| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.44 M |
11.57 M |
10.34 M |
9.36 M |
2.97 M |
| Depreciation & Depletion |
4.52 M |
4.40 M |
637,000.00 |
493,000.00 |
889,000.00 |
| Amortization of Intangible Assets |
6.92 M |
7.16 M |
9.71 M |
8.87 M |
2.08 M |
| Deferred Income Taxes and Investment Tax credity |
241,000.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
241,000.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.28 M |
39.37 M |
854,000.00 |
466,000.00 |
365,000.00 |
| Funds from Operations |
34.34 M |
24.87 M |
20.66 M |
19.88 M |
3.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.80 M |
2.41 M |
-1.22 M |
3.55 M |
-15.58 M |
| Incline (Decline) in Receivables |
-1.08 M |
-1.13 M |
1.35 M |
141,000.00 |
809,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.16 M |
144,000.00 |
1.04 M |
-32,000.00 |
26,000.00 |
| Incline (Decline) in Income Taxes Payable |
-974,000.00 |
1.83 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-2.29 M |
4.07 M |
463,000.00 |
106,000.00 |
-9.04 M |
| Incline (Decline) in Other Assets or Liabilties |
1.69 M |
-2.51 M |
-4.07 M |
3.34 M |
-7.37 M |
| Net Cash Flow/Operating Activities |
30.53 M |
27.28 M |
19.44 M |
23.44 M |
-12.11 M |
| Additions to Other Assets |
0.00 |
0.00 |
12.05 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
75,000.00 |
52.97 M |
0.00 |
163.62 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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-1.79 M |
156,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
1.79 M |
0.00 |
| Net Cash Flow - Investing |
1.12 M |
1.31 M |
65.56 M |
-885,000.00 |
164.22 M |
| Proceeds from Stock Options |
616,000.00 |
266,000.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
67.44 M |
-75,000.00 |
527,000.00 |
54.62 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
51,000.00 |
48.29 M |
0.00 |
| Long Term Borrowings |
0.00 |
10.78 M |
53.95 M |
58.85 M |
131.08 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
18.58 M |
84.24 M |
10.53 M |
33.57 M |
750,000.00 |
| 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 |
54,000.00 |
940,000.00 |
0.00 |
0.00 |
53.76 M |
| Other Uses - Financing |
9,000.00 |
-10.11 M |
-33,000.00 |
-188,000.00 |
-459,000.00 |
| Net Cash Flow - Financing |
-17.96 M |
-15.87 M |
43.26 M |
-22.67 M |
184.49 M |
| Effect of Exchange rate on Cash |
906,000.00 |
950,000.00 |
616,000.00 |
-107,000.00 |
288,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |