| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
53.57 M |
32.80 M |
26.95 M |
7.13 M |
9.79 M |
| Depreciation & Depletion |
15.70 M |
10.68 M |
8.98 M |
6.87 M |
6.28 M |
| Amortization of Intangible Assets |
37.87 M |
22.12 M |
17.97 M |
266,000.00 |
3.52 M |
| Deferred Income Taxes and Investment Tax credity |
16.51 M |
4.39 M |
2.46 M |
2.62 M |
4.22 M |
| Deferred Income Taxes |
16.51 M |
4.39 M |
2.46 M |
2.62 M |
4.22 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.85 M |
7.04 M |
6.33 M |
-178,000.00 |
110,000.00 |
| Funds from Operations |
59.13 M |
49.87 M |
17.47 M |
34.01 M |
19.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
20.70 M |
19.48 M |
5.42 M |
5.80 M |
12.78 M |
| Incline (Decline) in Receivables |
-31.72 M |
-225,000.00 |
-21.78 M |
-4.20 M |
1.25 M |
| Incline (Decline) in Inventories |
306,000.00 |
288,000.00 |
-571,000.00 |
188,000.00 |
56,000.00 |
| Incline (Decline) in Accounts Payable |
-4.02 M |
952,000.00 |
133,000.00 |
719,000.00 |
-719,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
13.90 M |
10.50 M |
-5.59 M |
2.37 M |
-610,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
42.24 M |
7.97 M |
33.22 M |
6.72 M |
12.80 M |
| Net Cash Flow/Operating Activities |
79.84 M |
69.36 M |
22.89 M |
39.81 M |
32.73 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 |
132.99 M |
121.91 M |
154.63 M |
88.60 M |
0.00 |
| Decrease in Investments |
1.99 M |
94.25 M |
62.60 M |
46.00 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
3.55 M |
4.19 M |
276,000.00 |
2.54 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
158.56 M |
47.87 M |
102.38 M |
53.10 M |
7.44 M |
| Proceeds from Stock Options |
11.15 M |
6.84 M |
3.32 M |
11.79 M |
53.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
13.37 M |
9.16 M |
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 |
160.46 M |
67.52 M |
0.00 |
7.88 M |
| Incline or Decline in Short Term Borrowings |
654,000.00 |
-1.98 M |
-21,000.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
24.40 M |
45.60 M |
762,000.00 |
18.68 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 |
— |
| Other Sources - Financing |
2.11 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
2.11 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
13.91 M |
154.30 M |
34.38 M |
11.03 M |
42.40 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |