| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.81 M |
9.20 M |
12.45 M |
9.41 M |
9.43 M |
| Depreciation & Depletion |
4.90 M |
4.40 M |
3.80 M |
3.50 M |
3.80 M |
| Amortization of Intangible Assets |
8.91 M |
4.80 M |
8.65 M |
5.91 M |
5.63 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 |
6.28 M |
3.86 M |
4.92 M |
800,000.00 |
-3.54 M |
| Funds from Operations |
31.12 M |
24.91 M |
24.87 M |
16.34 M |
10.08 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.94 M |
294,000.00 |
-13.14 M |
-1.37 M |
787,000.00 |
| Incline (Decline) in Receivables |
4.29 M |
-7.26 M |
-7.02 M |
-2.13 M |
-3.28 M |
| Incline (Decline) in Inventories |
2.77 M |
-3.86 M |
-8.33 M |
520,000.00 |
-5.56 M |
| Incline (Decline) in Accounts Payable |
-10.88 M |
5.37 M |
4.02 M |
-1.84 M |
5.69 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-11.44 M |
575,000.00 |
-1.00 M |
998,000.00 |
1.43 M |
| Incline (Decline) in Other Assets or Liabilties |
1.33 M |
5.47 M |
-812,000.00 |
1.08 M |
2.51 M |
| Net Cash Flow/Operating Activities |
17.18 M |
25.20 M |
11.73 M |
14.97 M |
10.86 M |
| Additions to Other Assets |
6.03 M |
4.17 M |
3.12 M |
554,000.00 |
1.89 M |
| Net Assets from Acquisitions |
97.26 M |
0.00 |
19.47 M |
6.35 M |
11.50 M |
| Incline (Decline) in Inventories |
250,000.00 |
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 |
3.93 M |
0.00 |
0.00 |
193,000.00 |
0.00 |
| Other Uses - Investing |
-1.66 M |
0.00 |
0.00 |
604,000.00 |
12.02 M |
| Other Sources - Investing |
1.66 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
108.90 M |
6.81 M |
28.25 M |
12.10 M |
27.66 M |
| Proceeds from Stock Options |
1.83 M |
7.24 M |
3.77 M |
4.70 M |
2.93 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
4.97 M |
1.00 M |
1.02 M |
| Long Term Borrowings |
115.90 M |
0.00 |
16.00 M |
15.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-6.49 M |
6.49 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
40.17 M |
7.59 M |
6.74 M |
18.66 M |
3.83 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 |
949,000.00 |
2.67 M |
53,000.00 |
0.00 |
216,000.00 |
| Other Uses - Financing |
678,000.00 |
2.67 M |
53,000.00 |
-342,000.00 |
0.00 |
| Net Cash Flow - Financing |
78.23 M |
-4.17 M |
14.60 M |
-302,000.00 |
-1.92 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |