| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
34.82 M |
24.04 M |
17.30 M |
11.08 M |
10.17 M |
| Depreciation & Depletion |
10.50 M |
7.47 M |
4.91 M |
3.26 M |
1.80 M |
| Amortization of Intangible Assets |
24.32 M |
16.57 M |
12.40 M |
7.83 M |
8.37 M |
| Deferred Income Taxes and Investment Tax credity |
6.41 M |
3.23 M |
3.22 M |
3.23 M |
— |
| Deferred Income Taxes |
6.41 M |
3.23 M |
3.22 M |
3.23 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.54 M |
6.02 M |
9.52 M |
6.38 M |
4.50 M |
| Funds from Operations |
64.33 M |
36.73 M |
22.30 M |
22.92 M |
17.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-12.20 M |
4.90 M |
3.83 M |
5.69 M |
6.97 M |
| Incline (Decline) in Receivables |
-15.24 M |
-4.34 M |
-2.19 M |
-7.23 M |
-4.30 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
3.00 M |
-121,000.00 |
5.01 M |
2.13 M |
770,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-339,000.00 |
9.72 M |
1.52 M |
6.71 M |
10.30 M |
| Incline (Decline) in Other Assets or Liabilties |
386,000.00 |
-354,000.00 |
-515,000.00 |
4.08 M |
198,000.00 |
| Net Cash Flow/Operating Activities |
52.13 M |
41.62 M |
26.13 M |
28.61 M |
24.53 M |
| Additions to Other Assets |
0.00 |
7.83 M |
6.70 M |
4.00 M |
2.51 M |
| Net Assets from Acquisitions |
209.97 M |
90.96 M |
78.55 M |
3.62 M |
595,000.00 |
| 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 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-869,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
869,000.00 |
| Net Cash Flow - Investing |
228.00 M |
107.65 M |
89.30 M |
11.31 M |
4.14 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.84 M |
222.40 M |
2.10 M |
9.03 M |
808,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
13.06 M |
11.84 M |
| Long Term Borrowings |
192.83 M |
160.19 M |
195.27 M |
91.50 M |
61.11 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
152.31 M |
133.32 M |
116.13 M |
60.95 M |
54.45 M |
| Cash Dividends Paid Total |
0.00 |
70.00 M |
70.00 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
70.00 M |
70.00 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
1.98 M |
248,000.00 |
7.09 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.98 M |
248,000.00 |
7.07 M |
-3.64 M |
-15,000.00 |
| Net Cash Flow - Financing |
44.34 M |
179.52 M |
18.30 M |
22.88 M |
-4.39 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |