
335.80 M |
529.44 M |
937,500.00 |
24.20 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
10.60 M |
250.00 M |
52.21 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
10.60 M |
250.00 M |
8.13 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
44.08 M |
| Other Sources - Financing |
0.00 |
10.60 M |
150,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-4.00 M |
10.60 M |
-5.35 M |
0.00 |
-1.10 M |
| Net Cash Flow - Financing |
-9.00 M |
-18.33 M |
111.27 M |
30.85 M |
660.03 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |