| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.09 M |
6.32 M |
3.54 M |
5.54 M |
3.16 M |
| Depreciation & Depletion |
5.10 M |
2.40 M |
2.04 M |
2.74 M |
2.66 M |
| Amortization of Intangible Assets |
8.99 M |
3.92 M |
1.50 M |
2.80 M |
500,000.00 |
| Deferred Income Taxes and Investment Tax credity |
2.36 M |
1.77 M |
1.60 M |
1.57 M |
1.40 M |
| Deferred Income Taxes |
2.36 M |
1.77 M |
1.60 M |
1.57 M |
1.40 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.02 M |
3.72 M |
5.10 M |
2.13 M |
-434,000.00 |
| Funds from Operations |
46.46 M |
48.78 M |
18.94 M |
7.78 M |
5.27 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-18.41 M |
-3.31 M |
-1.41 M |
-5.54 M |
-2.00 M |
| Incline (Decline) in Receivables |
57.02 M |
-60.32 M |
-57.91 M |
-4.34 M |
4.61 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-50.65 M |
53.26 M |
12.02 M |
1.28 M |
-179,000.00 |
| Incline (Decline) in Income Taxes Payable |
-1.90 M |
-4.35 M |
3.26 M |
-472,000.00 |
158,000.00 |
| Incline (Decline) in Other Accruals |
-16.83 M |
12.62 M |
31.29 M |
-3.75 M |
-4.36 M |
| Incline (Decline) in Other Assets or Liabilties |
-6.04 M |
-4.52 M |
9.93 M |
1.74 M |
-2.24 M |
| Net Cash Flow/Operating Activities |
28.05 M |
45.46 M |
17.53 M |
2.24 M |
3.27 M |
| Additions to Other Assets |
341,000.00 |
144,000.00 |
194,000.00 |
70,000.00 |
0.00 |
| Net Assets from Acquisitions |
51.42 M |
96.39 M |
0.00 |
38.60 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 |
102,000.00 |
0.00 |
670,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-1.20 M |
-300,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
1.20 M |
300,000.00 |
| Net Cash Flow - Investing |
61.69 M |
100.20 M |
1.77 M |
38.84 M |
185,000.00 |
| Proceeds from Stock Options |
2.13 M |
3.92 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-830,000.00 |
-130,000.00 |
46.60 M |
0.00 |
-60,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.33 M |
168,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
61.70 M |
766,000.00 |
| Incline or Decline in Short Term Borrowings |
32.92 M |
47.08 M |
-31.34 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
29.63 M |
21.81 M |
4.24 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 |
4.60 M |
3.63 M |
1.30 M |
419,000.00 |
33,000.00 |
| Other Uses - Financing |
1.19 M |
3.63 M |
1.10 M |
-3.61 M |
-291,000.00 |
| Net Cash Flow - Financing |
33.08 M |
54.34 M |
-13.28 M |
36.29 M |
-3.82 M |
| Effect of Exchange rate on Cash |
-633,000.00 |
134,000.00 |
19,000.00 |
23,000.00 |
-110,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |