| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.87 M |
7.28 M |
2.33 M |
1.11 M |
801,000.00 |
| Depreciation & Depletion |
8.90 M |
5.05 M |
2.33 M |
1.11 M |
517,000.00 |
| Amortization of Intangible Assets |
2.96 M |
2.22 M |
0.00 |
0.00 |
284,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
2.70 M |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
2.70 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.54 M |
-2.67 M |
4.54 M |
18.46 M |
21.14 M |
| Funds from Operations |
114.24 M |
92.93 M |
54.20 M |
38.67 M |
25.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-41.48 M |
4.45 M |
-24.56 M |
1.33 M |
-12.93 M |
| Incline (Decline) in Receivables |
139,000.00 |
-12.01 M |
-12.87 M |
-4.15 M |
-7.30 M |
| Incline (Decline) in Inventories |
-34.71 M |
4.31 M |
-27.92 M |
-5.20 M |
-10.58 M |
| Incline (Decline) in Accounts Payable |
-8.34 M |
-4.10 M |
12.16 M |
7.89 M |
6.94 M |
| Incline (Decline) in Income Taxes Payable |
2.53 M |
16.15 M |
6.94 M |
2.79 M |
-1.65 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.11 M |
97,000.00 |
-2.88 M |
3,000.00 |
-337,000.00 |
| Net Cash Flow/Operating Activities |
72.76 M |
97.38 M |
29.64 M |
40.00 M |
12.82 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
18.69 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 |
1.30 M |
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 |
36.84 M |
44.68 M |
13.62 M |
7.54 M |
2.24 M |
| Proceeds from Stock Options |
1.39 M |
22.90 M |
378.07 M |
992,000.00 |
20,000.00 |
| Other Proceeds from Sale/Issues of Stock |
1,000.00 |
0.00 |
0.00 |
0.00 |
81.54 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
998,000.00 |
156.49 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
327.40 M |
400.38 M |
100.00 M |
| Incline or Decline in Short Term Borrowings |
-7.38 M |
-5.10 M |
— |
— |
— |
| Reduction in Long Term Debt |
23.91 M |
74.33 M |
382.15 M |
114.72 M |
12.67 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
340.43 M |
305.90 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
340.43 M |
305.90 M |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.47 M |
10.00 M |
6.97 M |
1.03 M |
1.60 M |
| Other Uses - Financing |
3.47 M |
10.00 M |
4.28 M |
1.03 M |
-11.57 M |
| Net Cash Flow - Financing |
-19.05 M |
-41.43 M |
-13.82 M |
-18.22 M |
-6.55 M |
| Effect of Exchange rate on Cash |
-1.01 M |
-19,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |