| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
17.39 M |
9.83 M |
4.24 M |
2.23 M |
1.55 M |
| Depreciation & Depletion |
12.60 M |
6.37 M |
4.24 M |
2.23 M |
1.55 M |
| Amortization of Intangible Assets |
4.78 M |
3.46 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.33 M |
44,000.00 |
2.39 M |
797,000.00 |
825,000.00 |
| Funds from Operations |
61.63 M |
37.61 M |
30.86 M |
24.50 M |
19.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
75.11 M |
-165.74 M |
-13.79 M |
-23.02 M |
-2.66 M |
| Incline (Decline) in Receivables |
88.41 M |
-118.92 M |
5.36 M |
-41.68 M |
-8.04 M |
| Incline (Decline) in Inventories |
44.55 M |
-65.20 M |
-24.25 M |
-4.51 M |
-353,000.00 |
| Incline (Decline) in Accounts Payable |
-35.68 M |
27.21 M |
12.90 M |
22.17 M |
7.37 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-14.31 M |
3.75 M |
3.78 M |
1.78 M |
-933,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-7.86 M |
-12.58 M |
-11.58 M |
-783,000.00 |
-706,000.00 |
| Net Cash Flow/Operating Activities |
136.74 M |
-128.13 M |
17.06 M |
1.48 M |
17.33 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
9.06 M |
5.73 M |
0.00 |
0.00 |
0.00 |
| 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 |
8.28 M |
12.90 M |
0.00 |
0.00 |
| Other Uses - Investing |
-12.60 M |
5.08 M |
-2.28 M |
14.50 M |
362,000.00 |
| Other Sources - Investing |
14.23 M |
0.00 |
2.28 M |
0.00 |
— |
| Net Cash Flow - Investing |
135.67 M |
124.69 M |
55.19 M |
34.97 M |
29.36 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
184.69 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
35.00 M |
0.00 |
| Long Term Borrowings |
93.64 M |
41.35 M |
41.71 M |
15.54 M |
19.70 M |
| Incline or Decline in Short Term Borrowings |
-43.00 M |
133.00 M |
-66.59 M |
62.60 M |
-4.28 M |
| Reduction in Long Term Debt |
4.12 M |
280,000.00 |
42.87 M |
3.59 M |
2.63 M |
| Cash Dividends Paid Total |
1.71 M |
1.70 M |
4.00 M |
1.51 M |
8.44 M |
| Common Dividends (Cash) |
1.71 M |
1.70 M |
4.00 M |
1.51 M |
8.44 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
9.30 M |
| Other Uses - Financing |
-915,000.00 |
0.00 |
0.00 |
-218,000.00 |
9.09 M |
| Net Cash Flow - Financing |
43.89 M |
172.36 M |
112.95 M |
37.82 M |
13.44 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |