| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
21.46 M |
20.00 M |
17.10 M |
13.67 M |
11.20 M |
| Depreciation & Depletion |
18.52 M |
17.74 M |
15.84 M |
13.07 M |
10.59 M |
| Amortization of Intangible Assets |
2.94 M |
2.26 M |
1.26 M |
607,000.00 |
609,000.00 |
| 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 |
8.65 M |
-604,000.00 |
-1.43 M |
1.41 M |
6.93 M |
| Funds from Operations |
57.61 M |
17.37 M |
39.50 M |
48.74 M |
32.57 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-31.93 M |
7.28 M |
-7.26 M |
-6.01 M |
-7.25 M |
| Incline (Decline) in Receivables |
-14.94 M |
-3.97 M |
4.58 M |
-7.74 M |
-8.84 M |
| Incline (Decline) in Inventories |
-12.14 M |
-5.24 M |
-3.28 M |
-6.37 M |
-6.77 M |
| Incline (Decline) in Accounts Payable |
-2.13 M |
8.02 M |
-6.61 M |
2.54 M |
7.96 M |
| Incline (Decline) in Income Taxes Payable |
-1.38 M |
615,000.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-263,000.00 |
6.45 M |
-3.15 M |
4.40 M |
961,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.08 M |
1.40 M |
1.21 M |
1.16 M |
-549,000.00 |
| Net Cash Flow/Operating Activities |
25.67 M |
24.66 M |
32.25 M |
42.74 M |
25.33 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
46.58 M |
33.66 M |
55.01 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 |
1.37 M |
1.73 M |
2.44 M |
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 |
67.97 M |
40.78 M |
73.19 M |
37.55 M |
19.89 M |
| Proceeds from Stock Options |
357,000.00 |
700,000.00 |
673,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-355,000.00 |
11.88 M |
121.31 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
23.33 M |
| Long Term Borrowings |
60.00 M |
0.00 |
40.00 M |
37.06 M |
71.08 M |
| Incline or Decline in Short Term Borrowings |
-3.02 M |
20.70 M |
4.51 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
16.39 M |
6.76 M |
6.92 M |
46.22 M |
172.14 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 |
568,000.00 |
845,000.00 |
1.06 M |
0.00 |
0.00 |
| Other Uses - Financing |
568,000.00 |
845,000.00 |
1.06 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
41.52 M |
15.49 M |
38.97 M |
2.73 M |
-3.08 M |
| Effect of Exchange rate on Cash |
-1.12 M |
995,000.00 |
1.22 M |
-295,000.00 |
146,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |