| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
28.46 M |
18.09 M |
15.44 M |
18.19 M |
18.13 M |
| Depreciation & Depletion |
24.80 M |
16.99 M |
14.66 M |
16.34 M |
14.92 M |
| Amortization of Intangible Assets |
3.66 M |
1.10 M |
773,000.00 |
1.85 M |
3.21 M |
| 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 |
7.35 M |
23.72 M |
61.16 M |
-12.86 M |
30.85 M |
| Funds from Operations |
101.60 M |
34.48 M |
26.25 M |
23.93 M |
-450,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-43.42 M |
34.21 M |
19.96 M |
-42.36 M |
6.08 M |
| Incline (Decline) in Receivables |
-13.80 M |
891,000.00 |
4.17 M |
-20.93 M |
-714,000.00 |
| Incline (Decline) in Inventories |
-8.86 M |
24.76 M |
8.98 M |
-3.38 M |
-1.89 M |
| Incline (Decline) in Accounts Payable |
-8.35 M |
-20.09 M |
-9.81 M |
3.68 M |
2.07 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-12.42 M |
28.66 M |
16.62 M |
-21.74 M |
6.60 M |
| Net Cash Flow/Operating Activities |
58.18 M |
68.70 M |
46.21 M |
-18.43 M |
5.63 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
123.82 M |
35.43 M |
19.28 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
17.54 M |
568.16 M |
4.68 M |
3.70 M |
1.09 M |
| Decrease in Investments |
34.40 M |
570.05 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
3.22 M |
6.18 M |
9.04 M |
8.42 M |
| Other Uses - Investing |
0.00 |
0.00 |
710,000.00 |
1.23 M |
1.78 M |
| Other Sources - Investing |
0.00 |
0.00 |
333,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
141.99 M |
62.46 M |
40.78 M |
2.31 M |
3.87 M |
| Proceeds from Stock Options |
8.10 M |
13.90 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
161.00 M |
2.62 M |
1.84 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
215.77 M |
150.00 M |
0.00 |
0.00 |
3.53 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
4.21 M |
0.00 |
| Reduction in Long Term Debt |
166.88 M |
127.02 M |
79.21 M |
363,000.00 |
3.65 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-4.12 M |
0.00 |
-3.15 M |
0.00 |
| Net Cash Flow - Financing |
56.99 M |
32.76 M |
81.78 M |
3.32 M |
-1.81 M |
| Effect of Exchange rate on Cash |
-208,000.00 |
9,000.00 |
-187,000.00 |
-96,000.00 |
185,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |