| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
15.25 M |
14.86 M |
10.40 M |
7.99 M |
9.18 M |
| Depreciation & Depletion |
9.80 M |
8.90 M |
6.00 M |
5.10 M |
5.30 M |
| Amortization of Intangible Assets |
5.45 M |
5.96 M |
4.40 M |
2.89 M |
3.88 M |
| Deferred Income Taxes and Investment Tax credity |
2.12 M |
3.58 M |
— |
— |
— |
| Deferred Income Taxes |
2.12 M |
3.58 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.14 M |
10.04 M |
9.70 M |
-131,000.00 |
-8,000.00 |
| Funds from Operations |
43.05 M |
38.36 M |
24.67 M |
19.95 M |
13.25 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.99 M |
22.63 M |
-7.12 M |
3.08 M |
-5.37 M |
| Incline (Decline) in Receivables |
-28.04 M |
-16.14 M |
-19.00 M |
-9.56 M |
-10.73 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
1.01 M |
2.63 M |
2.81 M |
355,000.00 |
3.30 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
5.32 M |
14.71 M |
3.65 M |
5.71 M |
616,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
15.72 M |
21.42 M |
5.42 M |
6.58 M |
1.44 M |
| Net Cash Flow/Operating Activities |
37.06 M |
60.98 M |
17.55 M |
23.03 M |
7.88 M |
| Additions to Other Assets |
1.19 M |
531,000.00 |
91,000.00 |
233,000.00 |
1.65 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
231.88 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
7.03 M |
9.55 M |
9.42 M |
| Decrease in Investments |
0.00 |
0.00 |
17.87 M |
9.05 M |
7.89 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
19.20 M |
-1.43 M |
153,000.00 |
-313,000.00 |
-17,000.00 |
| Other Sources - Investing |
-18.05 M |
2.15 M |
0.00 |
313,000.00 |
17,000.00 |
| Net Cash Flow - Investing |
46.29 M |
13.82 M |
230.01 M |
5.15 M |
6.83 M |
| Proceeds from Stock Options |
0.00 |
24.74 M |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
2.24 M |
2.62 M |
-2.06 M |
7.42 M |
141,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
99,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
37.50 M |
193.05 M |
200.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
465,000.00 |
-22,000.00 |
-65,000.00 |
-1.55 M |
-3.02 M |
| Reduction in Long Term Debt |
37.73 M |
242.58 M |
4.63 M |
3.63 M |
2.88 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 |
175,000.00 |
188,000.00 |
898,000.00 |
0.00 |
327,000.00 |
| Other Uses - Financing |
175,000.00 |
188,000.00 |
898,000.00 |
-30,000.00 |
327,000.00 |
| Net Cash Flow - Financing |
2.65 M |
-21.99 M |
194.04 M |
2.21 M |
-5.43 M |
| Effect of Exchange rate on Cash |
-3.75 M |
428,000.00 |
897,000.00 |
-311,000.00 |
294,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |