| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.05 M |
8.65 M |
8.89 M |
8.03 M |
6.62 M |
| Depreciation & Depletion |
8.93 M |
7.50 M |
6.93 M |
6.13 M |
5.42 M |
| Amortization of Intangible Assets |
1.12 M |
1.15 M |
1.96 M |
1.90 M |
1.20 M |
| Deferred Income Taxes and Investment Tax credity |
42.83 M |
45.33 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
42.83 M |
45.33 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-7.37 M |
40.23 M |
2.93 M |
-635,000.00 |
-3,000.00 |
| Funds from Operations |
57.95 M |
118.92 M |
44.71 M |
-2.40 M |
175.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-16.66 M |
-114.35 M |
-44.44 M |
-2.38 M |
582,000.00 |
| Incline (Decline) in Receivables |
5.12 M |
-26.31 M |
-18.12 M |
-2.21 M |
-428,000.00 |
| Incline (Decline) in Inventories |
-21.57 M |
-103.10 M |
-30.12 M |
-14.24 M |
-8.13 M |
| Incline (Decline) in Accounts Payable |
-4.02 M |
12.56 M |
-925,000.00 |
10.36 M |
4.66 M |
| Incline (Decline) in Income Taxes Payable |
12.60 M |
8.75 M |
1.90 M |
1.12 M |
185,000.00 |
| Incline (Decline) in Other Accruals |
-8.83 M |
-3.68 M |
3.04 M |
2.96 M |
6.05 M |
| Incline (Decline) in Other Assets or Liabilties |
28,000.00 |
-2.57 M |
-216,000.00 |
-374,000.00 |
-1.57 M |
| Net Cash Flow/Operating Activities |
41.28 M |
4.58 M |
268,000.00 |
-4.78 M |
-23.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.00 M |
0.00 |
0.00 |
8.30 M |
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 |
0.00 |
0.00 |
0.00 |
2.33 M |
712,000.00 |
| Other Uses - Investing |
-110,000.00 |
-110,000.00 |
-110,000.00 |
-337,000.00 |
0.00 |
| Other Sources - Investing |
110,000.00 |
110,000.00 |
110,000.00 |
337,000.00 |
0.00 |
| Net Cash Flow - Investing |
21.58 M |
16.12 M |
10.56 M |
14.67 M |
3.14 M |
| Proceeds from Stock Options |
2.48 M |
8.48 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
72.75 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
1.01 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-23.74 M |
-81.29 M |
12.37 M |
21.99 M |
10.81 M |
| Reduction in Long Term Debt |
135,000.00 |
119,000.00 |
0.00 |
1.60 M |
741,000.00 |
| 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 |
3.19 M |
10.87 M |
0.00 |
0.00 |
35,000.00 |
| Other Uses - Financing |
3.19 M |
10.87 M |
0.00 |
-465,000.00 |
35,000.00 |
| Net Cash Flow - Financing |
-18.20 M |
10.69 M |
13.38 M |
19.92 M |
24.54 M |
| Effect of Exchange rate on Cash |
-162,000.00 |
382,000.00 |
209,000.00 |
-68,000.00 |
177,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |