| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.58 M |
10.44 M |
9.28 M |
9.00 M |
8.44 M |
| Depreciation & Depletion |
10.88 M |
10.08 M |
9.16 M |
9.00 M |
8.44 M |
| Amortization of Intangible Assets |
700,000.00 |
360,000.00 |
121,000.00 |
77,000.00 |
1.30 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
47.75 M |
18.52 M |
16.25 M |
8.25 M |
7.98 M |
| Funds from Operations |
44.89 M |
89.18 M |
68.45 M |
74.50 M |
51.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-41.72 M |
20.34 M |
33.88 M |
5.96 M |
35.83 M |
| Incline (Decline) in Receivables |
44.64 M |
-23.21 M |
-25.97 M |
-19.46 M |
-22.44 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-82.24 M |
47.80 M |
44.33 M |
15.47 M |
49.05 M |
| Incline (Decline) in Income Taxes Payable |
-18.91 M |
-5.28 M |
5.18 M |
1.57 M |
12.44 M |
| Incline (Decline) in Other Accruals |
-3.08 M |
14.36 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
17.87 M |
-13.33 M |
10.34 M |
8.38 M |
-3.23 M |
| Net Cash Flow/Operating Activities |
3.17 M |
109.51 M |
102.33 M |
80.46 M |
87.78 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
12.90 M |
3.62 M |
24.13 M |
1.05 M |
419,000.00 |
| Incline (Decline) in Inventories |
4.10 M |
0.00 |
10.87 M |
10.20 M |
7.82 M |
| Decrease in Investments |
0.00 |
21.27 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.17 M |
-1.09 M |
-585,000.00 |
-816,000.00 |
165,000.00 |
| Other Sources - Investing |
2.95 M |
2.92 M |
2.43 M |
2.67 M |
1.73 M |
| Net Cash Flow - Investing |
27.78 M |
-1.76 M |
48.52 M |
21.74 M |
15.92 M |
| Proceeds from Stock Options |
3.61 M |
17.44 M |
22.98 M |
20.05 M |
18.23 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
9.59 M |
64.16 M |
57.62 M |
20.69 M |
3.49 M |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
9.53 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 |
1.72 M |
6.35 M |
8.63 M |
1.79 M |
5.62 M |
| Other Uses - Financing |
297,000.00 |
5.34 M |
8.63 M |
1.79 M |
2.35 M |
| Net Cash Flow - Financing |
-5.68 M |
-41.39 M |
-26.02 M |
1.15 M |
17.09 M |
| Effect of Exchange rate on Cash |
-20.00 M |
16.51 M |
3.77 M |
-1.46 M |
2.08 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |