| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.36 M |
6.42 M |
7.56 M |
5.53 M |
4.72 M |
| Depreciation & Depletion |
9.60 M |
6.19 M |
7.33 M |
5.53 M |
4.72 M |
| Amortization of Intangible Assets |
1.76 M |
234,000.00 |
234,000.00 |
— |
— |
| 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 |
3.69 M |
6.90 M |
7.30 M |
4.38 M |
-201.30 M |
| Funds from Operations |
36.00 M |
25.05 M |
21.42 M |
15.72 M |
-20.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
17.37 M |
22.02 M |
-17.60 M |
18.24 M |
30.84 M |
| Incline (Decline) in Receivables |
12.76 M |
4.41 M |
-1.05 M |
-4.80 M |
-9.47 M |
| Incline (Decline) in Inventories |
10.32 M |
2.09 M |
8.08 M |
17.28 M |
24.35 M |
| Incline (Decline) in Accounts Payable |
21.23 M |
15.48 M |
-1.87 M |
-4.42 M |
8.11 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-26.94 M |
51,000.00 |
-22.76 M |
10.18 M |
7.86 M |
| Net Cash Flow/Operating Activities |
53.37 M |
47.08 M |
3.81 M |
33.96 M |
10.46 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
190.22 M |
0.00 |
197,000.00 |
19.19 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
4,000.00 |
299,000.00 |
419,000.00 |
126,000.00 |
100,000.00 |
| Disposal of Fixed Assets |
129,000.00 |
12,000.00 |
2.94 M |
49,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-372,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
372,000.00 |
| Net Cash Flow - Investing |
198.08 M |
6.27 M |
3.63 M |
27.36 M |
10.40 M |
| Proceeds from Stock Options |
5.30 M |
3.97 M |
1.20 M |
802,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
105.84 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.05 M |
1.77 M |
1.44 M |
0.00 |
0.00 |
| Long Term Borrowings |
125.00 M |
0.00 |
0.00 |
10.00 M |
28.52 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
30.14 M |
162,000.00 |
0.00 |
2.12 M |
67.64 M |
| Cash Dividends Paid Total |
2.96 M |
2.90 M |
1.90 M |
1.41 M |
0.00 |
| Common Dividends (Cash) |
2.96 M |
2.90 M |
1.90 M |
1.41 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.07 M |
579,000.00 |
81,000.00 |
37,000.00 |
0.00 |
| Other Uses - Financing |
-906,000.00 |
579,000.00 |
81,000.00 |
-17.29 M |
0.00 |
| Net Cash Flow - Financing |
95.24 M |
-280,000.00 |
-2.05 M |
-20.02 M |
48.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |