| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.99 M |
6.92 M |
6.17 M |
5.54 M |
1.18 M |
| Depreciation & Depletion |
1.18 M |
804,000.00 |
497,000.00 |
379,000.00 |
526,000.00 |
| Amortization of Intangible Assets |
10.81 M |
6.12 M |
5.67 M |
5.16 M |
650,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
563,000.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
563,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.99 M |
8.22 M |
4.52 M |
9.21 M |
4.81 M |
| Funds from Operations |
105.43 M |
121.97 M |
96.74 M |
80.70 M |
-13.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
-13.99 M |
901,000.00 |
-1.72 M |
-9.20 M |
-6.67 M |
| Incline (Decline) in Receivables |
8.09 M |
-10.04 M |
4.06 M |
-7.69 M |
-8.71 M |
| Incline (Decline) in Inventories |
-3.13 M |
57,000.00 |
6.24 M |
-9.97 M |
0.00 |
| Incline (Decline) in Accounts Payable |
1.57 M |
-726,000.00 |
-6.51 M |
8.46 M |
141,000.00 |
| Incline (Decline) in Income Taxes Payable |
-6.08 M |
-23,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-6.39 M |
10.38 M |
-5.33 M |
8.06 M |
3.90 M |
| Incline (Decline) in Other Assets or Liabilties |
-8.05 M |
1.26 M |
-174,000.00 |
-8.05 M |
-1.99 M |
| Net Cash Flow/Operating Activities |
91.44 M |
122.87 M |
95.02 M |
71.50 M |
-20.21 M |
| Additions to Other Assets |
7.00 M |
5.95 M |
6.65 M |
10.49 M |
118.03 M |
| Net Assets from Acquisitions |
380.22 M |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
789.71 M |
1.26 B |
292.70 M |
218.43 M |
| Decrease in Investments |
405.19 M |
588.35 M |
1.06 B |
312.20 M |
306.66 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
2.11 M |
| 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 |
-15.44 M |
216.18 M |
209.00 M |
-8.58 M |
28.70 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
279,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
540,000.00 |
712,000.00 |
10.86 M |
165.06 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
241.82 M |
0.00 |
12.50 M |
62.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-8,000.00 |
0.00 |
| Reduction in Long Term Debt |
12.06 M |
0.00 |
79.60 M |
47.63 M |
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 |
1.45 M |
2.18 M |
2.05 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.45 M |
-21.07 M |
2.05 M |
-806,000.00 |
-3.83 M |
| Net Cash Flow - Financing |
-10.07 M |
221.47 M |
-66.69 M |
129.12 M |
58.94 M |
| Effect of Exchange rate on Cash |
-659,000.00 |
5,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |