| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
51.04 M |
44.83 M |
30.90 M |
9.19 M |
3.74 M |
| Depreciation & Depletion |
50.07 M |
43.91 M |
30.23 M |
9.11 M |
3.70 M |
| Amortization of Intangible Assets |
974,000.00 |
919,000.00 |
672,000.00 |
87,000.00 |
43,000.00 |
| 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 |
43.60 M |
6.51 M |
729,000.00 |
5.57 M |
0.00 |
| Funds from Operations |
82.28 M |
106.58 M |
112.70 M |
25.05 M |
1.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.18 M |
-23.97 M |
-19.65 M |
-21.74 M |
1.11 M |
| Incline (Decline) in Receivables |
-10.51 M |
-3.92 M |
-25.27 M |
-28.72 M |
-3.28 M |
| Incline (Decline) in Inventories |
-813,000.00 |
-139,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-9.67 M |
-15.83 M |
-2.31 M |
1.83 M |
2.85 M |
| Incline (Decline) in Income Taxes Payable |
-4.92 M |
2.35 M |
1.37 M |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-3.03 M |
1.43 M |
5.97 M |
4.54 M |
1.19 M |
| Incline (Decline) in Other Assets or Liabilties |
851,000.00 |
-593,000.00 |
-384,000.00 |
-753,000.00 |
349,000.00 |
| Net Cash Flow/Operating Activities |
59.10 M |
82.61 M |
93.05 M |
3.32 M |
2.36 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
5.06 M |
2.43 M |
17.05 M |
135.21 M |
0.00 |
| 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 |
6.64 M |
5.08 M |
4.76 M |
0.00 |
0.00 |
| Other Uses - Investing |
-2.90 M |
-145,000.00 |
416,000.00 |
1.52 M |
0.00 |
| Other Sources - Investing |
2.90 M |
145,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
82.80 M |
79.98 M |
143.20 M |
190.33 M |
19.51 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
34.58 M |
177.54 M |
2.82 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
47.60 M |
17.00 M |
44.00 M |
119.95 M |
15.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.95 M |
24.51 M |
34.87 M |
93.71 M |
1.70 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 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-873,000.00 |
0.00 |
| Net Cash Flow - Financing |
44.65 M |
-7.51 M |
43.72 M |
202.91 M |
16.62 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |