| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
25.50 M |
17.01 M |
19.85 M |
15.84 M |
14.95 M |
| Depreciation & Depletion |
20.01 M |
17.01 M |
15.03 M |
11.02 M |
9.72 M |
| Amortization of Intangible Assets |
5.48 M |
3.77 M |
4.82 M |
4.82 M |
5.23 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 |
183.52 M |
5.58 M |
-28.55 M |
-26.92 M |
6.05 M |
| Funds from Operations |
15.56 M |
29.05 M |
40.43 M |
17.60 M |
47.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
18.10 M |
-43.14 M |
12.20 M |
-3.93 M |
-61.30 M |
| Incline (Decline) in Receivables |
33.14 M |
-2.78 M |
1.95 M |
-9.60 M |
-18.95 M |
| Incline (Decline) in Inventories |
18.74 M |
-13.81 M |
20.96 M |
1.57 M |
-21.81 M |
| Incline (Decline) in Accounts Payable |
-38.33 M |
-14.36 M |
-7.35 M |
3.59 M |
-2.07 M |
| Incline (Decline) in Income Taxes Payable |
-168,000.00 |
2.47 M |
1.35 M |
2.08 M |
-21.92 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
4.72 M |
-14.66 M |
-4.72 M |
-1.56 M |
3.45 M |
| Net Cash Flow/Operating Activities |
33.67 M |
-5.79 M |
52.63 M |
13.68 M |
-13.77 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
9.53 M |
53.05 M |
2.16 M |
0.00 |
68.07 M |
| Incline (Decline) in Inventories |
10.00 M |
4.61 M |
1.33 B |
491.80 M |
4.81 M |
| Decrease in Investments |
0.00 |
111.85 M |
1.30 B |
390.62 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
2.75 M |
0.00 |
| Other Uses - Investing |
-18.01 M |
-20.06 M |
-35.28 M |
-39.48 M |
-4.55 M |
| Other Sources - Investing |
18.01 M |
20.06 M |
35.28 M |
39.48 M |
7.53 M |
| Net Cash Flow - Investing |
12.58 M |
-46.33 M |
19.42 M |
75.45 M |
80.64 M |
| Proceeds from Stock Options |
113,000.00 |
284,000.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
1.06 M |
1.18 M |
6.06 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.14 M |
35.61 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
9.00 M |
| Reduction in Long Term Debt |
369,000.00 |
25.26 M |
385,000.00 |
1.93 M |
929,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-7.39 M |
-60.58 M |
679,000.00 |
-746,000.00 |
14.13 M |
| Effect of Exchange rate on Cash |
-5.51 M |
11.15 M |
3.87 M |
1.76 M |
903,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |