| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.18 M |
14.30 M |
14.30 M |
12.43 M |
9.71 M |
| Depreciation & Depletion |
10.29 M |
10.40 M |
10.08 M |
7.26 M |
5.02 M |
| Amortization of Intangible Assets |
3.90 M |
3.90 M |
4.22 M |
5.16 M |
4.68 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
114.60 M |
3.37 M |
314,000.00 |
-2.53 M |
4.30 M |
| Funds from Operations |
74.37 M |
80.56 M |
64.02 M |
56.26 M |
88.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-52.44 M |
29.35 M |
26.38 M |
-21.50 M |
-43.58 M |
| Incline (Decline) in Receivables |
-3.42 M |
17.58 M |
-8.46 M |
5.77 M |
-37.47 M |
| Incline (Decline) in Inventories |
-24.26 M |
7.04 M |
24.33 M |
-30.93 M |
-33.42 M |
| Incline (Decline) in Accounts Payable |
-8.81 M |
4.97 M |
7.60 M |
-4.02 M |
15.23 M |
| Incline (Decline) in Income Taxes Payable |
-4.83 M |
-3.42 M |
-6.36 M |
5.33 M |
11.55 M |
| Incline (Decline) in Other Accruals |
-13.89 M |
2.68 M |
3.07 M |
866,000.00 |
26.20 M |
| Incline (Decline) in Other Assets or Liabilties |
2.76 M |
495,000.00 |
6.20 M |
1.47 M |
-25.68 M |
| Net Cash Flow/Operating Activities |
21.93 M |
109.91 M |
90.41 M |
34.76 M |
45.37 M |
| Additions to Other Assets |
5.86 M |
7.71 M |
0.00 |
286.26 M |
51.31 M |
| Net Assets from Acquisitions |
4.76 M |
36.50 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
786,000.00 |
178.28 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
41.18 M |
170.20 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.61 M |
5.70 M |
666,000.00 |
16.85 M |
7.07 M |
| Other Uses - Investing |
0.00 |
0.00 |
55.75 M |
-253,000.00 |
-81,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
92.88 M |
253,000.00 |
81,000.00 |
| Net Cash Flow - Investing |
-32.38 M |
47.32 M |
62.48 M |
35.26 M |
279.11 M |
| Proceeds from Stock Options |
859,000.00 |
4.85 M |
3.99 M |
0.00 |
3.12 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
2.19 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.27 M |
5.73 M |
0.00 |
0.00 |
11.24 M |
| Long Term Borrowings |
0.00 |
0.00 |
7.66 M |
4.97 M |
425.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-200.00 M |
| Reduction in Long Term Debt |
3.00 M |
35.00 M |
22.63 M |
10.00 M |
10.00 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 |
0.00 |
| Other Sources - Financing |
88,000.00 |
192,000.00 |
196,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-69,000.00 |
-4.31 M |
196,000.00 |
-91,000.00 |
-4.43 M |
| Net Cash Flow - Financing |
-9.48 M |
-40.19 M |
-10.79 M |
-2.92 M |
202.45 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |