| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
20.33 M |
22.02 M |
14.92 M |
6.79 M |
3.41 M |
| Depreciation & Depletion |
3.69 M |
2.97 M |
1.83 M |
1.37 M |
2.03 M |
| Amortization of Intangible Assets |
16.64 M |
19.05 M |
13.09 M |
5.42 M |
1.38 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.59 M |
3.92 M |
3.45 M |
882,000.00 |
370,000.00 |
| Funds from Operations |
54.19 M |
43.76 M |
28.28 M |
14.74 M |
7.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-18,000.00 |
11.88 M |
12.54 M |
9.67 M |
6.27 M |
| Incline (Decline) in Receivables |
4.44 M |
-4.13 M |
-4.75 M |
-2.20 M |
-1.48 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-327,000.00 |
4.00 M |
517,000.00 |
207,000.00 |
2.26 M |
| Incline (Decline) in Income Taxes Payable |
135,000.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.27 M |
12.02 M |
16.77 M |
11.66 M |
5.50 M |
| Net Cash Flow/Operating Activities |
54.18 M |
55.65 M |
40.82 M |
24.41 M |
14.02 M |
| Additions to Other Assets |
0.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
104.74 M |
166.05 M |
— |
| Incline (Decline) in Inventories |
49.21 M |
200,000.00 |
200,000.00 |
5.45 M |
10.71 M |
| Decrease in Investments |
42.84 M |
999,000.00 |
596,000.00 |
14.78 M |
2.64 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
41.56 M |
— |
— |
| Other Uses - Investing |
0.00 |
32,000.00 |
965,000.00 |
251,000.00 |
743,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
10.34 M |
2.75 M |
66.44 M |
159.63 M |
9.86 M |
| Proceeds from Stock Options |
58,000.00 |
353,000.00 |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
-354,000.00 |
75.76 M |
110.23 M |
3,000.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
— |
— |
— |
| Long Term Borrowings |
0.00 |
113.00 M |
77.00 M |
60.00 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
— |
— |
— |
| Reduction in Long Term Debt |
42.90 M |
77.60 M |
37.00 M |
11.06 M |
414,000.00 |
| Cash Dividends Paid Total |
0.00 |
112.50 M |
11.18 M |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
4.78 M |
0.00 |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
107.72 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
1.15 M |
— |
| Other Uses - Financing |
0.00 |
-175,000.00 |
-856,000.00 |
1.15 M |
— |
| Net Cash Flow - Financing |
-43.20 M |
-1.17 M |
27.96 M |
160.32 M |
-411,000.00 |
| Effect of Exchange rate on Cash |
-3.02 M |
115,000.00 |
91,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |