| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
54.74 M |
52.02 M |
35.32 M |
19.73 M |
1.81 M |
| Depreciation & Depletion |
31.29 M |
28.56 M |
11.48 M |
5.79 M |
1.67 M |
| Amortization of Intangible Assets |
23.45 M |
23.45 M |
23.84 M |
13.94 M |
144,000.00 |
| Deferred Income Taxes and Investment Tax credity |
68.64 M |
61.00 M |
59.20 M |
57.02 M |
61.30 M |
| Deferred Income Taxes |
68.64 M |
61.00 M |
59.20 M |
57.02 M |
61.30 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.31 M |
12.18 M |
54.73 M |
17.50 M |
0.00 |
| Funds from Operations |
91.64 M |
71.24 M |
49.50 M |
49.73 M |
-7.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
42.86 M |
10.31 M |
13.64 M |
8.20 M |
-271,000.00 |
| Incline (Decline) in Receivables |
7.59 M |
-1.48 M |
-2.70 M |
21.21 M |
0.00 |
| Incline (Decline) in Inventories |
1.41 M |
-4.83 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
10.55 M |
-14.68 M |
13.12 M |
-9.03 M |
-178,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
13.55 M |
3.96 M |
-19.67 M |
-4.26 M |
289,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
9.76 M |
27.35 M |
22.89 M |
272,000.00 |
-382,000.00 |
| Net Cash Flow/Operating Activities |
134.50 M |
81.55 M |
63.14 M |
57.93 M |
-7.53 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 |
15.78 M |
62.02 M |
24.40 M |
0.00 |
0.00 |
| Decrease in Investments |
28.54 M |
59.32 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
65,000.00 |
0.00 |
0.00 |
113.68 M |
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 |
15.89 M |
31.27 M |
260.73 M |
-106.31 M |
0.00 |
| Proceeds from Stock Options |
2.31 M |
110,000.00 |
951,000.00 |
1.21 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
12.96 M |
-178,000.00 |
0.00 |
0.00 |
9.70 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
8.00 M |
0.00 |
217.25 M |
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 |
32.94 M |
23.00 M |
79.21 M |
14.23 M |
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 |
850,000.00 |
23,000.00 |
191,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
850,000.00 |
23,000.00 |
-4.70 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-8.83 M |
-23.04 M |
134.29 M |
-13.02 M |
9.70 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |