| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
26.14 M |
26.42 M |
23.66 M |
20.79 M |
17.82 M |
| Depreciation & Depletion |
25.60 M |
25.88 M |
23.32 M |
20.45 M |
17.52 M |
| Amortization of Intangible Assets |
544,000.00 |
540,000.00 |
344,000.00 |
341,000.00 |
303,000.00 |
| Deferred Income Taxes and Investment Tax credity |
825,000.00 |
504,000.00 |
1.22 M |
0.00 |
0.00 |
| Deferred Income Taxes |
825,000.00 |
504,000.00 |
1.22 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
17.62 M |
3.15 M |
2.14 M |
577,000.00 |
378,000.00 |
| Funds from Operations |
20.50 M |
18.52 M |
41.42 M |
37.57 M |
15.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.59 M |
9.02 M |
-6.66 M |
-11.48 M |
-2.63 M |
| Incline (Decline) in Receivables |
8.76 M |
7.07 M |
1.05 M |
-17.76 M |
-15.33 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-5.44 M |
-4.88 M |
373,000.00 |
3.18 M |
3.27 M |
| Incline (Decline) in Income Taxes Payable |
-4.04 M |
3.63 M |
722,000.00 |
-420,000.00 |
375,000.00 |
| Incline (Decline) in Other Accruals |
5.70 M |
2.72 M |
-8.71 M |
1.21 M |
11.58 M |
| Incline (Decline) in Other Assets or Liabilties |
1.62 M |
480,000.00 |
-99,000.00 |
2.31 M |
-2.53 M |
| Net Cash Flow/Operating Activities |
27.09 M |
27.54 M |
34.76 M |
26.09 M |
13.05 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
10.96 M |
178,000.00 |
3.01 M |
| 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 |
5.50 M |
| Disposal of Fixed Assets |
0.00 |
41,000.00 |
0.00 |
249,000.00 |
0.00 |
| Other Uses - Investing |
-1.90 M |
1.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.90 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
20.00 M |
31.80 M |
36.90 M |
21.06 M |
22.65 M |
| Proceeds from Stock Options |
297,000.00 |
435,000.00 |
0.00 |
209,000.00 |
339,000.00 |
| Other Proceeds from Sale/Issues of Stock |
-173,000.00 |
0.00 |
58.23 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
12.00 M |
524,000.00 |
10.00 M |
45.00 M |
45.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
12.00 M |
524,000.00 |
45.00 M |
49.00 M |
36.00 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 |
0.00 |
0.00 |
3.85 M |
0.00 |
0.00 |
| Other Uses - Financing |
-159,000.00 |
-51,000.00 |
3.85 M |
-596,000.00 |
0.00 |
| Net Cash Flow - Financing |
-35,000.00 |
384,000.00 |
27.08 M |
-4.39 M |
9.34 M |
| Effect of Exchange rate on Cash |
-6.02 M |
1.76 M |
-3.01 M |
-1.64 M |
-419,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |