| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
32.20 M |
32.86 M |
31.23 M |
26.30 M |
21.10 M |
| Depreciation & Depletion |
28.33 M |
29.75 M |
28.74 M |
23.86 M |
20.03 M |
| Amortization of Intangible Assets |
3.87 M |
3.31 M |
3.12 M |
2.50 M |
2.44 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.51 M |
-2.28 M |
5.31 M |
484,000.00 |
3.08 M |
| Funds from Operations |
52.78 M |
65.57 M |
49.05 M |
47.86 M |
68.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-12.21 M |
-5.50 M |
31.86 M |
-9.72 M |
-15.70 M |
| Incline (Decline) in Receivables |
23.08 M |
-280,000.00 |
2.84 M |
-11.18 M |
-6.58 M |
| Incline (Decline) in Inventories |
-6.59 M |
9.11 M |
1.24 M |
6.59 M |
-4.28 M |
| Incline (Decline) in Accounts Payable |
-3.13 M |
-3.80 M |
19.97 M |
-1.13 M |
-7.71 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-19.17 M |
-6.12 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-6.40 M |
-4.41 M |
7.81 M |
-4.00 M |
2.86 M |
| Net Cash Flow/Operating Activities |
40.58 M |
59.94 M |
80.92 M |
38.14 M |
52.98 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
47.46 M |
4.51 M |
37.84 M |
3.66 M |
41.66 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 |
10.20 M |
14.40 M |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-4.48 M |
0.00 |
-500,000.00 |
-600,000.00 |
0.00 |
| Other Sources - Investing |
4.48 M |
0.00 |
500,000.00 |
600,000.00 |
0.00 |
| Net Cash Flow - Investing |
94.27 M |
34.81 M |
42.55 M |
30.30 M |
63.74 M |
| Proceeds from Stock Options |
1.86 M |
6.32 M |
5.73 M |
3.84 M |
16.52 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.62 M |
16.43 M |
10.26 M |
12.83 M |
5.60 M |
| Long Term Borrowings |
190.50 M |
89.20 M |
43.27 M |
48.82 M |
42.20 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
123.91 M |
101.99 M |
45.63 M |
55.62 M |
38.40 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 |
177,000.00 |
615,000.00 |
475,000.00 |
3.53 M |
0.00 |
| Other Uses - Financing |
177,000.00 |
615,000.00 |
475,000.00 |
3.53 M |
0.00 |
| Net Cash Flow - Financing |
62.00 M |
-22.29 M |
-6.41 M |
-12.25 M |
14.71 M |
| Effect of Exchange rate on Cash |
-2.31 M |
5.40 M |
2.80 M |
-2.23 M |
2.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |