| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
20.69 M |
16.47 M |
13.20 M |
12.01 M |
10.34 M |
| Depreciation & Depletion |
11.05 M |
9.42 M |
7.84 M |
7.00 M |
5.93 M |
| Amortization of Intangible Assets |
9.63 M |
7.05 M |
5.36 M |
5.01 M |
4.41 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 |
-18.15 M |
34.20 M |
1.58 M |
2.36 M |
2.73 M |
| Funds from Operations |
45.34 M |
31.02 M |
25.42 M |
24.28 M |
23.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.78 M |
-5.44 M |
5.63 M |
1.18 M |
2.01 M |
| Incline (Decline) in Receivables |
-3.46 M |
-6.14 M |
929,000.00 |
-1.10 M |
3.04 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
539,000.00 |
1.88 M |
3.74 M |
14,000.00 |
3.04 M |
| Incline (Decline) in Income Taxes Payable |
661,000.00 |
-1.39 M |
650,000.00 |
402,000.00 |
-1.31 M |
| Incline (Decline) in Other Accruals |
-4.10 M |
1.10 M |
541,000.00 |
1.58 M |
-15,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-419,000.00 |
-891,000.00 |
-232,000.00 |
278,000.00 |
-2.74 M |
| Net Cash Flow/Operating Activities |
38.56 M |
25.57 M |
31.05 M |
25.45 M |
25.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
4.94 M |
119.10 M |
25.85 M |
15.94 M |
3.24 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 |
0.00 |
0.00 |
0.00 |
121,000.00 |
36,000.00 |
| Other Uses - Investing |
10.62 M |
2.48 M |
807,000.00 |
5.11 M |
249,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
27.54 M |
132.85 M |
33.90 M |
32.00 M |
13.11 M |
| Proceeds from Stock Options |
763,000.00 |
2.75 M |
1.34 M |
2.32 M |
2.39 M |
| Other Proceeds from Sale/Issues of Stock |
1,000.00 |
0.00 |
0.00 |
0.00 |
-19,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
106.75 M |
1.85 M |
4.90 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
9.54 M |
113,000.00 |
123,000.00 |
1.28 M |
15.18 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 |
23,000.00 |
2.88 M |
579,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-2.00 M |
2.88 M |
579,000.00 |
-176,000.00 |
0.00 |
| Net Cash Flow - Financing |
-10.77 M |
112.27 M |
3.65 M |
5.76 M |
-12.81 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |