| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
21.33 M |
9.48 M |
8.60 M |
6.55 M |
6.35 M |
| Depreciation & Depletion |
21.00 M |
9.48 M |
8.60 M |
6.55 M |
6.35 M |
| Amortization of Intangible Assets |
328,000.00 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.85 M |
-22.23 M |
405,000.00 |
115,000.00 |
-386,000.00 |
| Funds from Operations |
58.95 M |
192,000.00 |
-26.85 M |
-20.31 M |
-18.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.96 M |
-746,000.00 |
1.08 M |
1.47 M |
809,000.00 |
| Incline (Decline) in Receivables |
-15.48 M |
-9.79 M |
-444,000.00 |
-741,000.00 |
1.10 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
9.42 M |
9.28 M |
1.17 M |
1.40 M |
262,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
4.26 M |
374,000.00 |
149,000.00 |
-352,000.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.17 M |
-239,000.00 |
-23,000.00 |
655,000.00 |
-196,000.00 |
| Net Cash Flow/Operating Activities |
55.99 M |
-554,000.00 |
-25.77 M |
-18.85 M |
-17.91 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
514.67 M |
0.00 |
9.84 M |
0.00 |
0.00 |
| 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 |
375,000.00 |
366,000.00 |
146,000.00 |
97,000.00 |
249,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
520.31 M |
19.98 M |
41.33 M |
14.95 M |
8.11 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
161.24 M |
37.00 M |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
358.50 M |
89.60 M |
-7,000.00 |
64,000.00 |
-60,000.00 |
| Reduction in Long Term Debt |
3.33 M |
1.75 M |
2.09 M |
1.85 M |
1.34 M |
| Cash Dividends Paid Total |
23.72 M |
143.18 M |
— |
— |
— |
| Common Dividends (Cash) |
23.72 M |
143.18 M |
— |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
39.28 M |
69.20 M |
35.58 M |
27.42 M |
| Other Uses - Financing |
0.00 |
39.28 M |
69.20 M |
35.58 M |
27.42 M |
| Net Cash Flow - Financing |
492.69 M |
20.96 M |
67.10 M |
33.79 M |
26.02 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |