| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
22.20 M |
21.26 M |
19.49 M |
19.75 M |
17.50 M |
| Depreciation & Depletion |
15.00 M |
15.00 M |
13.50 M |
14.00 M |
8.60 M |
| Amortization of Intangible Assets |
7.20 M |
6.26 M |
5.99 M |
5.75 M |
8.90 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 |
126.78 M |
8.56 M |
8.69 M |
7.51 M |
75.31 M |
| Funds from Operations |
23.24 M |
54.02 M |
66.31 M |
37.96 M |
12.03 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
21.49 M |
-18.64 M |
-37.96 M |
-24.03 M |
5.75 M |
| Incline (Decline) in Receivables |
9.44 M |
9.86 M |
-17.97 M |
-14.29 M |
-7.91 M |
| Incline (Decline) in Inventories |
5.54 M |
-22.71 M |
-19.80 M |
-3.72 M |
6.73 M |
| Incline (Decline) in Accounts Payable |
-8.54 M |
1.15 M |
4.48 M |
771,000.00 |
6.04 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
15.12 M |
-4.75 M |
-787,000.00 |
-6.67 M |
1.65 M |
| Incline (Decline) in Other Assets or Liabilties |
-64,000.00 |
-2.19 M |
-3.88 M |
-117,000.00 |
-763,000.00 |
| Net Cash Flow/Operating Activities |
44.73 M |
35.38 M |
28.35 M |
13.94 M |
17.78 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
7.12 M |
0.00 |
178.96 M |
| Incline (Decline) in Inventories |
71.79 M |
58.06 M |
46.03 M |
265.78 M |
399.57 M |
| Decrease in Investments |
51.76 M |
54.01 M |
38.69 M |
290.30 M |
590.02 M |
| Disposal of Fixed Assets |
6.98 M |
0.00 |
1.66 M |
3.19 M |
11,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
410,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
31.62 M |
22.75 M |
31.69 M |
-16.07 M |
-5.11 M |
| Proceeds from Stock Options |
2.05 M |
5.06 M |
11.93 M |
0.00 |
4.46 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
5.45 M |
4.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
12.82 M |
87.00 M |
1.39 M |
46.21 M |
0.00 |
| Long Term Borrowings |
3.31 M |
169.44 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-1.52 M |
14,000.00 |
-2.58 M |
1.38 M |
643,000.00 |
| Reduction in Long Term Debt |
16.85 M |
48.40 M |
87,000.00 |
270,000.00 |
277,000.00 |
| 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 |
-25.83 M |
39.11 M |
7.88 M |
-39.64 M |
4.82 M |
| Effect of Exchange rate on Cash |
-1.14 M |
1.07 M |
1.28 M |
-1.70 M |
1.94 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |