| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
46.80 M |
45.38 M |
41.62 M |
45.34 M |
33.69 M |
| Depreciation & Depletion |
31.00 M |
29.53 M |
28.10 M |
31.35 M |
24.14 M |
| Amortization of Intangible Assets |
15.80 M |
15.85 M |
13.51 M |
13.98 M |
9.56 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.10 M |
14.76 M |
15.49 M |
2.06 M |
2.48 M |
| Funds from Operations |
58.50 M |
46.60 M |
69.10 M |
48.62 M |
45.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
15.30 M |
344,000.00 |
-8.17 M |
15.70 M |
-120,000.00 |
| Incline (Decline) in Receivables |
-6.20 M |
12.83 M |
-411,000.00 |
-23.04 M |
-889,000.00 |
| Incline (Decline) in Inventories |
-800,000.00 |
-10.37 M |
-6.84 M |
-12.69 M |
7.53 M |
| Incline (Decline) in Accounts Payable |
20.10 M |
9.38 M |
15.42 M |
31.83 M |
-9.77 M |
| Incline (Decline) in Income Taxes Payable |
2.30 M |
-1.64 M |
-15.28 M |
10.87 M |
2.39 M |
| Incline (Decline) in Other Accruals |
0.00 |
-7.63 M |
-219,000.00 |
8.09 M |
383,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-100,000.00 |
-2.22 M |
-831,000.00 |
639,000.00 |
239,000.00 |
| Net Cash Flow/Operating Activities |
73.80 M |
46.94 M |
60.93 M |
64.32 M |
45.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
5.90 M |
68.43 M |
262,000.00 |
202.31 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 |
74,000.00 |
1.34 M |
1.30 M |
516,000.00 |
| Other Uses - Investing |
-400,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
400,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
33.60 M |
31.38 M |
92.13 M |
19.25 M |
220.86 M |
| Proceeds from Stock Options |
900,000.00 |
3.43 M |
0.00 |
40,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-99,000.00 |
-3.54 M |
0.00 |
30.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
1.20 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
240.00 M |
0.00 |
225.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-621,000.00 |
-18.07 M |
| Reduction in Long Term Debt |
2.10 M |
20.82 M |
196.17 M |
19.93 M |
27.29 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 |
100,000.00 |
4.38 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
100,000.00 |
4.38 M |
-8.80 M |
0.00 |
-6.80 M |
| Net Cash Flow - Financing |
-1.10 M |
-13.11 M |
30.29 M |
-20.51 M |
202.84 M |
| Effect of Exchange rate on Cash |
-400,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |