| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
32.18 M |
26.80 M |
22.09 M |
16.51 M |
6.99 M |
| Depreciation & Depletion |
32.18 M |
25.20 M |
20.52 M |
14.87 M |
6.99 M |
| Amortization of Intangible Assets |
1.60 M |
1.58 M |
1.64 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
5.70 M |
5.88 M |
3.14 M |
2.38 M |
433,000.00 |
| Deferred Income Taxes |
5.70 M |
5.88 M |
3.14 M |
2.38 M |
433,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
48.98 M |
31.01 M |
21.54 M |
20.64 M |
15.62 M |
| Funds from Operations |
-14.74 M |
121.53 M |
100.81 M |
59.63 M |
43.65 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.63 M |
-36.73 M |
4.56 M |
-21.88 M |
-7.98 M |
| Incline (Decline) in Receivables |
31.21 M |
-14.91 M |
-10.60 M |
-18.97 M |
-5.29 M |
| Incline (Decline) in Inventories |
-6.05 M |
-22.90 M |
-18.02 M |
-18.03 M |
-7.67 M |
| Incline (Decline) in Accounts Payable |
-1.60 M |
5.01 M |
7.65 M |
2.32 M |
804,000.00 |
| Incline (Decline) in Income Taxes Payable |
-30.77 M |
14.61 M |
15.34 M |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-3.53 M |
-5.26 M |
10.92 M |
13.67 M |
4.45 M |
| Incline (Decline) in Other Assets or Liabilties |
1.11 M |
-13.28 M |
-728,000.00 |
-877,000.00 |
-264,000.00 |
| Net Cash Flow/Operating Activities |
-24.37 M |
84.80 M |
105.37 M |
37.75 M |
35.68 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
273.93 M |
225.96 M |
278.61 M |
223.93 M |
138.69 M |
| Decrease in Investments |
343.35 M |
179.54 M |
249.42 M |
198.69 M |
147.97 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.57 M |
0.00 |
0.00 |
400,000.00 |
-260,000.00 |
| Other Sources - Investing |
1.57 M |
0.00 |
0.00 |
0.00 |
300,000.00 |
| Net Cash Flow - Investing |
-40.74 M |
95.08 M |
67.33 M |
53.96 M |
28.19 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
5.68 M |
33.56 M |
202.40 M |
12.39 M |
13.83 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
271,000.00 |
7.92 M |
12.52 M |
0.00 |
661,000.00 |
| Other Uses - Financing |
271,000.00 |
7.92 M |
12.52 M |
0.00 |
661,000.00 |
| Net Cash Flow - Financing |
5.95 M |
41.48 M |
214.91 M |
12.39 M |
14.49 M |
| Effect of Exchange rate on Cash |
371,000.00 |
-96,000.00 |
-41,000.00 |
200,000.00 |
6,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |