| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.67 M |
12.44 M |
12.52 M |
11.27 M |
8.80 M |
| Depreciation & Depletion |
12.67 M |
12.44 M |
12.52 M |
11.27 M |
8.78 M |
| Amortization of Intangible Assets |
18,000.00 |
592,000.00 |
374,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.04 M |
1.22 M |
309,000.00 |
476,000.00 |
644,000.00 |
| Deferred Income Taxes |
1.04 M |
1.22 M |
309,000.00 |
476,000.00 |
644,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
18.61 M |
-12.15 M |
-16.16 M |
-9.86 M |
-7.57 M |
| Funds from Operations |
44.95 M |
39.23 M |
35.59 M |
34.89 M |
31.44 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-87.65 M |
-44.86 M |
-6.92 M |
22.70 M |
-31.27 M |
| Incline (Decline) in Receivables |
-104.37 M |
-32.55 M |
4.63 M |
-4.89 M |
-29.34 M |
| Incline (Decline) in Inventories |
-14.48 M |
5.60 M |
-13.11 M |
-11.64 M |
-8.60 M |
| Incline (Decline) in Accounts Payable |
29.63 M |
-22.85 M |
13.12 M |
13.81 M |
696,000.00 |
| Incline (Decline) in Income Taxes Payable |
2.86 M |
-987,000.00 |
-5.12 M |
8.79 M |
-2.43 M |
| Incline (Decline) in Other Accruals |
3.94 M |
1.58 M |
-6.57 M |
15.75 M |
7.70 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.24 M |
4.34 M |
120,000.00 |
878,000.00 |
707,000.00 |
| Net Cash Flow/Operating Activities |
-42.70 M |
-5.63 M |
28.66 M |
64.32 M |
170,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
224,000.00 |
8.92 M |
2.28 M |
34,000.00 |
1.13 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-478,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
478,000.00 |
| Net Cash Flow - Investing |
17.37 M |
10.03 M |
16.15 M |
18.46 M |
18.01 M |
| Proceeds from Stock Options |
0.00 |
3.19 M |
0.00 |
2.81 M |
1.60 M |
| Other Proceeds from Sale/Issues of Stock |
802,000.00 |
0.00 |
2.62 M |
0.00 |
-118,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
33.27 M |
3.80 M |
0.00 |
0.00 |
| Long Term Borrowings |
194.36 M |
0.00 |
0.00 |
136,000.00 |
10.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-10.50 M |
0.00 |
| Reduction in Long Term Debt |
134.36 M |
104,000.00 |
153,000.00 |
10.53 M |
60,000.00 |
| 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 |
50,000.00 |
303,000.00 |
210,000.00 |
134,000.00 |
0.00 |
| Other Uses - Financing |
50,000.00 |
303,000.00 |
210,000.00 |
-130,000.00 |
0.00 |
| Net Cash Flow - Financing |
60.86 M |
-29.89 M |
-1.12 M |
-7.71 M |
11.92 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |