| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
16.44 M |
21.11 M |
13.68 M |
12.79 M |
14.68 M |
| Depreciation & Depletion |
16.44 M |
13.21 M |
9.78 M |
7.89 M |
14.68 M |
| Amortization of Intangible Assets |
7.90 M |
3.90 M |
4.90 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.82 M |
21.22 M |
6.49 M |
4.12 M |
9.61 M |
| Funds from Operations |
15.53 M |
20.07 M |
10.16 M |
6.53 M |
2.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.50 M |
-3.25 M |
-9.94 M |
3.88 M |
-5.80 M |
| Incline (Decline) in Receivables |
-765,000.00 |
-3.68 M |
-1.30 M |
4.86 M |
226,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
2.24 M |
-1.71 M |
-1.95 M |
1.40 M |
-814,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-7.64 M |
2.20 M |
-5.78 M |
-5.15 M |
-4.69 M |
| Incline (Decline) in Other Assets or Liabilties |
-7.33 M |
-61,000.00 |
-904,000.00 |
2.78 M |
-527,000.00 |
| Net Cash Flow/Operating Activities |
21.57 M |
6.57 M |
6.91 M |
-3.41 M |
6.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
31.37 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
1,000.00 |
11,000.00 |
17,000.00 |
434,000.00 |
101,000.00 |
| Other Uses - Investing |
-12.94 M |
7.99 M |
0.00 |
-3.45 M |
0.00 |
| Other Sources - Investing |
13.54 M |
0.00 |
0.00 |
3.45 M |
0.00 |
| Net Cash Flow - Investing |
10.57 M |
30.41 M |
15.91 M |
5.76 M |
907,000.00 |
| Proceeds from Stock Options |
1.96 M |
4.06 M |
1.12 M |
89,000.00 |
404,000.00 |
| Other Proceeds from Sale/Issues of Stock |
-1.51 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
28.88 M |
95.52 M |
70.44 M |
1.00 M |
450,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-34.61 M |
0.00 |
13.53 M |
| Reduction in Long Term Debt |
13.94 M |
80.70 M |
4.47 M |
3.78 M |
8.03 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 |
0.00 |
0.00 |
0.00 |
607,000.00 |
1.80 M |
| Other Uses - Financing |
0.00 |
-1.54 M |
-26.77 M |
607,000.00 |
1.80 M |
| Net Cash Flow - Financing |
-3.57 M |
15.40 M |
17.34 M |
5.71 M |
-2.08 M |
| Effect of Exchange rate on Cash |
-158,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |