| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
22.79 M |
21.47 M |
16.46 M |
6.53 M |
4.97 M |
| Depreciation & Depletion |
6.89 M |
5.24 M |
3.13 M |
1.65 M |
1.49 M |
| Amortization of Intangible Assets |
15.90 M |
16.23 M |
13.33 M |
4.88 M |
3.48 M |
| 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 |
23.66 M |
4.10 M |
5.94 M |
1.21 M |
448,000.00 |
| Funds from Operations |
71.28 M |
55.44 M |
40.76 M |
17.45 M |
8.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-35.20 M |
-24.93 M |
-13.34 M |
-939,000.00 |
3.92 M |
| Incline (Decline) in Receivables |
-30.30 M |
-25.18 M |
-16.51 M |
-8.28 M |
-4.02 M |
| Incline (Decline) in Inventories |
231,000.00 |
-931,000.00 |
1.29 M |
198,000.00 |
877,000.00 |
| Incline (Decline) in Accounts Payable |
-2.92 M |
5.73 M |
-1.80 M |
2.65 M |
-101,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-9.78 M |
-7.22 M |
5.57 M |
3.34 M |
2.85 M |
| Incline (Decline) in Other Assets or Liabilties |
7.57 M |
2.67 M |
-1.90 M |
1.15 M |
4.31 M |
| Net Cash Flow/Operating Activities |
36.08 M |
30.52 M |
27.41 M |
16.51 M |
12.45 M |
| Additions to Other Assets |
14.00 M |
13.92 M |
9.11 M |
3.19 M |
3.96 M |
| Net Assets from Acquisitions |
329.49 M |
91.54 M |
209.82 M |
1.76 M |
139,000.00 |
| Incline (Decline) in Inventories |
2.52 M |
20.48 M |
29.05 M |
25.91 M |
112.26 M |
| Decrease in Investments |
8.70 M |
44.37 M |
74.03 M |
51.87 M |
38.30 M |
| Disposal of Fixed Assets |
72.18 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-8.00 M |
0.00 |
500,000.00 |
1.05 M |
1.55 M |
| Other Sources - Investing |
8.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
262.11 M |
89.31 M |
180.13 M |
-18.01 M |
81.24 M |
| Proceeds from Stock Options |
5.62 M |
10.17 M |
14.69 M |
9.48 M |
4.14 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
140.68 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
51.55 M |
0.00 |
21.08 M |
0.00 |
11.25 M |
| Long Term Borrowings |
38.68 M |
49.95 M |
0.00 |
0.00 |
79.61 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
60.16 M |
0.00 |
15,000.00 |
64,000.00 |
72,000.00 |
| 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 |
364.26 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
364.26 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
296.86 M |
60.12 M |
134.27 M |
9.42 M |
72.43 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |