| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
19.88 M |
17.34 M |
13.58 M |
7.50 M |
6.49 M |
| Depreciation & Depletion |
17.22 M |
15.30 M |
10.02 M |
6.40 M |
5.97 M |
| Amortization of Intangible Assets |
2.66 M |
2.04 M |
3.56 M |
1.10 M |
515,000.00 |
| Deferred Income Taxes and Investment Tax credity |
289,000.00 |
577,000.00 |
865,000.00 |
1.15 M |
0.00 |
| Deferred Income Taxes |
289,000.00 |
577,000.00 |
865,000.00 |
1.15 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.77 M |
16.63 M |
9.33 M |
-2.54 M |
1.80 M |
| Funds from Operations |
98.17 M |
49.97 M |
26.55 M |
31.60 M |
30.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.11 M |
8.23 M |
-8.35 M |
-9.22 M |
-10.08 M |
| Incline (Decline) in Receivables |
-7.13 M |
-3.68 M |
-23.07 M |
-9.54 M |
-21.82 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-685,000.00 |
-3.34 M |
122,000.00 |
-724,000.00 |
2.04 M |
| Incline (Decline) in Income Taxes Payable |
6.41 M |
-3.80 M |
646,000.00 |
130,000.00 |
2.67 M |
| Incline (Decline) in Other Accruals |
670,000.00 |
15.67 M |
20.90 M |
3.32 M |
-1.08 M |
| Incline (Decline) in Other Assets or Liabilties |
-12.38 M |
3.38 M |
-6.96 M |
-2.40 M |
8.11 M |
| Net Cash Flow/Operating Activities |
85.06 M |
58.20 M |
18.20 M |
22.38 M |
20.26 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
23.52 M |
883,000.00 |
27.66 M |
13.33 M |
0.00 |
| Incline (Decline) in Inventories |
8.33 M |
109.42 M |
116.45 M |
47.44 M |
142.04 M |
| Decrease in Investments |
54.74 M |
103.64 M |
151.51 M |
63.56 M |
121.57 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
12.77 M |
-796,000.00 |
-5.05 M |
-4.84 M |
0.00 |
| Other Sources - Investing |
720,000.00 |
796,000.00 |
5.28 M |
4.84 M |
0.00 |
| Net Cash Flow - Investing |
7.76 M |
26.23 M |
1.88 M |
6.84 M |
30.26 M |
| Proceeds from Stock Options |
6.18 M |
11.07 M |
5.51 M |
7.17 M |
7.71 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
9.90 M |
4.40 M |
18.11 M |
17.59 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.43 M |
106,000.00 |
135,000.00 |
0.00 |
0.00 |
| 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 |
85,000.00 |
182,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
85,000.00 |
182,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-5.06 M |
6.75 M |
-12.74 M |
-10.42 M |
7.71 M |
| Effect of Exchange rate on Cash |
-21.59 M |
4.96 M |
1.49 M |
-1.95 M |
1.48 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |