| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
33.42 M |
18.02 M |
12.09 M |
8.57 M |
6.87 M |
| Depreciation & Depletion |
29.32 M |
17.15 M |
12.07 M |
8.56 M |
6.86 M |
| Amortization of Intangible Assets |
4.10 M |
871,000.00 |
20,000.00 |
19,000.00 |
8,000.00 |
| 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 |
-3.70 M |
-15.93 M |
-5.38 M |
-452,000.00 |
526,631.00 |
| Funds from Operations |
143.16 M |
72.29 M |
54.72 M |
40.68 M |
31.46 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.20 M |
-17.92 M |
-2.34 M |
-3.14 M |
-5.56 M |
| Incline (Decline) in Receivables |
-15.03 M |
-11.03 M |
-4.13 M |
-2.43 M |
-2.14 M |
| Incline (Decline) in Inventories |
4.23 M |
-35.13 M |
-8.67 M |
-8.55 M |
-5.17 M |
| Incline (Decline) in Accounts Payable |
-4.78 M |
6.88 M |
-2.47 M |
-2.17 M |
-3.09 M |
| Incline (Decline) in Income Taxes Payable |
8.96 M |
17.00 M |
7.07 M |
5.43 M |
1.87 M |
| Incline (Decline) in Other Accruals |
-6.18 M |
121,000.00 |
4.05 M |
4.78 M |
3.30 M |
| Incline (Decline) in Other Assets or Liabilties |
2.60 M |
4.24 M |
1.81 M |
-205,000.00 |
-310,905.00 |
| Net Cash Flow/Operating Activities |
132.96 M |
54.37 M |
52.38 M |
37.53 M |
25.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
3,000.00 |
5,756.00 |
0.00 |
| Net Assets from Acquisitions |
74.21 M |
868.02 M |
73.49 M |
103.77 M |
61.60 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
650,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
848,000.00 |
433,000.00 |
0.00 |
| Disposal of Fixed Assets |
2.21 M |
602,000.00 |
250,000.00 |
825,000.00 |
103,231.00 |
| Other Uses - Investing |
0.00 |
0.00 |
2.11 M |
-2.71 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
450,000.00 |
2.71 M |
0.00 |
| Net Cash Flow - Investing |
138.91 M |
905.82 M |
110.66 M |
126.02 M |
87.82 M |
| Proceeds from Stock Options |
10.40 M |
12.08 M |
6.26 M |
11.80 M |
1.76 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
349.53 M |
0.00 |
87.90 M |
3.19 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
1.12 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
650.98 M |
48.00 M |
0.00 |
46.75 M |
| Incline or Decline in Short Term Borrowings |
5.27 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
16.21 M |
96.26 M |
2.23 M |
9.34 M |
4.24 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) |
— |
— |
— |
— |
— |
| Other Sources - Financing |
12.55 M |
19.26 M |
7.10 M |
0.00 |
0.00 |
| Other Uses - Financing |
12.33 M |
6.42 M |
7.10 M |
-302,000.00 |
0.00 |
| Net Cash Flow - Financing |
11.79 M |
921.63 M |
59.13 M |
90.05 M |
47.45 M |
| Effect of Exchange rate on Cash |
-1.02 M |
33,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |