| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
25.26 M |
30.65 M |
31.55 M |
37.34 M |
37.92 M |
| Depreciation & Depletion |
1.54 M |
1.00 M |
1.05 M |
1.14 M |
1.38 M |
| Amortization of Intangible Assets |
23.73 M |
29.65 M |
30.50 M |
36.20 M |
36.54 M |
| Deferred Income Taxes and Investment Tax credity |
3.73 M |
3.60 M |
5.78 M |
6.31 M |
7.87 M |
| Deferred Income Taxes |
3.73 M |
3.60 M |
5.78 M |
6.31 M |
7.87 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.63 M |
1.18 M |
319,000.00 |
1.96 M |
2.75 M |
| Funds from Operations |
-3.05 M |
10.94 M |
30.86 M |
41.38 M |
53.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-29.26 M |
-24.77 M |
-31.92 M |
-41.09 M |
-32.21 M |
| Incline (Decline) in Receivables |
-2.43 M |
5.70 M |
2.24 M |
5.22 M |
-659,000.00 |
| Incline (Decline) in Inventories |
-3.63 M |
-611,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
537,000.00 |
521,000.00 |
4.97 M |
-3.31 M |
2.88 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-23.74 M |
-30.38 M |
-39.13 M |
-43.00 M |
-34.44 M |
| Net Cash Flow/Operating Activities |
-32.31 M |
-13.82 M |
-1.06 M |
3.24 M |
21.32 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 |
0.00 |
117.68 M |
202.60 M |
116.25 M |
46.15 M |
| Decrease in Investments |
24.98 M |
141.39 M |
184.87 M |
54.90 M |
54.53 M |
| Disposal of Fixed Assets |
0.00 |
5,000.00 |
521,000.00 |
6,000.00 |
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 |
-23.41 M |
-20.58 M |
18.05 M |
62.21 M |
-7.52 M |
| Proceeds from Stock Options |
232,000.00 |
256,000.00 |
1.26 M |
1.35 M |
2.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.87 M |
254,000.00 |
0.00 |
18.30 M |
14.94 M |
| 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 |
0.00 |
0.00 |
188,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
188,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-2.64 M |
2,000.00 |
1.44 M |
-16.96 M |
-12.64 M |
| Effect of Exchange rate on Cash |
174,000.00 |
49,000.00 |
583,000.00 |
-696,000.00 |
431,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |