| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
57.96 M |
45.73 M |
30.58 M |
21.93 M |
12.29 M |
| Depreciation & Depletion |
39.41 M |
26.86 M |
18.60 M |
21.93 M |
12.29 M |
| Amortization of Intangible Assets |
18.55 M |
18.87 M |
11.98 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
3.60 M |
3.38 M |
642,000.00 |
1.08 M |
2.28 M |
| Deferred Income Taxes |
3.60 M |
3.38 M |
642,000.00 |
1.08 M |
2.28 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
52.22 M |
41.47 M |
2.01 M |
8.53 M |
2.26 M |
| Funds from Operations |
40.80 M |
28.36 M |
32.51 M |
26.78 M |
23.85 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.57 M |
27.10 M |
-7.07 M |
6.43 M |
-3.39 M |
| Incline (Decline) in Receivables |
-3.49 M |
-885,000.00 |
-3.95 M |
2.70 M |
-3.59 M |
| Incline (Decline) in Inventories |
-1.13 M |
3.41 M |
-694,000.00 |
1.34 M |
487,000.00 |
| Incline (Decline) in Accounts Payable |
-5.26 M |
16.00 M |
5.44 M |
-1.08 M |
-4.35 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-4.93 M |
22.73 M |
813,000.00 |
7.19 M |
2.11 M |
| Incline (Decline) in Other Assets or Liabilties |
-8.76 M |
-14.15 M |
-8.67 M |
-3.71 M |
1.96 M |
| Net Cash Flow/Operating Activities |
17.23 M |
55.46 M |
25.45 M |
33.21 M |
20.47 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
895,000.00 |
— |
| Net Assets from Acquisitions |
360,000.00 |
135.01 M |
12,000.00 |
108.11 M |
99.62 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Decrease in Investments |
0.00 |
3.95 M |
0.00 |
— |
— |
| Disposal of Fixed Assets |
0.00 |
3,000.00 |
130,000.00 |
78,000.00 |
446,000.00 |
| Other Uses - Investing |
-17,000.00 |
-34,000.00 |
0.00 |
— |
— |
| Other Sources - Investing |
17,000.00 |
34,000.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
61.49 M |
202.88 M |
35.97 M |
139.96 M |
118.93 M |
| Proceeds from Stock Options |
362,000.00 |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
-1.49 M |
111.29 M |
0.00 |
73.39 M |
64,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
50,000.00 |
71.25 M |
— |
| Long Term Borrowings |
126.64 M |
186.89 M |
44.94 M |
466.88 M |
132.77 M |
| Incline or Decline in Short Term Borrowings |
-3.54 M |
642,000.00 |
3.82 M |
— |
— |
| Reduction in Long Term Debt |
89.32 M |
140.76 M |
37.50 M |
362.14 M |
38.92 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
18,000.00 |
31,000.00 |
36,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
18,000.00 |
31,000.00 |
36,000.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.86 M |
95,000.00 |
0.00 |
386,000.00 |
443,000.00 |
| Other Uses - Financing |
1.86 M |
95,000.00 |
0.00 |
386,000.00 |
443,000.00 |
| Net Cash Flow - Financing |
34.51 M |
158.16 M |
11.19 M |
107.23 M |
94.32 M |
| Effect of Exchange rate on Cash |
-264,000.00 |
-13,000.00 |
354,000.00 |
-194,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |