| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
24.62 M |
17.24 M |
14.40 M |
14.02 M |
12.95 M |
| Depreciation & Depletion |
11.08 M |
10.82 M |
14.40 M |
7.53 M |
7.95 M |
| Amortization of Intangible Assets |
13.54 M |
6.42 M |
6.49 M |
5.00 M |
4.13 M |
| Deferred Income Taxes and Investment Tax credity |
7.42 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
7.42 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
86.99 M |
-36.79 M |
14.24 M |
5.26 M |
8.78 M |
| Funds from Operations |
4.69 M |
-4.31 M |
31.24 M |
31.34 M |
31.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
23.72 M |
-10.43 M |
-1.32 M |
11.23 M |
-8.22 M |
| Incline (Decline) in Receivables |
11.98 M |
-4.07 M |
-5.51 M |
1.64 M |
-6.65 M |
| Incline (Decline) in Inventories |
830,000.00 |
-1.40 M |
-831,000.00 |
1.74 M |
1.16 M |
| Incline (Decline) in Accounts Payable |
637,000.00 |
-1.79 M |
979,000.00 |
874,000.00 |
290,000.00 |
| Incline (Decline) in Income Taxes Payable |
-3.90 M |
-5.66 M |
3.43 M |
1.81 M |
900,000.00 |
| Incline (Decline) in Other Accruals |
815,000.00 |
317,000.00 |
1.24 M |
866,000.00 |
381,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
13.35 M |
2.17 M |
-633,000.00 |
4.30 M |
-4.31 M |
| Net Cash Flow/Operating Activities |
28.40 M |
-14.74 M |
29.92 M |
42.57 M |
22.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
750,000.00 |
| Net Assets from Acquisitions |
5.26 M |
125.91 M |
4.22 M |
12.76 M |
26.87 M |
| Incline (Decline) in Inventories |
1.65 M |
102.03 M |
157.92 M |
119.84 M |
113.94 M |
| Decrease in Investments |
13.18 M |
252.12 M |
128.83 M |
136.44 M |
113.31 M |
| Disposal of Fixed Assets |
694,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
1.02 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
111,000.00 |
-15.45 M |
52.95 M |
2.69 M |
32.72 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
7.39 M |
| Other Proceeds from Sale/Issues of Stock |
1.68 M |
2.54 M |
15.91 M |
11.30 M |
12.14 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
30.00 M |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
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 |
42,000.00 |
163,000.00 |
2.67 M |
0.00 |
0.00 |
| Other Uses - Financing |
-457,000.00 |
-1.79 M |
2.67 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.22 M |
745,000.00 |
-11.42 M |
11.30 M |
12.14 M |
| Effect of Exchange rate on Cash |
-172,000.00 |
-498,000.00 |
-31,000.00 |
-29,000.00 |
-1,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |