| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
28.63 M |
26.47 M |
21.67 M |
16.49 M |
8.69 M |
| Depreciation & Depletion |
21.21 M |
19.91 M |
18.88 M |
14.00 M |
6.80 M |
| Amortization of Intangible Assets |
7.42 M |
6.56 M |
2.80 M |
2.49 M |
1.89 M |
| Deferred Income Taxes and Investment Tax credity |
9.26 M |
9.52 M |
9.34 M |
8.96 M |
9.14 M |
| Deferred Income Taxes |
9.26 M |
9.52 M |
9.34 M |
8.96 M |
9.14 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.58 M |
3.88 M |
5.03 M |
3.13 M |
669,000.00 |
| Funds from Operations |
87.51 M |
63.37 M |
50.23 M |
43.70 M |
31.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
19.04 M |
-17.51 M |
-14.61 M |
-60.84 M |
-21.14 M |
| Incline (Decline) in Receivables |
1.20 M |
-9.13 M |
-5.14 M |
9.69 M |
-17.13 M |
| Incline (Decline) in Inventories |
7.65 M |
2.34 M |
-20.80 M |
-63.16 M |
-15.52 M |
| Incline (Decline) in Accounts Payable |
-1.38 M |
-3.54 M |
5.00 M |
-10.30 M |
9.15 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
9.98 M |
-7.64 M |
8.53 M |
2.95 M |
1.55 M |
| Incline (Decline) in Other Assets or Liabilties |
1.59 M |
471,000.00 |
-2.19 M |
-16,000.00 |
813,000.00 |
| Net Cash Flow/Operating Activities |
106.55 M |
45.86 M |
35.62 M |
-17.14 M |
10.09 M |
| Additions to Other Assets |
3.90 M |
6.01 M |
6.86 M |
4.67 M |
9.03 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
315,000.00 |
355,000.00 |
| Incline (Decline) in Inventories |
16.92 M |
0.00 |
0.00 |
9.10 M |
0.00 |
| Decrease in Investments |
8.48 M |
6.58 M |
11.05 M |
0.00 |
53.84 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
3.01 M |
6.88 M |
-4.27 M |
-10.90 M |
| Other Sources - Investing |
0.00 |
900,000.00 |
0.00 |
4.27 M |
10.90 M |
| Net Cash Flow - Investing |
22.13 M |
10.72 M |
13.59 M |
66.99 M |
125.06 M |
| Proceeds from Stock Options |
8.24 M |
2.76 M |
2.92 M |
18.67 M |
20.94 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
81.44 M |
11.29 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 |
85.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
8.92 M |
37.01 M |
22.01 M |
34.88 M |
2.75 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 |
1.78 M |
507,000.00 |
1.59 M |
500,000.00 |
0.00 |
| Other Uses - Financing |
1.78 M |
507,000.00 |
1.59 M |
500,000.00 |
0.00 |
| Net Cash Flow - Financing |
1.10 M |
-33.74 M |
-17.50 M |
65.74 M |
114.49 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |