| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
19.05 M |
13.64 M |
13.01 M |
10.60 M |
3.04 M |
| Depreciation & Depletion |
12.55 M |
7.04 M |
6.21 M |
4.90 M |
2.89 M |
| Amortization of Intangible Assets |
6.50 M |
6.60 M |
6.80 M |
5.70 M |
146,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
58.33 M |
45.11 M |
38.12 M |
5.42 M |
3.31 M |
| Funds from Operations |
35.62 M |
116.30 M |
69.48 M |
99.85 M |
84.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
9.62 M |
-48.69 M |
-26.97 M |
37.02 M |
4.64 M |
| Incline (Decline) in Receivables |
61.35 M |
-39.66 M |
-75,000.00 |
-2.34 M |
-5.87 M |
| Incline (Decline) in Inventories |
-10.57 M |
-19.53 M |
-70.13 M |
3.41 M |
-16.37 M |
| Incline (Decline) in Accounts Payable |
-36.66 M |
-6.84 M |
34.38 M |
15.45 M |
-1.94 M |
| Incline (Decline) in Income Taxes Payable |
1.30 M |
14.72 M |
15.98 M |
19.78 M |
31.02 M |
| Incline (Decline) in Other Accruals |
-5.09 M |
-10.95 M |
10.21 M |
6.58 M |
1.36 M |
| Incline (Decline) in Other Assets or Liabilties |
-713,000.00 |
13.57 M |
-17.32 M |
-5.87 M |
-3.56 M |
| Net Cash Flow/Operating Activities |
45.24 M |
67.61 M |
42.51 M |
136.87 M |
88.76 M |
| Additions to Other Assets |
0.00 |
0.00 |
548,000.00 |
5.50 M |
1.46 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
20.65 M |
0.00 |
13.53 M |
| Incline (Decline) in Inventories |
60.59 M |
86.96 M |
286.21 M |
196.84 M |
150.31 M |
| Decrease in Investments |
93.88 M |
141.86 M |
247.84 M |
194.32 M |
151.01 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
13.79 M |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-1.07 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1.07 M |
| Net Cash Flow - Investing |
-1.06 M |
-24.24 M |
142.35 M |
16.88 M |
14.70 M |
| Proceeds from Stock Options |
4.47 M |
15.20 M |
10.63 M |
19.15 M |
5.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
12.92 M |
86.20 M |
79.57 M |
0.00 |
0.00 |
| Long Term Borrowings |
6.00 M |
6.00 M |
27.93 M |
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 |
3.06 M |
727,000.00 |
142,000.00 |
27,000.00 |
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 |
647,000.00 |
12.33 M |
9.50 M |
0.00 |
| Other Uses - Financing |
-201,000.00 |
421,000.00 |
12.09 M |
9.50 M |
0.00 |
| Net Cash Flow - Financing |
-5.71 M |
-65.30 M |
50.50 M |
-50.94 M |
5.40 M |
| Effect of Exchange rate on Cash |
-124,000.00 |
-79,000.00 |
-6,000.00 |
731,000.00 |
-55,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |