| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.24 M |
9.44 M |
8.28 M |
5.84 M |
4.73 M |
| Depreciation & Depletion |
9.28 M |
8.64 M |
7.80 M |
5.64 M |
4.55 M |
| Amortization of Intangible Assets |
965,000.00 |
807,000.00 |
475,000.00 |
202,000.00 |
184,000.00 |
| Deferred Income Taxes and Investment Tax credity |
1.99 M |
2.10 M |
2.24 M |
2.42 M |
4.32 M |
| Deferred Income Taxes |
1.99 M |
2.10 M |
2.24 M |
2.42 M |
4.32 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
135,000.00 |
1.06 M |
1.38 M |
2.48 M |
2.82 M |
| Funds from Operations |
30.92 M |
27.07 M |
22.34 M |
26.67 M |
25.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.95 M |
5.05 M |
-3.23 M |
-15.58 M |
4.58 M |
| Incline (Decline) in Receivables |
-1.24 M |
-1.57 M |
-71,000.00 |
-5.52 M |
-1.68 M |
| Incline (Decline) in Inventories |
-4.04 M |
5.06 M |
-6.04 M |
-8.47 M |
-1.63 M |
| Incline (Decline) in Accounts Payable |
758,000.00 |
-671,000.00 |
305,000.00 |
1.85 M |
5.03 M |
| Incline (Decline) in Income Taxes Payable |
1.69 M |
1.60 M |
2.72 M |
-2.75 M |
2.56 M |
| Incline (Decline) in Other Accruals |
554,000.00 |
872,000.00 |
-178,000.00 |
-627,000.00 |
259,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-677,000.00 |
-238,000.00 |
36,000.00 |
-62,000.00 |
52,000.00 |
| Net Cash Flow/Operating Activities |
27.97 M |
32.12 M |
19.11 M |
11.09 M |
30.02 M |
| Additions to Other Assets |
432,000.00 |
450,000.00 |
283,000.00 |
718,000.00 |
539,000.00 |
| Net Assets from Acquisitions |
5.11 M |
4.73 M |
3.92 M |
2.34 M |
813,000.00 |
| 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 |
45,000.00 |
11,000.00 |
27,000.00 |
29,000.00 |
4,000.00 |
| Other Uses - Investing |
0.00 |
308,000.00 |
293,000.00 |
0.00 |
-123,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1.12 M |
| Net Cash Flow - Investing |
19.98 M |
21.76 M |
19.19 M |
43.78 M |
29.14 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
6.21 M |
1.86 M |
3.54 M |
3.70 M |
1.69 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
5.41 M |
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 |
— |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
8,000.00 |
18,000.00 |
| 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 |
2.04 M |
694,000.00 |
1.66 M |
661,000.00 |
1.35 M |
| Other Uses - Financing |
2.04 M |
694,000.00 |
1.66 M |
661,000.00 |
124,000.00 |
| Net Cash Flow - Financing |
8.25 M |
-2.85 M |
5.20 M |
4.35 M |
1.80 M |
| Effect of Exchange rate on Cash |
214,000.00 |
231,000.00 |
76,000.00 |
-61,000.00 |
158,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |