| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
45.38 M |
25.84 M |
19.31 M |
19.72 M |
14.84 M |
| Depreciation & Depletion |
25.50 M |
16.40 M |
14.80 M |
15.10 M |
10.10 M |
| Amortization of Intangible Assets |
19.88 M |
9.44 M |
4.51 M |
4.62 M |
4.74 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 |
13.20 M |
15.90 M |
15.10 M |
9.18 M |
4.49 M |
| Funds from Operations |
78.82 M |
51.86 M |
55.42 M |
43.33 M |
45.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-21.71 M |
-8.89 M |
-16.21 M |
2,000.00 |
-2.62 M |
| Incline (Decline) in Receivables |
-18.64 M |
-14.52 M |
-1.29 M |
-5.71 M |
-563,000.00 |
| Incline (Decline) in Inventories |
-21.08 M |
-1.97 M |
-12.48 M |
-11.16 M |
-5.43 M |
| Incline (Decline) in Accounts Payable |
14.28 M |
11.14 M |
64,000.00 |
5.04 M |
4.76 M |
| Incline (Decline) in Income Taxes Payable |
2.16 M |
1.28 M |
-641,000.00 |
958,000.00 |
-3.02 M |
| Incline (Decline) in Other Accruals |
1.59 M |
-4.58 M |
-1.01 M |
11.32 M |
-1.15 M |
| Incline (Decline) in Other Assets or Liabilties |
-35,000.00 |
-238,000.00 |
-855,000.00 |
-451,000.00 |
2.78 M |
| Net Cash Flow/Operating Activities |
57.10 M |
42.96 M |
39.20 M |
43.34 M |
45.17 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
107.58 M |
188.15 M |
0.00 |
0.00 |
45.72 M |
| Incline (Decline) in Inventories |
6.31 M |
71.81 M |
54.80 M |
82.85 M |
175.09 M |
| Decrease in Investments |
9.03 M |
133.58 M |
53.81 M |
74.74 M |
9.06 M |
| Disposal of Fixed Assets |
0.00 |
16,000.00 |
39,000.00 |
5.16 M |
67,000.00 |
| Other Uses - Investing |
-306,000.00 |
-551,000.00 |
-25,000.00 |
261,000.00 |
-282,000.00 |
| Other Sources - Investing |
306,000.00 |
551,000.00 |
25,000.00 |
0.00 |
23,000.00 |
| Net Cash Flow - Investing |
148.73 M |
145.80 M |
16.37 M |
31.39 M |
75.01 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.21 M |
2.70 M |
2.08 M |
1.07 M |
1.20 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
793,000.00 |
205,000.00 |
0.00 |
0.00 |
95,000.00 |
| Long Term Borrowings |
142.00 M |
76.00 M |
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 |
62.06 M |
13.72 M |
464,000.00 |
1.19 M |
1.28 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 |
298,000.00 |
392,000.00 |
294,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
298,000.00 |
392,000.00 |
294,000.00 |
-213,000.00 |
0.00 |
| Net Cash Flow - Financing |
81.66 M |
65.16 M |
1.91 M |
-333,000.00 |
-168,000.00 |
| Effect of Exchange rate on Cash |
-1.44 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |