| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
30.79 M |
21.06 M |
19.50 M |
22.54 M |
26.54 M |
| Depreciation & Depletion |
18.29 M |
15.56 M |
16.30 M |
19.14 M |
23.00 M |
| Amortization of Intangible Assets |
12.50 M |
5.50 M |
3.20 M |
3.40 M |
3.54 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
74.08 M |
4.89 M |
4.56 M |
11.90 M |
50.24 M |
| Funds from Operations |
61.34 M |
76.88 M |
59.36 M |
58.63 M |
50.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
15.86 M |
-9.90 M |
-36.97 M |
-14.01 M |
-27.00 M |
| Incline (Decline) in Receivables |
-215,000.00 |
-34.19 M |
-3.98 M |
-8.23 M |
-8.94 M |
| Incline (Decline) in Inventories |
5.47 M |
2.19 M |
-8.30 M |
-5.53 M |
-7.09 M |
| Incline (Decline) in Accounts Payable |
-12.28 M |
17.96 M |
-18.36 M |
-1.06 M |
870,000.00 |
| Incline (Decline) in Income Taxes Payable |
5.95 M |
-9.14 M |
4.90 M |
2.45 M |
-11.23 M |
| Incline (Decline) in Other Accruals |
9.89 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
16.93 M |
13.28 M |
-11.24 M |
-1.65 M |
-617,000.00 |
| Net Cash Flow/Operating Activities |
77.21 M |
66.97 M |
22.39 M |
44.62 M |
23.75 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
39.63 M |
94.52 M |
7.35 M |
2.03 M |
155,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-142,000.00 |
-1.73 M |
-26.84 M |
-4.35 M |
-1.16 M |
| Other Sources - Investing |
142,000.00 |
3.89 M |
26.90 M |
4.35 M |
1.16 M |
| Net Cash Flow - Investing |
54.70 M |
106.15 M |
-7.96 M |
8.52 M |
10.34 M |
| Proceeds from Stock Options |
9.00 M |
7.17 M |
8.69 M |
11.36 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
3.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
50.90 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
105.90 M |
6.18 M |
0.00 |
51.78 M |
25.00 M |
| Incline or Decline in Short Term Borrowings |
-4.88 M |
-6.05 M |
1.03 M |
1.61 M |
-92,000.00 |
| Reduction in Long Term Debt |
65.81 M |
891,000.00 |
18.36 M |
83.03 M |
53.83 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 |
2.23 M |
755,000.00 |
1.68 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.23 M |
755,000.00 |
1.68 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-4.46 M |
7.16 M |
-6.94 M |
-18.28 M |
-24.97 M |
| Effect of Exchange rate on Cash |
-4.09 M |
6.89 M |
6.77 M |
-7.28 M |
3.88 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |