| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
40.55 M |
39.95 M |
32.20 M |
29.22 M |
27.95 M |
| Depreciation & Depletion |
35.70 M |
39.95 M |
32.20 M |
29.22 M |
27.95 M |
| Amortization of Intangible Assets |
4.85 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
6.61 M |
7.07 M |
7.53 M |
7.99 M |
11.56 M |
| Deferred Income Taxes |
6.61 M |
7.07 M |
7.53 M |
7.99 M |
11.56 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-10.05 M |
-10.93 M |
-16.84 M |
0.00 |
-798,000.00 |
| Funds from Operations |
125.16 M |
117.41 M |
94.42 M |
72.46 M |
47.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-60.71 M |
-100.48 M |
-115.66 M |
-112.94 M |
3.60 M |
| Incline (Decline) in Receivables |
-26.39 M |
12.43 M |
-25.16 M |
-9.32 M |
-17.60 M |
| Incline (Decline) in Inventories |
-45.41 M |
-42.34 M |
-8.57 M |
-58.30 M |
-12.01 M |
| Incline (Decline) in Accounts Payable |
2.65 M |
-26.08 M |
6.47 M |
19.74 M |
19.24 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-5.46 M |
19.13 M |
1.90 M |
12.28 M |
5.91 M |
| Incline (Decline) in Other Assets or Liabilties |
13.91 M |
-63.62 M |
-90.31 M |
-77.34 M |
8.06 M |
| Net Cash Flow/Operating Activities |
64.45 M |
16.93 M |
-21.24 M |
-40.48 M |
50.94 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
85.21 M |
38.48 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
828,000.00 |
49.79 M |
20.25 M |
16.72 M |
12.38 M |
| Decrease in Investments |
5.78 M |
24.64 M |
43.86 M |
183,000.00 |
122,000.00 |
| Disposal of Fixed Assets |
934,000.00 |
10,000.00 |
6.62 M |
205,000.00 |
7.71 M |
| Other Uses - Investing |
2.58 M |
1.29 M |
984,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
24.23 M |
141.96 M |
39.13 M |
32.62 M |
17.58 M |
| Proceeds from Stock Options |
599,000.00 |
46.28 M |
8.58 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-864,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
9.53 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
75.32 M |
279.88 M |
30.36 M |
161.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
112.26 M |
100.60 M |
20.44 M |
20.38 M |
24.00 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 |
171,000.00 |
4.66 M |
4.34 M |
9.40 M |
2,000.00 |
| Other Uses - Financing |
171,000.00 |
-65.02 M |
4.34 M |
4.03 M |
-32,000.00 |
| Net Cash Flow - Financing |
-36.17 M |
151.02 M |
21.97 M |
144.66 M |
-24.04 M |
| Effect of Exchange rate on Cash |
-943,000.00 |
92,000.00 |
-26,000.00 |
-148,000.00 |
11,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |