| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.53 M |
11.08 M |
7.85 M |
6.70 M |
2.16 M |
| Depreciation & Depletion |
3.50 M |
5.35 M |
1.50 M |
1.23 M |
1.01 M |
| Amortization of Intangible Assets |
10.03 M |
5.72 M |
6.34 M |
5.47 M |
1.16 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
27.00 M |
28.47 M |
14.22 M |
13.17 M |
35.55 M |
| Funds from Operations |
-29.64 M |
48.98 M |
53.55 M |
42.85 M |
7.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.21 M |
8.93 M |
8.54 M |
17.95 M |
1.76 M |
| Incline (Decline) in Receivables |
-4.68 M |
5.47 M |
-4.51 M |
976,000.00 |
-3.99 M |
| Incline (Decline) in Inventories |
1.85 M |
7.58 M |
-1.62 M |
-11.91 M |
368,000.00 |
| Incline (Decline) in Accounts Payable |
-577,000.00 |
-8.90 M |
1.21 M |
12.80 M |
3.21 M |
| Incline (Decline) in Income Taxes Payable |
-2.90 M |
2.27 M |
6.14 M |
7.26 M |
818,000.00 |
| Incline (Decline) in Other Accruals |
-1.80 M |
-3.57 M |
1.57 M |
11.55 M |
2.58 M |
| Incline (Decline) in Other Assets or Liabilties |
5.88 M |
6.09 M |
5.74 M |
-2.73 M |
-1.22 M |
| Net Cash Flow/Operating Activities |
-31.85 M |
57.91 M |
62.09 M |
60.80 M |
9.29 M |
| Additions to Other Assets |
6.47 M |
5.07 M |
748,000.00 |
1.19 M |
824,000.00 |
| Net Assets from Acquisitions |
2.53 M |
1.96 M |
0.00 |
61,000.00 |
6.14 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
500,000.00 |
1.49 M |
1.01 M |
| Decrease in Investments |
17.23 M |
14.96 M |
1.23 M |
0.00 |
22,000.00 |
| Disposal of Fixed Assets |
294,000.00 |
48,000.00 |
0.00 |
0.00 |
877,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-5.34 M |
-1.74 M |
17.71 M |
5.38 M |
8.13 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
690,000.00 |
| Other Proceeds from Sale/Issues of Stock |
1.06 M |
5.52 M |
805,000.00 |
8.28 M |
3.25 M |
| 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 |
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 |
96,000.00 |
561,000.00 |
855,000.00 |
1.74 M |
0.00 |
| Other Uses - Financing |
96,000.00 |
561,000.00 |
-671,000.00 |
1.74 M |
0.00 |
| Net Cash Flow - Financing |
1.15 M |
6.08 M |
134,000.00 |
10.03 M |
3.94 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |