| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
28.84 M |
27.05 M |
16.53 M |
12.04 M |
12.17 M |
| Depreciation & Depletion |
17.01 M |
15.16 M |
12.68 M |
11.12 M |
10.96 M |
| Amortization of Intangible Assets |
11.83 M |
11.89 M |
3.85 M |
919,000.00 |
1.21 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
21.86 M |
28.29 M |
21.36 M |
21.51 M |
6.33 M |
| Funds from Operations |
95.58 M |
63.60 M |
70.56 M |
59.04 M |
22.27 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.79 M |
-41.02 M |
-20.12 M |
-13.60 M |
-2.77 M |
| Incline (Decline) in Receivables |
-19.72 M |
-9.03 M |
-7.85 M |
-10.74 M |
-13.71 M |
| Incline (Decline) in Inventories |
-4.13 M |
-20.81 M |
-18.70 M |
-1.36 M |
-876,000.00 |
| Incline (Decline) in Accounts Payable |
2.98 M |
3.60 M |
923,000.00 |
-1.69 M |
5.09 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
-3.19 M |
5.95 M |
-334,000.00 |
150,000.00 |
| Incline (Decline) in Other Accruals |
101,000.00 |
-9.78 M |
-13,000.00 |
811,000.00 |
7.43 M |
| Incline (Decline) in Other Assets or Liabilties |
16.98 M |
-1.81 M |
-433,000.00 |
-291,000.00 |
-854,000.00 |
| Net Cash Flow/Operating Activities |
91.79 M |
22.58 M |
50.44 M |
45.44 M |
19.51 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
35.68 M |
157.30 M |
24.03 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
62.88 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
875,000.00 |
63.04 M |
16.95 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
11.24 M |
0.00 |
0.00 |
609,000.00 |
| Other Uses - Investing |
333,000.00 |
3.99 M |
-2.39 M |
-70,000.00 |
-21,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
2.39 M |
70,000.00 |
21,000.00 |
| Net Cash Flow - Investing |
123.22 M |
105.73 M |
18.55 M |
11.45 M |
9.76 M |
| Proceeds from Stock Options |
26.04 M |
21.48 M |
25.74 M |
19.80 M |
6.09 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
160,000.00 |
757,000.00 |
63,000.00 |
| 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 |
4.90 M |
3.94 M |
9.80 M |
0.00 |
0.00 |
| Other Uses - Financing |
4.90 M |
3.94 M |
9.80 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
30.94 M |
25.42 M |
35.38 M |
19.04 M |
6.02 M |
| Effect of Exchange rate on Cash |
-7,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |