| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
18.53 M |
13.57 M |
12.16 M |
7.61 M |
5.12 M |
| Depreciation & Depletion |
11.26 M |
9.00 M |
7.95 M |
6.70 M |
2.82 M |
| Amortization of Intangible Assets |
7.26 M |
4.57 M |
4.21 M |
912,000.00 |
2.30 M |
| Deferred Income Taxes and Investment Tax credity |
2.67 M |
2.23 M |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
2.67 M |
2.23 M |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-24.45 M |
17.28 M |
-6.74 M |
4.79 M |
475,000.00 |
| Funds from Operations |
29.54 M |
40.94 M |
34.50 M |
30.58 M |
19.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.36 M |
-24.81 M |
-30.26 M |
-23.78 M |
-3.79 M |
| Incline (Decline) in Receivables |
-8.22 M |
-24.45 M |
-33.82 M |
-36.52 M |
-16.31 M |
| Incline (Decline) in Inventories |
-84,000.00 |
-1.96 M |
2.60 M |
-1.14 M |
219,000.00 |
| Incline (Decline) in Accounts Payable |
-6.65 M |
11.89 M |
-21.24 M |
15.10 M |
9.38 M |
| Incline (Decline) in Income Taxes Payable |
4.38 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
964,000.00 |
286,000.00 |
455,000.00 |
971,000.00 |
889,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
13.98 M |
-10.58 M |
21.75 M |
-2.18 M |
2.04 M |
| Net Cash Flow/Operating Activities |
33.90 M |
16.13 M |
4.24 M |
6.80 M |
15.57 M |
| Additions to Other Assets |
233,000.00 |
1.53 M |
2.71 M |
514,000.00 |
— |
| Net Assets from Acquisitions |
29.04 M |
36.89 M |
28.56 M |
10.32 M |
168,000.00 |
| Incline (Decline) in Inventories |
727,000.00 |
46.97 M |
0.00 |
0.00 |
— |
| Decrease in Investments |
219,000.00 |
1.87 M |
5.91 M |
5.54 M |
0.00 |
| Disposal of Fixed Assets |
346,000.00 |
293,000.00 |
605,000.00 |
601,000.00 |
544,000.00 |
| Other Uses - Investing |
-652,000.00 |
10.92 M |
-38.37 M |
0.00 |
-3.18 M |
| Other Sources - Investing |
14.86 M |
38.37 M |
0.00 |
3.18 M |
6.58 M |
| Net Cash Flow - Investing |
43.82 M |
57.22 M |
-2.14 M |
60.59 M |
9.04 M |
| Proceeds from Stock Options |
4.32 M |
2.96 M |
30.23 M |
9.63 M |
43,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
99.64 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.39 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
25.48 M |
46.23 M |
0.00 |
0.00 |
33.86 M |
| Incline or Decline in Short Term Borrowings |
14.28 M |
-11.93 M |
-19.37 M |
19.31 M |
-7.12 M |
| Reduction in Long Term Debt |
3.13 M |
4.42 M |
8.12 M |
38.81 M |
64.54 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 |
296,000.00 |
580,000.00 |
2.34 M |
0.00 |
0.00 |
| Other Uses - Financing |
-9.75 M |
580,000.00 |
2.34 M |
0.00 |
-10.30 M |
| Net Cash Flow - Financing |
28.80 M |
33.41 M |
5.08 M |
-9.86 M |
51.58 M |
| Effect of Exchange rate on Cash |
-11.32 M |
4.10 M |
1.63 M |
-7.00 M |
115,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |