| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
30.82 M |
34.23 M |
35.80 M |
36.02 M |
42.27 M |
| Depreciation & Depletion |
30.26 M |
33.60 M |
34.79 M |
34.86 M |
41.11 M |
| Amortization of Intangible Assets |
560,000.00 |
631,000.00 |
1.01 M |
1.16 M |
1.16 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 |
60.73 M |
72.56 M |
81.75 M |
63.74 M |
62.68 M |
| Funds from Operations |
-25.54 M |
115.57 M |
112.29 M |
131.48 M |
113.09 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-63.56 M |
-56.36 M |
-66.52 M |
-51.85 M |
-37.66 M |
| Incline (Decline) in Receivables |
-42.54 M |
-61.36 M |
-69.53 M |
-50.90 M |
-52.30 M |
| Incline (Decline) in Inventories |
-2.14 M |
1.60 M |
-1.88 M |
2.01 M |
-6.41 M |
| Incline (Decline) in Accounts Payable |
-19.84 M |
1.71 M |
5.11 M |
-4.44 M |
18.57 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
955,000.00 |
1.70 M |
-219,000.00 |
1.49 M |
2.49 M |
| Net Cash Flow/Operating Activities |
52.01 M |
55.93 M |
64.96 M |
61.25 M |
63.94 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 |
13.22 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1.01 M |
4.54 M |
2.12 M |
1.14 M |
2.89 M |
| Other Uses - Investing |
-73.07 M |
-4.27 M |
-38.40 M |
-40.63 M |
11.72 M |
| Other Sources - Investing |
76.22 M |
4.27 M |
40.66 M |
42.51 M |
483,000.00 |
| Net Cash Flow - Investing |
5.80 M |
28.59 M |
-10.06 M |
-22.80 M |
65.43 M |
| Proceeds from Stock Options |
4.32 M |
5.80 M |
6.50 M |
7.46 M |
825,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
39.66 M |
-1.88 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
44.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
60.00 M |
0.00 |
316.57 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.23 M |
114.89 M |
77.09 M |
12.95 M |
302.05 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 |
608,000.00 |
4.77 M |
4.16 M |
2.99 M |
874,000.00 |
| Other Uses - Financing |
-33.72 M |
-11.18 M |
-9.07 M |
-7.15 M |
-34.77 M |
| Net Cash Flow - Financing |
-78.03 M |
-80.61 M |
-21.55 M |
-12.64 M |
-19.43 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |