| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
25.35 M |
22.30 M |
21.74 M |
14.04 M |
14.29 M |
| Depreciation & Depletion |
16.30 M |
12.77 M |
10.11 M |
7.29 M |
6.53 M |
| Amortization of Intangible Assets |
9.05 M |
9.53 M |
11.63 M |
6.75 M |
7.77 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.18 M |
7.39 M |
7.09 M |
3.20 M |
2.83 M |
| Funds from Operations |
44.30 M |
34.08 M |
83.96 M |
3.53 M |
34.39 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.08 M |
2.13 M |
-49.52 M |
23.71 M |
-2.80 M |
| Incline (Decline) in Receivables |
-16.92 M |
-612,000.00 |
2.26 M |
-3.14 M |
7.95 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
4.57 M |
1.69 M |
3.07 M |
3.13 M |
-3.06 M |
| Incline (Decline) in Income Taxes Payable |
3.57 M |
4.97 M |
-688,000.00 |
-1.18 M |
731,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
2.27 M |
-2.51 M |
-59.82 M |
24.41 M |
-6.52 M |
| Net Cash Flow/Operating Activities |
34.22 M |
36.21 M |
34.44 M |
27.24 M |
31.59 M |
| Additions to Other Assets |
6.56 M |
4.81 M |
4.56 M |
2.27 M |
1.67 M |
| Net Assets from Acquisitions |
4.76 M |
0.00 |
3.59 M |
110.53 M |
113.11 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
6.00 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
6.00 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
489,000.00 |
1.11 M |
| Other Uses - Investing |
-38,000.00 |
-330,000.00 |
71,000.00 |
-38,000.00 |
-65,000.00 |
| Other Sources - Investing |
38,000.00 |
330,000.00 |
38,000.00 |
65,000.00 |
0.00 |
| Net Cash Flow - Investing |
25.82 M |
19.28 M |
14.65 M |
116.83 M |
119.03 M |
| Proceeds from Stock Options |
2.52 M |
9.44 M |
2.63 M |
1.03 M |
595,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
78.56 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
114,000.00 |
— |
— |
| Long Term Borrowings |
2.20 M |
44.00 M |
14.00 M |
106.84 M |
193.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
7.04 M |
141.37 M |
44.66 M |
17.11 M |
118.46 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 |
95,000.00 |
583,000.00 |
234,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
95,000.00 |
583,000.00 |
-47,000.00 |
-938,000.00 |
-5.93 M |
| Net Cash Flow - Financing |
-2.21 M |
-8.79 M |
-28.07 M |
89.82 M |
69.71 M |
| Effect of Exchange rate on Cash |
-590,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |