| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
35.99 M |
29.11 M |
20.74 M |
17.42 M |
15.91 M |
| Depreciation & Depletion |
20.87 M |
18.17 M |
15.13 M |
15.49 M |
15.60 M |
| Amortization of Intangible Assets |
15.12 M |
10.94 M |
5.61 M |
1.93 M |
306,000.00 |
| 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 |
287.10 M |
21.84 M |
16.97 M |
9.36 M |
2.50 M |
| Funds from Operations |
101.14 M |
91.79 M |
100.29 M |
74.22 M |
44.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-14.22 M |
-33.12 M |
-14.64 M |
-18.92 M |
4.31 M |
| Incline (Decline) in Receivables |
11.68 M |
-23.27 M |
-30.32 M |
-9.86 M |
-10.71 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-10.30 M |
-3.47 M |
7.15 M |
-6.40 M |
8.41 M |
| Incline (Decline) in Income Taxes Payable |
-9.20 M |
10.93 M |
-6.75 M |
-4.75 M |
2.95 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-6.40 M |
-17.31 M |
15.28 M |
2.09 M |
3.66 M |
| Net Cash Flow/Operating Activities |
86.92 M |
58.67 M |
85.65 M |
55.30 M |
49.14 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
47.63 M |
193.30 M |
69.73 M |
187.00 M |
44.94 M |
| Incline (Decline) in Inventories |
1.20 M |
48.78 M |
2.91 M |
115,000.00 |
0.00 |
| Decrease in Investments |
33.08 M |
37,000.00 |
267,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
2.14 M |
| Other Uses - Investing |
-5.61 M |
-6.05 M |
-8.87 M |
3.07 M |
-3.80 M |
| Other Sources - Investing |
5.61 M |
6.05 M |
8.87 M |
0.00 |
3.80 M |
| Net Cash Flow - Investing |
27.60 M |
246.43 M |
70.20 M |
196.12 M |
44.70 M |
| Proceeds from Stock Options |
2.39 M |
6.91 M |
6.52 M |
6.83 M |
3.20 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
166.25 M |
0.00 |
175.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
948,000.00 |
0.00 |
0.00 |
0.00 |
-1.00 M |
| Reduction in Long Term Debt |
18.88 M |
18.02 M |
22.93 M |
15.06 M |
11.02 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 |
252,000.00 |
7.93 M |
8.64 M |
0.00 |
0.00 |
| Other Uses - Financing |
-2.04 M |
3.68 M |
7.36 M |
-3.56 M |
0.00 |
| Net Cash Flow - Financing |
-17.58 M |
158.82 M |
-9.04 M |
163.21 M |
-8.82 M |
| Effect of Exchange rate on Cash |
-2.26 M |
83,000.00 |
326,000.00 |
-99,000.00 |
217,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |