| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
17.80 M |
19.34 M |
17.83 M |
14.19 M |
10.64 M |
| Depreciation & Depletion |
15.90 M |
15.60 M |
13.60 M |
10.57 M |
6.61 M |
| Amortization of Intangible Assets |
1.90 M |
3.74 M |
4.23 M |
3.62 M |
4.03 M |
| Deferred Income Taxes and Investment Tax credity |
5.17 M |
5.38 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
5.17 M |
5.38 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.39 M |
4.45 M |
16.30 M |
10.26 M |
4.80 M |
| Funds from Operations |
36.09 M |
32.77 M |
-7.31 M |
18.38 M |
9.67 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
8.41 M |
-33.44 M |
5.04 M |
-30.58 M |
-22.53 M |
| Incline (Decline) in Receivables |
28.10 M |
-13.12 M |
-15.56 M |
-32.83 M |
-8.81 M |
| Incline (Decline) in Inventories |
-17.61 M |
-25.56 M |
6.25 M |
-13.68 M |
-8.64 M |
| Incline (Decline) in Accounts Payable |
-15.23 M |
13.90 M |
1.75 M |
9.08 M |
4.84 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
-1.20 M |
-1.48 M |
-206,000.00 |
| Incline (Decline) in Other Accruals |
1.01 M |
4.84 M |
-3,000.00 |
1.14 M |
-2.11 M |
| Incline (Decline) in Other Assets or Liabilties |
12.14 M |
-13.51 M |
12.60 M |
6.91 M |
-6.33 M |
| Net Cash Flow/Operating Activities |
44.50 M |
-672,000.00 |
-2.28 M |
-12.19 M |
-12.86 M |
| Additions to Other Assets |
3.47 M |
2.54 M |
3.03 M |
430,000.00 |
1.40 M |
| Net Assets from Acquisitions |
0.00 |
15.67 M |
23.11 M |
311,000.00 |
11.45 M |
| Incline (Decline) in Inventories |
407,000.00 |
0.00 |
0.00 |
713,000.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
491,000.00 |
921,000.00 |
0.00 |
| Disposal of Fixed Assets |
2.30 M |
488,000.00 |
147,000.00 |
231,000.00 |
58,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-10.55 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
15.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
12.43 M |
29.84 M |
30.21 M |
16.32 M |
29.62 M |
| Proceeds from Stock Options |
3.60 M |
7.22 M |
7.66 M |
4.15 M |
2.19 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
26.28 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.39 M |
0.00 |
0.00 |
0.00 |
3.82 M |
| Long Term Borrowings |
0.00 |
50.13 M |
26.72 M |
2.01 M |
4.74 M |
| Incline or Decline in Short Term Borrowings |
-14.41 M |
1.90 M |
5.89 M |
-5.22 M |
14.99 M |
| Reduction in Long Term Debt |
6.59 M |
26.28 M |
4.50 M |
484,000.00 |
2.06 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 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-24.78 M |
32.97 M |
35.76 M |
26.73 M |
16.04 M |
| Effect of Exchange rate on Cash |
-349,000.00 |
-205,000.00 |
-1.10 M |
956,000.00 |
1.18 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |