| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.42 M |
5.52 M |
5.13 M |
4.68 M |
2.38 M |
| Depreciation & Depletion |
5.28 M |
3.68 M |
2.86 M |
2.38 M |
1.90 M |
| Amortization of Intangible Assets |
2.14 M |
1.83 M |
2.27 M |
2.30 M |
481,162.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
6.24 M |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
6.24 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
141,000.00 |
2.58 M |
2.12 M |
3.16 M |
1.66 M |
| Funds from Operations |
83.78 M |
80.46 M |
62.84 M |
53.31 M |
47.16 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.06 M |
-104,149.00 |
-3.38 M |
4.55 M |
2.13 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.17 M |
1.16 M |
558,784.00 |
-92,241.00 |
123,394.00 |
| Incline (Decline) in Income Taxes Payable |
-385,000.00 |
-1.32 M |
-4.57 M |
2.87 M |
534,082.00 |
| Incline (Decline) in Other Accruals |
1.71 M |
2.39 M |
1.07 M |
1.98 M |
2.29 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.22 M |
-2.34 M |
-436,654.00 |
-215,371.00 |
-820,317.00 |
| Net Cash Flow/Operating Activities |
81.72 M |
80.36 M |
59.47 M |
57.85 M |
49.29 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
26.04 M |
408,766.00 |
0.00 |
14.98 M |
12.15 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
1.45 M |
105.72 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
1.45 M |
129.68 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
153.53 M |
183.85 M |
32.80 M |
88.46 M |
36.57 M |
| Other Sources - Investing |
120.21 M |
77.46 M |
73.04 M |
56.70 M |
47.15 M |
| Net Cash Flow - Investing |
185.71 M |
192.92 M |
39.67 M |
82.97 M |
50.81 M |
| Proceeds from Stock Options |
607,000.00 |
2.07 M |
2.50 M |
2.56 M |
1.13 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 |
50.56 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
171.30 M |
171.00 M |
0.00 |
15.00 M |
750,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
71.10 M |
3.83 M |
15.60 M |
966,033.00 |
754,550.00 |
| Cash Dividends Paid Total |
0.00 |
16.07 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
16.07 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
357,000.00 |
1.57 M |
2.42 M |
0.00 |
0.00 |
| Other Uses - Financing |
357,000.00 |
1.57 M |
2.42 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
101.17 M |
104.19 M |
-10.68 M |
16.59 M |
1.12 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |