| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.12 M |
11.07 M |
8.04 M |
5.80 M |
4.17 M |
| Depreciation & Depletion |
11.11 M |
10.87 M |
8.04 M |
5.80 M |
4.17 M |
| Amortization of Intangible Assets |
1.01 M |
204,000.00 |
— |
— |
— |
| 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 |
92.32 M |
43.04 M |
10.50 M |
9.18 M |
20.30 M |
| Funds from Operations |
92.73 M |
94.33 M |
48.42 M |
41.07 M |
47.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-35.18 M |
-78.61 M |
-11.87 M |
1.03 M |
-3.19 M |
| Incline (Decline) in Receivables |
-38.95 M |
-69.69 M |
-12.73 M |
336,000.00 |
-594,000.00 |
| Incline (Decline) in Inventories |
4.60 M |
-2.74 M |
-1.94 M |
-1.56 M |
-720,000.00 |
| Incline (Decline) in Accounts Payable |
-1.53 M |
-713,000.00 |
2.36 M |
5.09 M |
-1.34 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
693,000.00 |
-5.46 M |
438,000.00 |
-2.83 M |
-530,000.00 |
| Net Cash Flow/Operating Activities |
57.55 M |
15.72 M |
36.55 M |
42.10 M |
44.13 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
4.48 M |
0.00 |
23.65 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
3.14 M |
3.58 M |
4.80 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
1.86 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
7.27 M |
10.42 M |
7.10 M |
6.66 M |
17.99 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
2.63 M |
0.00 |
| Net Cash Flow - Investing |
35.09 M |
37.99 M |
50.27 M |
16.80 M |
25.12 M |
| Proceeds from Stock Options |
899,000.00 |
6.82 M |
13.57 M |
2.62 M |
10.84 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
17.00 M |
32.14 M |
24.75 M |
11.40 M |
13.46 M |
| Long Term Borrowings |
44.80 M |
78.88 M |
31.00 M |
0.00 |
10.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
36.06 M |
35.12 M |
38.05 M |
0.00 |
16.00 M |
| 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 |
327,000.00 |
2.48 M |
4.74 M |
0.00 |
0.00 |
| Other Uses - Financing |
327,000.00 |
2.48 M |
4.74 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-7.04 M |
20.90 M |
-13.49 M |
-8.79 M |
-8.62 M |
| Effect of Exchange rate on Cash |
-592,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |