| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.78 M |
7.13 M |
6.93 M |
5.77 M |
5.50 M |
| Depreciation & Depletion |
4.20 M |
4.65 M |
4.85 M |
5.57 M |
5.14 M |
| Amortization of Intangible Assets |
2.58 M |
2.48 M |
2.08 M |
200,000.00 |
364,000.00 |
| 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 |
9.78 M |
11.25 M |
10.74 M |
5.31 M |
4.83 M |
| Funds from Operations |
66.02 M |
73.91 M |
61.28 M |
45.44 M |
44.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
77.23 M |
-11.02 M |
-87.23 M |
-32.91 M |
-30.38 M |
| Incline (Decline) in Receivables |
56.96 M |
-12.83 M |
-46.33 M |
-84.06 M |
-42.91 M |
| Incline (Decline) in Inventories |
58.93 M |
85,000.00 |
-21.14 M |
-63.60 M |
5.96 M |
| Incline (Decline) in Accounts Payable |
-32.27 M |
629,000.00 |
-16.09 M |
97.12 M |
3.71 M |
| Incline (Decline) in Income Taxes Payable |
916,000.00 |
-1.22 M |
-123,000.00 |
2.93 M |
1.19 M |
| Incline (Decline) in Other Accruals |
-2.17 M |
-267,000.00 |
7.04 M |
9.06 M |
4.80 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.13 M |
2.58 M |
-10.60 M |
5.64 M |
-3.13 M |
| Net Cash Flow/Operating Activities |
143.25 M |
62.89 M |
-25.95 M |
12.52 M |
13.85 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
10.53 M |
50.58 M |
1.35 M |
5.30 M |
540,000.00 |
| Incline (Decline) in Inventories |
0.00 |
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 |
1.16 M |
6.10 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.50 M |
11.41 M |
55.13 M |
10.78 M |
9.39 M |
| Proceeds from Stock Options |
2.08 M |
8.24 M |
1.12 M |
2.67 M |
2.14 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 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
853,000.00 |
25.00 M |
72.59 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-6.56 M |
3.80 M |
3.31 M |
-4.48 M |
2.44 M |
| Reduction in Long Term Debt |
26.14 M |
75.98 M |
0.00 |
6.32 M |
1.56 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 |
1.55 M |
364,000.00 |
1.97 M |
1.66 M |
0.00 |
| Other Uses - Financing |
1.55 M |
364,000.00 |
1.97 M |
1.66 M |
0.00 |
| Net Cash Flow - Financing |
-28.23 M |
-38.58 M |
78.99 M |
-6.47 M |
3.02 M |
| Effect of Exchange rate on Cash |
-87,000.00 |
461,000.00 |
113,000.00 |
-58,000.00 |
92,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |