| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
51.69 M |
43.66 M |
33.87 M |
26.12 M |
21.07 M |
| Depreciation & Depletion |
47.50 M |
40.70 M |
32.50 M |
25.20 M |
20.30 M |
| Amortization of Intangible Assets |
4.19 M |
2.96 M |
1.37 M |
915,000.00 |
770,000.00 |
| Deferred Income Taxes and Investment Tax credity |
26.79 M |
21.73 M |
18.08 M |
15.33 M |
13.38 M |
| Deferred Income Taxes |
26.79 M |
21.73 M |
18.08 M |
15.33 M |
13.38 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.05 M |
7.26 M |
6.08 M |
6.21 M |
2.10 M |
| Funds from Operations |
94.53 M |
79.70 M |
74.04 M |
56.61 M |
50.09 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.37 M |
13.86 M |
4.48 M |
8.83 M |
5.43 M |
| Incline (Decline) in Receivables |
-848,000.00 |
639,000.00 |
284,000.00 |
-1.24 M |
-1.21 M |
| Incline (Decline) in Inventories |
-1.96 M |
-1.02 M |
-1.40 M |
-1.06 M |
-1.06 M |
| Incline (Decline) in Accounts Payable |
-3.88 M |
17.16 M |
7.72 M |
10.68 M |
7.86 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
-5.87 M |
263,000.00 |
-607,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
3.32 M |
-2.92 M |
3.74 M |
195,000.00 |
456,000.00 |
| Net Cash Flow/Operating Activities |
91.16 M |
93.56 M |
78.52 M |
65.43 M |
55.52 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
29.97 M |
47.85 M |
40.74 M |
0.00 |
0.00 |
| 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 |
1.10 M |
| Other Uses - Investing |
-72,000.00 |
-457,000.00 |
753,000.00 |
-335,000.00 |
0.00 |
| Other Sources - Investing |
72,000.00 |
457,000.00 |
335,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
113.12 M |
125.20 M |
136.86 M |
83.49 M |
69.55 M |
| Proceeds from Stock Options |
1.46 M |
0.00 |
2.21 M |
6.19 M |
1.73 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
2.24 M |
0.00 |
-721,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
50.04 M |
0.00 |
0.00 |
83,000.00 |
0.00 |
| Long Term Borrowings |
164.95 M |
165.41 M |
73.18 M |
62.29 M |
22.95 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
96.49 M |
126.22 M |
18.00 M |
54.86 M |
12.86 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) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
326,000.00 |
363,000.00 |
817,000.00 |
3.60 M |
2.32 M |
| Other Uses - Financing |
326,000.00 |
363,000.00 |
370,000.00 |
3.60 M |
2.32 M |
| Net Cash Flow - Financing |
20.20 M |
41.79 M |
57.76 M |
16.42 M |
14.14 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |