| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 7.56M | 6.05M | 6.20M | |
| Depreciation Amortization | | | 13.91M | 11.39M | 7.97M | |
| Income Taxes - Deferred | | | 1.03M | 2.35M | 2.02M | |
| Change In Working Capital | | | 9.21M | -6.89M | -25.48M | |
| Interest Paid | | | 4.11M | 2.52M | 1.50M | |
| Other non cash items | | | 2.27M | 194.00K | 518.00K | |
| OPERATING CASH FLOW | | | 33.98M | 13.09M | -8.77M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -34.89M | -31.95M | -24.43M | |
| Other Investing Activity | | | 552.00K | -14.74M | 372.00K | |
| INVESTING CASH FLOW | | | -34.34M | -46.70M | -24.06M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 12.72M | 17.25M | 13.59M | |
| Stock Issued/Repurchased | | | -5.64M | 6.00M | 27.00M | |
| Other Financing Activity | | | -4.11M | -2.81M | -1.50M | |
| FINANCING CASH FLOW | | | 2.96M | 20.44M | 39.09M | |
| |
| Exchange Rate Effect | | | 71.00K | -99.00K | -128.00K | |
| CHANGE IN CASH | | | 2.67M | -13.26M | 6.13M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 33.98M | 13.09M | -8.77M | |
| Capital Expenditure | | | -34.89M | -31.95M | -24.43M | |
| FREE CASH FLOW | | | -908.00K | -18.86M | -33.20M | |