| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.45 M |
8.78 M |
7.54 M |
6.86 M |
6.09 M |
| Depreciation & Depletion |
9.03 M |
8.20 M |
7.00 M |
6.30 M |
5.50 M |
| Amortization of Intangible Assets |
417,000.00 |
581,000.00 |
544,000.00 |
555,000.00 |
592,000.00 |
| 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 |
44.12 M |
30.25 M |
12.74 M |
4.72 M |
4.51 M |
| Funds from Operations |
138.18 M |
86.88 M |
-14.68 M |
-26.62 M |
-29.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-54.14 M |
16.86 M |
-11.18 M |
-1.41 M |
6.08 M |
| Incline (Decline) in Receivables |
-15.82 M |
-24.48 M |
-15.88 M |
-5.95 M |
-6.08 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-10.71 M |
9.12 M |
3.96 M |
-93,000.00 |
3.96 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-24.53 M |
27.74 M |
4.13 M |
3.86 M |
4.20 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.09 M |
4.48 M |
-3.38 M |
779,000.00 |
3.99 M |
| Net Cash Flow/Operating Activities |
84.04 M |
103.74 M |
-25.85 M |
-28.03 M |
-23.30 M |
| Additions to Other Assets |
2.10 M |
349,000.00 |
0.00 |
100,000.00 |
100,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
308.57 M |
191.70 M |
197.84 M |
165.52 M |
44.60 M |
| Decrease in Investments |
111.85 M |
174.42 M |
162.48 M |
100.47 M |
70.96 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-20,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
20,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
206.34 M |
31.30 M |
46.74 M |
72.83 M |
-19.52 M |
| Proceeds from Stock Options |
84.21 M |
21.87 M |
12.17 M |
10.18 M |
2.47 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
105.28 M |
139.74 M |
0.00 |
| 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 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-136.13 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-51.92 M |
21.87 M |
117.45 M |
149.92 M |
2.47 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |