| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
49.41 M |
39.24 M |
23.36 M |
12.43 M |
10.82 M |
| Depreciation & Depletion |
46.42 M |
9.10 M |
8.50 M |
6.30 M |
6.52 M |
| Amortization of Intangible Assets |
3.00 M |
30.14 M |
14.86 M |
6.13 M |
4.30 M |
| Deferred Income Taxes and Investment Tax credity |
13.32 M |
4.67 M |
3.73 M |
1.71 M |
1.72 M |
| Deferred Income Taxes |
13.32 M |
4.67 M |
3.73 M |
1.71 M |
1.72 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
550.52 M |
15.03 M |
25.58 M |
335,000.00 |
2.31 M |
| Funds from Operations |
60.50 M |
47.24 M |
20.33 M |
6.52 M |
6.13 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.74 M |
-6.29 M |
-7.77 M |
-2.11 M |
-2.00 M |
| Incline (Decline) in Receivables |
179,000.00 |
-9.33 M |
-20.84 M |
2.95 M |
-6.79 M |
| Incline (Decline) in Inventories |
-7.87 M |
-9.55 M |
-393,000.00 |
-1.49 M |
1.30 M |
| Incline (Decline) in Accounts Payable |
4.76 M |
11.57 M |
14.47 M |
-5.83 M |
3.81 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.80 M |
1.02 M |
-1.01 M |
2.26 M |
-311,000.00 |
| Net Cash Flow/Operating Activities |
52.77 M |
40.96 M |
12.56 M |
4.41 M |
4.14 M |
| Additions to Other Assets |
7.96 M |
6.30 M |
1.28 M |
279,000.00 |
0.00 |
| Net Assets from Acquisitions |
320.48 M |
132.84 M |
154.68 M |
38.68 M |
14.25 M |
| 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 |
0.00 |
500,000.00 |
0.00 |
| Other Uses - Investing |
-47,000.00 |
-219,000.00 |
-358,000.00 |
0.00 |
-3.81 M |
| Other Sources - Investing |
47,000.00 |
219,000.00 |
358,000.00 |
0.00 |
6.31 M |
| Net Cash Flow - Investing |
350.92 M |
151.92 M |
162.43 M |
42.89 M |
12.99 M |
| Proceeds from Stock Options |
2.98 M |
12.02 M |
7.23 M |
903,000.00 |
2.33 M |
| Other Proceeds from Sale/Issues of Stock |
107.48 M |
-6.39 M |
-4.62 M |
98.72 M |
39.14 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.16 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
295.00 M |
179.00 M |
80.00 M |
199,000.00 |
4.27 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
88.81 M |
766,000.00 |
309,000.00 |
260,000.00 |
32.24 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 |
325,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
325,000.00 |
-69.81 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
310.82 M |
114.06 M |
82.30 M |
99.56 M |
13.50 M |
| Effect of Exchange rate on Cash |
-423,000.00 |
116,000.00 |
174,000.00 |
-9,000.00 |
-4,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |