| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
21.57 M |
24.82 M |
22.35 M |
19.13 M |
19.35 M |
| Depreciation & Depletion |
19.50 M |
22.60 M |
21.10 M |
19.00 M |
19.35 M |
| Amortization of Intangible Assets |
2.07 M |
2.22 M |
1.25 M |
131,000.00 |
3.99 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
65.45 M |
41.61 M |
14.16 M |
17.67 M |
6.39 M |
| Funds from Operations |
-33.76 M |
29.74 M |
103.70 M |
82.67 M |
79.45 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.89 M |
41.76 M |
8.15 M |
34.30 M |
14.94 M |
| Incline (Decline) in Receivables |
16.83 M |
48.19 M |
50.10 M |
-15.92 M |
-9.36 M |
| Incline (Decline) in Inventories |
26.17 M |
28.85 M |
31.31 M |
-11.54 M |
-15.31 M |
| Incline (Decline) in Accounts Payable |
-30.40 M |
-20.79 M |
-47.63 M |
33.62 M |
28.60 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-11.25 M |
-12.45 M |
-25.54 M |
28.00 M |
9.16 M |
| Incline (Decline) in Other Assets or Liabilties |
3.53 M |
-2.04 M |
-90,000.00 |
143,000.00 |
1.84 M |
| Net Cash Flow/Operating Activities |
-28.88 M |
71.50 M |
111.85 M |
116.98 M |
94.38 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
18.29 M |
35.38 M |
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 |
5.91 M |
2.02 M |
1.70 M |
4.32 M |
2.05 M |
| 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 |
2.28 M |
26.33 M |
60.87 M |
25.41 M |
18.67 M |
| Proceeds from Stock Options |
1.31 M |
4.22 M |
11.89 M |
783,000.00 |
38,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
109.01 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
416,000.00 |
722,000.00 |
116,000.00 |
0.00 |
351,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
500.00 M |
315.00 M |
| Incline or Decline in Short Term Borrowings |
40.00 M |
0.00 |
0.00 |
-20,000.00 |
-24.78 M |
| Reduction in Long Term Debt |
40,000.00 |
39.93 M |
132,000.00 |
498.48 M |
170.05 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
201.19 M |
139.59 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
201.19 M |
139.59 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
196,000.00 |
| Other Uses - Financing |
-380,000.00 |
-4.42 M |
-100,000.00 |
-21.56 M |
-10.93 M |
| Net Cash Flow - Financing |
40.48 M |
-40.86 M |
11.54 M |
-111.46 M |
-30.67 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |