| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
90.17 M |
56.48 M |
32.34 M |
20.19 M |
— |
| Depreciation & Depletion |
85.70 M |
54.70 M |
30.90 M |
18.90 M |
— |
| Amortization of Intangible Assets |
4.47 M |
1.78 M |
1.44 M |
1.29 M |
— |
| Deferred Income Taxes and Investment Tax credity |
3.88 M |
4.40 M |
2.41 M |
— |
— |
| Deferred Income Taxes |
3.88 M |
4.40 M |
2.41 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.13 M |
9.84 M |
3.75 M |
525,000.00 |
— |
| Funds from Operations |
143.10 M |
80.66 M |
55.58 M |
33.10 M |
17.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-6.52 M |
24.27 M |
5.05 M |
1.60 M |
— |
| Incline (Decline) in Receivables |
-12.20 M |
-13.36 M |
-10.11 M |
-5.31 M |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
39.34 M |
11.11 M |
5.97 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.68 M |
-1.71 M |
4.06 M |
948,000.00 |
— |
| Net Cash Flow/Operating Activities |
136.58 M |
104.94 M |
60.63 M |
34.70 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
9.74 M |
338,000.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
358,000.00 |
210,000.00 |
304,000.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
175.14 M |
140.72 M |
54.81 M |
35.13 M |
— |
| Proceeds from Stock Options |
147.34 M |
294,000.00 |
367,000.00 |
3,000.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
1.24 M |
9.97 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
21,000.00 |
105,000.00 |
— |
| Long Term Borrowings |
200.00 M |
61.15 M |
0.00 |
3.00 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
96.53 M |
22.78 M |
7.49 M |
10.62 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.76 M |
14.02 M |
372,000.00 |
0.00 |
— |
| Other Uses - Financing |
4.60 M |
13.72 M |
262,000.00 |
-980,000.00 |
— |
| Net Cash Flow - Financing |
255.41 M |
52.38 M |
-5.65 M |
1.26 M |
— |
| Effect of Exchange rate on Cash |
-3.39 M |
-30,000.00 |
176,000.00 |
-110,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |