| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
32.17 M |
37.04 M |
24.52 M |
22.41 M |
18.45 M |
| Depreciation & Depletion |
16.19 M |
25.60 M |
20.60 M |
18.50 M |
14.25 M |
| Amortization of Intangible Assets |
15.98 M |
11.44 M |
3.92 M |
3.91 M |
4.20 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 |
21.17 M |
12.77 M |
3.52 M |
14.66 M |
13.62 M |
| Funds from Operations |
23.96 M |
84.07 M |
53.97 M |
64.72 M |
57.63 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.80 M |
23.26 M |
45.84 M |
10.49 M |
-4.16 M |
| Incline (Decline) in Receivables |
-1.80 M |
-2.75 M |
-12.28 M |
-6.48 M |
-7.17 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-3.62 M |
-1.14 M |
5.60 M |
-3.11 M |
5.73 M |
| Incline (Decline) in Income Taxes Payable |
-336,000.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.55 M |
-21.36 M |
9.16 M |
18.44 M |
-4.86 M |
| Incline (Decline) in Other Assets or Liabilties |
2.07 M |
48.52 M |
43.36 M |
1.65 M |
2.15 M |
| Net Cash Flow/Operating Activities |
22.17 M |
107.33 M |
99.81 M |
75.20 M |
53.47 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
449,000.00 |
493.07 M |
115,000.00 |
1.12 M |
60.22 M |
| Incline (Decline) in Inventories |
0.00 |
9.04 M |
0.00 |
2.00 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
9.04 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
2.21 M |
13,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
16.41 M |
531.64 M |
27.47 M |
10.24 M |
85.24 M |
| Proceeds from Stock Options |
56,000.00 |
11.22 M |
5.33 M |
4.60 M |
4.26 M |
| Other Proceeds from Sale/Issues of Stock |
-290,000.00 |
643,000.00 |
0.00 |
-730,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
5.65 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
55.00 M |
350.00 M |
0.00 |
48.00 M |
57.68 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
96.82 M |
51.19 M |
163,000.00 |
96.23 M |
12.42 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 |
6.22 M |
12.15 M |
14.75 M |
0.00 |
0.00 |
| Other Uses - Financing |
6.22 M |
12.15 M |
13.82 M |
-2.29 M |
-1.52 M |
| Net Cash Flow - Financing |
-35.84 M |
317.17 M |
18.99 M |
-46.64 M |
48.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |