| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
37.36 M |
29.74 M |
22.06 M |
11.08 M |
4.17 M |
| Depreciation & Depletion |
31.91 M |
24.28 M |
16.95 M |
11.08 M |
4.17 M |
| Amortization of Intangible Assets |
5.46 M |
5.46 M |
5.11 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
619,000.00 |
646,000.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
619,000.00 |
646,000.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-4.28 M |
1.10 M |
833,000.00 |
1.48 M |
106,000.00 |
| Funds from Operations |
53.53 M |
41.63 M |
37.58 M |
21.94 M |
9.19 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
355,000.00 |
-925,000.00 |
2.00 M |
-13.82 M |
-1.23 M |
| Incline (Decline) in Receivables |
6.81 M |
-8.33 M |
-1.57 M |
-18.27 M |
-2.06 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
153,000.00 |
122,000.00 |
| Incline (Decline) in Accounts Payable |
-6.37 M |
7.48 M |
4.00 M |
3.91 M |
801,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
284,000.00 |
358,000.00 |
47,000.00 |
609,000.00 |
16,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-369,000.00 |
-430,000.00 |
-474,000.00 |
-213,000.00 |
-113,000.00 |
| Net Cash Flow/Operating Activities |
53.89 M |
40.70 M |
39.58 M |
8.12 M |
7.96 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
96.40 M |
64.56 M |
0.00 |
| 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 |
111,000.00 |
60,000.00 |
36,000.00 |
| Other Uses - Investing |
-25,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
25,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
54.34 M |
83.41 M |
158.43 M |
74.89 M |
5.29 M |
| Proceeds from Stock Options |
1.05 M |
1.06 M |
1.31 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-7,000.00 |
-157,000.00 |
34.07 M |
110.01 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
60,000.00 |
0.00 |
0.00 |
6.28 M |
0.00 |
| Long Term Borrowings |
40.63 M |
73.50 M |
113.28 M |
99.00 M |
500,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
10.53 M |
296,000.00 |
0.00 |
89.17 M |
2.43 M |
| Cash Dividends Paid Total |
39.96 M |
31.29 M |
25.63 M |
8.35 M |
0.00 |
| Common Dividends (Cash) |
39.96 M |
31.29 M |
25.63 M |
8.35 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
8,000.00 |
6,000.00 |
12,000.00 |
7,000.00 |
0.00 |
| Other Uses - Financing |
8,000.00 |
6,000.00 |
12,000.00 |
-32.48 M |
-1.02 M |
| Net Cash Flow - Financing |
-8.87 M |
42.82 M |
123.04 M |
72.74 M |
-2.95 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |