| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.44 M |
12.84 M |
11.16 M |
8.92 M |
5.78 M |
| Depreciation & Depletion |
14.40 M |
12.80 M |
11.10 M |
8.92 M |
5.78 M |
| Amortization of Intangible Assets |
41,000.00 |
40,000.00 |
63,000.00 |
107,000.00 |
503,000.00 |
| Deferred Income Taxes and Investment Tax credity |
19.99 M |
23.30 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
19.99 M |
23.30 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
28.67 M |
2.66 M |
4.95 M |
2.85 M |
3.40 M |
| Funds from Operations |
22.71 M |
47.41 M |
46.76 M |
45.34 M |
40.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-27.69 M |
43.88 M |
-15.16 M |
35.63 M |
-16.86 M |
| Incline (Decline) in Receivables |
-9.16 M |
18.95 M |
-5.25 M |
13.29 M |
-20.64 M |
| Incline (Decline) in Inventories |
2.64 M |
3.26 M |
-11.49 M |
29.42 M |
-4.41 M |
| Incline (Decline) in Accounts Payable |
-9.54 M |
3.05 M |
-5.07 M |
-7.36 M |
12.14 M |
| Incline (Decline) in Income Taxes Payable |
-793,000.00 |
1.69 M |
1.87 M |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
136,000.00 |
-622,000.00 |
-709,000.00 |
1.71 M |
1.06 M |
| Incline (Decline) in Other Assets or Liabilties |
-10.97 M |
17.55 M |
5.48 M |
-1.44 M |
-5.02 M |
| Net Cash Flow/Operating Activities |
-4.98 M |
91.29 M |
31.60 M |
80.97 M |
23.47 M |
| Additions to Other Assets |
388,000.00 |
0.00 |
1.81 M |
12.28 M |
3.82 M |
| Net Assets from Acquisitions |
33.95 M |
0.00 |
0.00 |
79.90 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
672,000.00 |
2.57 M |
0.00 |
0.00 |
| Decrease in Investments |
138,000.00 |
320,000.00 |
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 |
-3.59 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
63.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
44.39 M |
19.31 M |
16.76 M |
106.64 M |
17.79 M |
| Proceeds from Stock Options |
3.82 M |
725,000.00 |
2.66 M |
2.08 M |
911,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
21.11 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
11.58 M |
4.09 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
331.56 M |
274.54 M |
367.60 M |
270.02 M |
99.95 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
278.78 M |
336.59 M |
390.72 M |
242.01 M |
123.96 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 |
1.58 M |
506,000.00 |
708,000.00 |
0.00 |
381,000.00 |
| Other Uses - Financing |
621,000.00 |
506,000.00 |
92,000.00 |
0.00 |
381,000.00 |
| Net Cash Flow - Financing |
45.65 M |
-64.91 M |
-20.36 M |
30.09 M |
-1.61 M |
| Effect of Exchange rate on Cash |
-823,000.00 |
1.77 M |
621,000.00 |
-411,000.00 |
310,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |