| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
22.48 M |
20.06 M |
17.94 M |
10.74 M |
10.21 M |
| Depreciation & Depletion |
13.23 M |
20.06 M |
17.94 M |
10.74 M |
11.40 M |
| Amortization of Intangible Assets |
9.25 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 |
32.86 M |
8.32 M |
1.45 M |
24.98 M |
-2.52 M |
| Funds from Operations |
-7.94 M |
17.94 M |
57.60 M |
77.90 M |
31.94 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.09 M |
62.37 M |
2.28 M |
-24.06 M |
-37.94 M |
| Incline (Decline) in Receivables |
42.68 M |
-28.41 M |
28.63 M |
-24.36 M |
-5.82 M |
| Incline (Decline) in Inventories |
21.65 M |
24.02 M |
13.13 M |
-22.98 M |
-13.76 M |
| Incline (Decline) in Accounts Payable |
-28.30 M |
61.23 M |
-16.40 M |
9.33 M |
-10.86 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-44.37 M |
5.73 M |
-24.75 M |
7.04 M |
-10.18 M |
| Incline (Decline) in Other Assets or Liabilties |
248,000.00 |
-207,000.00 |
1.68 M |
6.92 M |
2.68 M |
| Net Cash Flow/Operating Activities |
-16.03 M |
80.30 M |
59.87 M |
53.84 M |
-13.25 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
8.89 M |
96.21 M |
153.84 M |
41.42 M |
0.00 |
| Incline (Decline) in Inventories |
10.00 M |
0.00 |
0.00 |
104,000.00 |
208,000.00 |
| Decrease in Investments |
10.00 M |
0.00 |
2,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
3.56 M |
4.49 M |
7.56 M |
5.58 M |
10.53 M |
| Other Uses - Investing |
-133,000.00 |
-946,000.00 |
-1.20 M |
0.00 |
0.00 |
| Other Sources - Investing |
133,000.00 |
946,000.00 |
1.20 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
17.38 M |
100.98 M |
162.66 M |
47.73 M |
-1.65 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
437,000.00 |
3.80 M |
1.97 M |
2.34 M |
19.78 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
4.50 M |
0.00 |
| Long Term Borrowings |
25.00 M |
180.00 M |
78.56 M |
100.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-8.20 M |
-2.29 M |
| Reduction in Long Term Debt |
61.17 M |
96.06 M |
36.51 M |
107.00 M |
16.70 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
293,000.00 |
678,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
293,000.00 |
678,000.00 |
| Other Sources - Financing |
0.00 |
15,000.00 |
698,000.00 |
0.00 |
7.89 M |
| Other Uses - Financing |
-2.74 M |
-5.92 M |
-378,000.00 |
-3.75 M |
7.89 M |
| Net Cash Flow - Financing |
-38.48 M |
81.82 M |
43.64 M |
-21.40 M |
8.00 M |
| Effect of Exchange rate on Cash |
-10.73 M |
4.05 M |
2.37 M |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |