| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
23.57 M |
19.29 M |
17.59 M |
23.73 M |
22.98 M |
| Depreciation & Depletion |
8.10 M |
8.70 M |
8.90 M |
10.50 M |
10.80 M |
| Amortization of Intangible Assets |
15.47 M |
10.59 M |
8.69 M |
13.23 M |
12.18 M |
| Deferred Income Taxes and Investment Tax credity |
1.87 M |
4.70 M |
5.05 M |
11.18 M |
7.70 M |
| Deferred Income Taxes |
1.87 M |
4.70 M |
5.05 M |
11.18 M |
7.70 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
127.37 M |
17.86 M |
-9.35 M |
-12.39 M |
-30.42 M |
| Funds from Operations |
-45.53 M |
25.66 M |
48.79 M |
6.66 M |
61.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.19 M |
-56.76 M |
-29.78 M |
-18.83 M |
9.88 M |
| Incline (Decline) in Receivables |
48.64 M |
-1.54 M |
6.70 M |
3.13 M |
-8.66 M |
| Incline (Decline) in Inventories |
-6.94 M |
-5.70 M |
-47.34 M |
4.12 M |
9.90 M |
| Incline (Decline) in Accounts Payable |
-23.33 M |
-24.99 M |
21.40 M |
-7.28 M |
-7.00 M |
| Incline (Decline) in Income Taxes Payable |
-162,000.00 |
-2.46 M |
868,000.00 |
-1.29 M |
2.99 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-21.40 M |
-22.08 M |
-11.42 M |
-17.52 M |
12.66 M |
| Net Cash Flow/Operating Activities |
-48.72 M |
-31.10 M |
19.02 M |
-12.17 M |
71.65 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 |
1.50 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
13.00 M |
72.33 M |
108.12 M |
105.16 M |
| Decrease in Investments |
0.00 |
76.20 M |
103.76 M |
92.96 M |
68.90 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
5.96 M |
| Other Uses - Investing |
-9.62 M |
4.86 M |
924,000.00 |
4.89 M |
-77,000.00 |
| Other Sources - Investing |
9.62 M |
0.00 |
0.00 |
0.00 |
77,000.00 |
| Net Cash Flow - Investing |
-6.22 M |
-47.95 M |
-23.59 M |
29.35 M |
35.76 M |
| Proceeds from Stock Options |
110,000.00 |
2.90 M |
3.52 M |
3.60 M |
4.87 M |
| Other Proceeds from Sale/Issues of Stock |
786,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
24.22 M |
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 |
74.22 M |
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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
896,000.00 |
-71.31 M |
27.73 M |
3.60 M |
4.87 M |
| Effect of Exchange rate on Cash |
-4.58 M |
-2.11 M |
-1.30 M |
1.04 M |
1.79 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |