| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
21.07 M |
21.94 M |
14.61 M |
11.53 M |
6.99 M |
| Depreciation & Depletion |
15.38 M |
16.45 M |
10.82 M |
8.57 M |
6.75 M |
| Amortization of Intangible Assets |
5.69 M |
5.49 M |
3.79 M |
2.96 M |
246,000.00 |
| 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 |
32.63 M |
8.05 M |
3.66 M |
3.27 M |
729,000.00 |
| Funds from Operations |
61.59 M |
46.90 M |
28.40 M |
17.53 M |
7.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-16.48 M |
-5.10 M |
-17.28 M |
-5.51 M |
1.42 M |
| Incline (Decline) in Receivables |
-933,000.00 |
4.32 M |
-330,000.00 |
-2.65 M |
-4.52 M |
| Incline (Decline) in Inventories |
-2.07 M |
-2.28 M |
-3.97 M |
-1.35 M |
-6.83 M |
| Incline (Decline) in Accounts Payable |
-13.27 M |
-10.69 M |
-11.43 M |
-1.79 M |
13.14 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-200,000.00 |
3.55 M |
-1.54 M |
286,000.00 |
-368,000.00 |
| Net Cash Flow/Operating Activities |
45.11 M |
41.81 M |
11.13 M |
12.02 M |
9.23 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.71 M |
123.87 M |
53.76 M |
0.00 |
180.11 M |
| 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 |
17.31 M |
10.83 M |
0.00 |
1.73 M |
4.44 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
730,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.69 M |
124.67 M |
63.16 M |
5.20 M |
179.45 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
43.18 M |
37.94 M |
400,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
114.36 M |
65.19 M |
4.41 M |
177.39 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
31.76 M |
72.88 M |
19.30 M |
5.24 M |
17.20 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 |
0.00 |
0.00 |
0.00 |
0.00 |
34.26 M |
| Other Uses - Financing |
0.00 |
-126,000.00 |
0.00 |
-536,000.00 |
12.55 M |
| Net Cash Flow - Financing |
-31.76 M |
84.54 M |
83.84 M |
-971,000.00 |
172.74 M |
| Effect of Exchange rate on Cash |
-3.40 M |
1.61 M |
665,000.00 |
-524,000.00 |
234,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |