| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
45.02 M |
27.76 M |
30.32 M |
12.62 M |
10.10 M |
| Depreciation & Depletion |
25.92 M |
20.91 M |
20.18 M |
11.15 M |
9.55 M |
| Amortization of Intangible Assets |
19.10 M |
6.85 M |
10.15 M |
1.47 M |
555,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
5.76 M |
4.40 M |
3.06 M |
0.00 |
| Deferred Income Taxes |
0.00 |
5.76 M |
4.40 M |
3.06 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-782,000.00 |
-3.39 M |
-5.82 M |
1.08 M |
-2.81 M |
| Funds from Operations |
32.80 M |
18.03 M |
15.13 M |
11.93 M |
15.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-8.06 M |
5.74 M |
767,000.00 |
16,000.00 |
754,000.00 |
| Incline (Decline) in Receivables |
19,000.00 |
242,000.00 |
— |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-4.19 M |
6.11 M |
1.73 M |
1.99 M |
1.22 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
-488,000.00 |
-423,000.00 |
| Net Cash Flow/Operating Activities |
24.75 M |
23.77 M |
15.90 M |
11.95 M |
16.09 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
134.90 M |
4.34 M |
1.41 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
82,000.00 |
209,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
306,000.00 |
305,000.00 |
2.80 M |
112,000.00 |
73,000.00 |
| Other Uses - Investing |
11.16 M |
332,000.00 |
197,000.00 |
24.65 M |
449,000.00 |
| Other Sources - Investing |
5,000.00 |
14,000.00 |
6,000.00 |
2.38 M |
54,000.00 |
| Net Cash Flow - Investing |
194.28 M |
117.30 M |
103.59 M |
33.40 M |
13.77 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
91.71 M |
80.31 M |
0.00 |
91.51 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
267.58 M |
152.66 M |
135.52 M |
6.54 M |
32.08 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
18.09 M |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
121.66 M |
114.05 M |
43.04 M |
75.51 M |
19.79 M |
| Cash Dividends Paid Total |
32.10 M |
21.70 M |
12.98 M |
9.91 M |
0.00 |
| Common Dividends (Cash) |
32.10 M |
21.70 M |
12.98 M |
9.91 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
3.35 M |
592,000.00 |
| Other Uses - Financing |
-4.88 M |
-1.16 M |
-569,000.00 |
-1.18 M |
-10.42 M |
| Net Cash Flow - Financing |
200.65 M |
96.06 M |
78.93 M |
29.54 M |
1.88 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |