| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.26 M |
12.68 M |
7.08 M |
3.07 M |
2.59 M |
| Depreciation & Depletion |
8.56 M |
12.68 M |
7.08 M |
3.07 M |
2.59 M |
| Amortization of Intangible Assets |
4.70 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.32 M |
9.15 M |
3.03 M |
8.16 M |
13.46 M |
| Funds from Operations |
40.60 M |
66.74 M |
47.98 M |
44.50 M |
37.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.93 M |
-13.37 M |
-24.92 M |
-17.86 M |
20.23 M |
| Incline (Decline) in Receivables |
19.49 M |
-36.96 M |
-15.33 M |
-22.07 M |
-8.04 M |
| Incline (Decline) in Inventories |
-29.14 M |
-1.59 M |
-26.06 M |
1.68 M |
-14.29 M |
| Incline (Decline) in Accounts Payable |
4.74 M |
14.82 M |
906,000.00 |
-13.83 M |
21.85 M |
| Incline (Decline) in Income Taxes Payable |
4.08 M |
781,000.00 |
4.68 M |
-604,000.00 |
1.89 M |
| Incline (Decline) in Other Accruals |
-3.97 M |
16.36 M |
13.56 M |
17.52 M |
21.33 M |
| Incline (Decline) in Other Assets or Liabilties |
11.71 M |
-6.78 M |
-2.67 M |
-571,000.00 |
-2.52 M |
| Net Cash Flow/Operating Activities |
47.53 M |
53.37 M |
23.07 M |
26.64 M |
57.33 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
24.64 M |
57.47 M |
7.60 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
10.13 M |
75.67 M |
173.19 M |
124.47 M |
451.29 M |
| Decrease in Investments |
37.70 M |
148.76 M |
149.04 M |
117.87 M |
420.49 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
12.46 M |
-5.79 M |
37.67 M |
10.79 M |
33.34 M |
| Proceeds from Stock Options |
2.36 M |
13.69 M |
8.53 M |
9.10 M |
13.35 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
12.23 M |
150,000.00 |
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 |
143,000.00 |
7.05 M |
3.81 M |
0.00 |
0.00 |
| Other Uses - Financing |
143,000.00 |
7.05 M |
3.81 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-9.72 M |
20.60 M |
12.34 M |
9.10 M |
13.35 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |