| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
20.10 M |
10.91 M |
10.13 M |
8.71 M |
7.64 M |
| Depreciation & Depletion |
12.50 M |
9.20 M |
7.54 M |
6.24 M |
5.32 M |
| Amortization of Intangible Assets |
7.59 M |
1.71 M |
2.59 M |
2.46 M |
2.33 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
20.21 M |
11.96 M |
4.28 M |
4.98 M |
13.11 M |
| Funds from Operations |
89.70 M |
96.56 M |
79.47 M |
59.78 M |
60.18 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.16 M |
-18.78 M |
9.77 M |
-15.45 M |
-4.12 M |
| Incline (Decline) in Receivables |
13.32 M |
2.82 M |
-3.16 M |
-14.74 M |
-13.34 M |
| Incline (Decline) in Inventories |
13.40 M |
-25.04 M |
-4.82 M |
-17.91 M |
-7.24 M |
| Incline (Decline) in Accounts Payable |
-17.86 M |
5.36 M |
-2.20 M |
4.76 M |
14.01 M |
| Incline (Decline) in Income Taxes Payable |
6.71 M |
1.52 M |
6.16 M |
7.78 M |
-3.27 M |
| Incline (Decline) in Other Accruals |
-10.99 M |
1.24 M |
5.61 M |
7.73 M |
12.53 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.74 M |
-4.68 M |
8.18 M |
-3.07 M |
-6.82 M |
| Net Cash Flow/Operating Activities |
88.54 M |
77.78 M |
89.24 M |
44.33 M |
56.05 M |
| Additions to Other Assets |
100,000.00 |
193,000.00 |
38,000.00 |
197,000.00 |
75,000.00 |
| Net Assets from Acquisitions |
205.36 M |
6.19 M |
3.94 M |
1.00 M |
2.74 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 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
218.95 M |
20.45 M |
16.05 M |
13.52 M |
12.34 M |
| Proceeds from Stock Options |
9.59 M |
7.60 M |
10.29 M |
2.54 M |
7.68 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
193.78 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
108,000.00 |
135,000.00 |
154,000.00 |
234,000.00 |
271,000.00 |
| 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 |
2.53 M |
2.37 M |
7.99 M |
4.06 M |
0.00 |
| Other Uses - Financing |
2.53 M |
2.37 M |
7.99 M |
4.06 M |
0.00 |
| Net Cash Flow - Financing |
205.80 M |
9.84 M |
18.13 M |
6.37 M |
7.41 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |