| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
29.90 M |
12.63 M |
13.29 M |
10.51 M |
9.79 M |
| Depreciation & Depletion |
28.10 M |
11.30 M |
12.10 M |
10.00 M |
9.79 M |
| Amortization of Intangible Assets |
1.80 M |
1.33 M |
1.19 M |
506,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
35.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
35.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.20 M |
3.87 M |
-4.06 M |
2.49 M |
3.44 M |
| Funds from Operations |
96.70 M |
46.00 M |
29.12 M |
21.43 M |
5.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
10.20 M |
-17.79 M |
8.58 M |
28.29 M |
-6.50 M |
| Incline (Decline) in Receivables |
33.00 M |
-28.08 M |
-5.78 M |
-2.25 M |
-13.40 M |
| Incline (Decline) in Inventories |
8.00 M |
-26.22 M |
-11.68 M |
-835,000.00 |
8.30 M |
| Incline (Decline) in Accounts Payable |
-39.30 M |
10.93 M |
11.17 M |
573,000.00 |
1.84 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
4.90 M |
-7.03 M |
9.98 M |
-2.55 M |
| Incline (Decline) in Other Accruals |
0.00 |
634,000.00 |
1.52 M |
1.02 M |
955,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
8.50 M |
20.05 M |
20.37 M |
19.80 M |
-1.64 M |
| Net Cash Flow/Operating Activities |
106.90 M |
28.21 M |
37.69 M |
49.72 M |
-889,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
11.40 M |
4.15 M |
26.45 M |
5.60 M |
0.00 |
| Incline (Decline) in Inventories |
100,000.00 |
0.00 |
0.00 |
1.28 M |
5.39 M |
| Decrease in Investments |
9.80 M |
0.00 |
46.46 M |
0.00 |
11.59 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.40 M |
304,000.00 |
89,000.00 |
357,000.00 |
446,000.00 |
| Other Sources - Investing |
1.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
47.70 M |
20.54 M |
-12.30 M |
12.03 M |
1.51 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
3.70 M |
19.57 M |
1.58 M |
377,000.00 |
14.42 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
166.10 M |
0.00 |
2.58 M |
313,000.00 |
1.99 M |
| Incline or Decline in Short Term Borrowings |
33.10 M |
-8.03 M |
12.18 M |
-5.37 M |
-7.19 M |
| Reduction in Long Term Debt |
29.10 M |
2.44 M |
6.71 M |
6.30 M |
458,000.00 |
| Cash Dividends Paid Total |
386.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
386.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
500,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-22.90 M |
0.00 |
-74.02 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-235.10 M |
9.10 M |
-64.38 M |
-10.98 M |
6.77 M |
| Effect of Exchange rate on Cash |
9.70 M |
3.95 M |
3.91 M |
-5.51 M |
2.83 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |