| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
212.15 M |
17.95 M |
7.14 M |
5.74 M |
3.22 M |
| Depreciation & Depletion |
7.34 M |
6.08 M |
6.00 M |
4.60 M |
2.51 M |
| Amortization of Intangible Assets |
204.82 M |
11.87 M |
1.14 M |
1.14 M |
718,000.00 |
| 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 |
18.51 M |
29.03 M |
13.23 M |
3.28 M |
-34.58 M |
| Funds from Operations |
26.52 M |
37.34 M |
42.11 M |
38.21 M |
18.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.15 M |
18.15 M |
-11.84 M |
-13.05 M |
8.90 M |
| Incline (Decline) in Receivables |
5.20 M |
-6.60 M |
-6.79 M |
-10.51 M |
9.04 M |
| Incline (Decline) in Inventories |
2.11 M |
1.49 M |
-1.68 M |
-3.22 M |
-1.00 M |
| Incline (Decline) in Accounts Payable |
-7.11 M |
6.68 M |
-548,000.00 |
4.25 M |
-4.22 M |
| Incline (Decline) in Income Taxes Payable |
1.75 M |
1.64 M |
-1.12 M |
-5.57 M |
4.61 M |
| Incline (Decline) in Other Accruals |
-5.66 M |
3.62 M |
-1.70 M |
2.04 M |
573,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-6.44 M |
11.32 M |
-2,000.00 |
-42,000.00 |
-94,000.00 |
| Net Cash Flow/Operating Activities |
16.37 M |
55.49 M |
30.27 M |
25.16 M |
27.39 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
843,000.00 |
206.04 M |
0.00 |
1.45 M |
6.58 M |
| Incline (Decline) in Inventories |
48.08 M |
63.48 M |
108.88 M |
105.14 M |
141.17 M |
| Decrease in Investments |
89.44 M |
271.97 M |
91.08 M |
78.12 M |
163.70 M |
| Disposal of Fixed Assets |
0.00 |
68,000.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-32.33 M |
875,000.00 |
24.75 M |
38.10 M |
-14.19 M |
| Proceeds from Stock Options |
101,000.00 |
3.12 M |
33.56 M |
19.60 M |
14.13 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
48.99 M |
25.70 M |
52.85 M |
17.04 M |
31.70 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
130,000.00 |
643,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
130,000.00 |
643,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-48.89 M |
-22.45 M |
-18.64 M |
2.57 M |
-17.57 M |
| Effect of Exchange rate on Cash |
-509,000.00 |
80,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |