| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
28.56 M |
24.82 M |
28.25 M |
18.83 M |
22.40 M |
| Depreciation & Depletion |
21.21 M |
17.64 M |
17.20 M |
15.30 M |
15.30 M |
| Amortization of Intangible Assets |
7.35 M |
7.17 M |
11.05 M |
3.53 M |
7.10 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-2.17 M |
-4.02 M |
-6.31 M |
6.14 M |
47.40 M |
| Funds from Operations |
68.40 M |
63.99 M |
73.03 M |
94.42 M |
78.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-7.20 M |
-32.65 M |
-13.01 M |
-29.31 M |
-2.40 M |
| Incline (Decline) in Receivables |
5.94 M |
3.62 M |
8.33 M |
-17.58 M |
-10.50 M |
| Incline (Decline) in Inventories |
-10.99 M |
-13.33 M |
1.40 M |
-5.58 M |
-13.40 M |
| Incline (Decline) in Accounts Payable |
-7.29 M |
4.70 M |
-4.06 M |
3.72 M |
9.60 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.00 M |
-7.44 M |
-5.48 M |
-3.32 M |
-8.70 M |
| Incline (Decline) in Other Assets or Liabilties |
3.13 M |
-20.19 M |
-13.19 M |
-6.55 M |
20.60 M |
| Net Cash Flow/Operating Activities |
61.20 M |
31.34 M |
60.02 M |
65.11 M |
75.80 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
64.40 M |
0.00 |
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 |
1.63 M |
2.31 M |
1.63 M |
977,000.00 |
200,000.00 |
| Other Uses - Investing |
-1.72 M |
-69.07 M |
-31.82 M |
586,000.00 |
0.00 |
| Other Sources - Investing |
1.72 M |
69.07 M |
32.32 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
87.10 M |
-52.86 M |
-10.49 M |
18.95 M |
21.50 M |
| Proceeds from Stock Options |
606,000.00 |
210,000.00 |
993,000.00 |
8.67 M |
1.70 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-700,000.00 |
-700,000.00 |
2.14 M |
138.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
6.12 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
435.50 M |
| Incline or Decline in Short Term Borrowings |
30.75 M |
-27.00 M |
27.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.23 M |
26.88 M |
83.85 M |
86.49 M |
559.50 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 |
463,000.00 |
114,000.00 |
747,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
463,000.00 |
114,000.00 |
747,000.00 |
0.00 |
-56.60 M |
| Net Cash Flow - Financing |
29.59 M |
-54.25 M |
-55.81 M |
-81.80 M |
-40.90 M |
| Effect of Exchange rate on Cash |
-3.01 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |