| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.74 M |
5.26 M |
3.67 M |
2.96 M |
2.10 M |
| Depreciation & Depletion |
5.04 M |
2.60 M |
3.30 M |
2.60 M |
2.10 M |
| Amortization of Intangible Assets |
708,000.00 |
2.66 M |
369,000.00 |
358,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
262,000.00 |
366,000.00 |
490,000.00 |
594,000.00 |
— |
| Deferred Income Taxes |
262,000.00 |
366,000.00 |
490,000.00 |
594,000.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
26.22 M |
6.42 M |
9.26 M |
4.47 M |
1.44 M |
| Funds from Operations |
64.34 M |
56.63 M |
201.16 M |
13.13 M |
-76,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
13.83 M |
-27.81 M |
-7.40 M |
-8.59 M |
-4.99 M |
| Incline (Decline) in Receivables |
-700,000.00 |
-16.80 M |
-9.33 M |
-4.03 M |
-3.17 M |
| Incline (Decline) in Inventories |
-5.59 M |
-7.02 M |
-4.98 M |
-5.23 M |
-3.40 M |
| Incline (Decline) in Accounts Payable |
1.26 M |
4.44 M |
1.85 M |
-1.78 M |
3.55 M |
| Incline (Decline) in Income Taxes Payable |
12.75 M |
-1.11 M |
1.13 M |
118,000.00 |
64,000.00 |
| Incline (Decline) in Other Accruals |
636,000.00 |
72,000.00 |
4.89 M |
3.45 M |
812,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
5.47 M |
-7.40 M |
-955,000.00 |
-1.13 M |
-2.85 M |
| Net Cash Flow/Operating Activities |
78.18 M |
28.82 M |
193.76 M |
4.54 M |
-5.07 M |
| Additions to Other Assets |
2.52 M |
1.64 M |
1.05 M |
1.17 M |
493,000.00 |
| Net Assets from Acquisitions |
0.00 |
187,000.00 |
1.33 M |
1.98 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 |
0.00 |
6,000.00 |
179,000.00 |
0.00 |
| Other Uses - Investing |
67,000.00 |
0.00 |
0.00 |
47,000.00 |
450,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
9.44 M |
7.15 M |
8.29 M |
8.26 M |
3.76 M |
| Proceeds from Stock Options |
9.76 M |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
48.68 M |
14.42 M |
1.08 M |
54,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
581,000.00 |
628,000.00 |
— |
— |
| Long Term Borrowings |
0.00 |
20.08 M |
11.22 M |
13.37 M |
— |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
30.44 M |
10.16 M |
8.20 M |
6.12 M |
3.93 M |
| Cash Dividends Paid Total |
13,000.00 |
37.35 M |
149.70 M |
0.00 |
— |
| Common Dividends (Cash) |
13,000.00 |
37.35 M |
149.70 M |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.89 M |
144,000.00 |
68,000.00 |
0.00 |
— |
| Other Uses - Financing |
1.89 M |
144,000.00 |
68,000.00 |
0.00 |
— |
| Net Cash Flow - Financing |
-18.80 M |
20.81 M |
-144.05 M |
6.18 M |
9.49 M |
| Effect of Exchange rate on Cash |
246,000.00 |
-1.13 M |
-219,000.00 |
-82,000.00 |
3,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |