| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.94 M |
7.30 M |
6.82 M |
4.38 M |
3.76 M |
| Depreciation & Depletion |
4.49 M |
4.88 M |
3.72 M |
3.06 M |
2.49 M |
| Amortization of Intangible Assets |
1.45 M |
2.42 M |
3.10 M |
1.32 M |
1.27 M |
| Deferred Income Taxes and Investment Tax credity |
6.60 M |
7.72 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
6.60 M |
7.72 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
153.20 M |
27.12 M |
-7.45 M |
8.26 M |
8.78 M |
| Funds from Operations |
72.45 M |
41.46 M |
19.57 M |
34.29 M |
37.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-60.34 M |
-24.22 M |
-8.12 M |
-14.45 M |
-38.50 M |
| Incline (Decline) in Receivables |
9.26 M |
3.70 M |
-13.55 M |
-21.37 M |
-23.63 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
4.97 M |
725,000.00 |
2.22 M |
2.64 M |
216,000.00 |
| Incline (Decline) in Income Taxes Payable |
-4.48 M |
2.06 M |
-9.66 M |
— |
— |
| Incline (Decline) in Other Accruals |
-3.84 M |
9.56 M |
8.06 M |
1.98 M |
6.89 M |
| Incline (Decline) in Other Assets or Liabilties |
-66.23 M |
-40.26 M |
4.82 M |
2.30 M |
-21.98 M |
| Net Cash Flow/Operating Activities |
12.11 M |
17.24 M |
11.45 M |
19.84 M |
-945,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
9.74 M |
23.77 M |
21.93 M |
30.55 M |
25.85 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 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
1.03 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-359,000.00 |
-63,000.00 |
58,000.00 |
-6,000.00 |
102,000.00 |
| Other Sources - Investing |
536,000.00 |
63,000.00 |
0.00 |
6,000.00 |
0.00 |
| Net Cash Flow - Investing |
12.59 M |
26.52 M |
28.28 M |
37.44 M |
29.62 M |
| Proceeds from Stock Options |
46,000.00 |
2.10 M |
4.45 M |
11.25 M |
5.02 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
1.31 M |
3.73 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
4.24 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
4.24 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
127,000.00 |
1.56 M |
2.61 M |
0.00 |
295,000.00 |
| Other Uses - Financing |
127,000.00 |
1.46 M |
2.10 M |
0.00 |
295,000.00 |
| Net Cash Flow - Financing |
173,000.00 |
3.55 M |
6.55 M |
12.56 M |
4.82 M |
| Effect of Exchange rate on Cash |
-1.78 M |
842,000.00 |
1.04 M |
-1.32 M |
650,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |