| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
16.36 M |
10.96 M |
9.08 M |
10.45 M |
6.73 M |
| Depreciation & Depletion |
9.59 M |
6.71 M |
5.54 M |
5.18 M |
4.34 M |
| Amortization of Intangible Assets |
6.77 M |
4.25 M |
3.53 M |
5.27 M |
2.39 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 |
6.02 M |
9.24 M |
5.16 M |
656,000.00 |
500,000.00 |
| Funds from Operations |
12.72 M |
85.96 M |
72.81 M |
59.78 M |
45.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-53.40 M |
-4.91 M |
-1.49 M |
-7.35 M |
-219,000.00 |
| Incline (Decline) in Receivables |
-12.13 M |
-13.22 M |
-6.32 M |
1.43 M |
2.96 M |
| Incline (Decline) in Inventories |
-15.36 M |
-5.69 M |
-5.31 M |
-2.54 M |
-3.76 M |
| Incline (Decline) in Accounts Payable |
2.04 M |
786,000.00 |
403,000.00 |
-4.87 M |
-7.82 M |
| Incline (Decline) in Income Taxes Payable |
-27.52 M |
15.29 M |
2.40 M |
2.35 M |
3.26 M |
| Incline (Decline) in Other Accruals |
914,000.00 |
615,000.00 |
7.91 M |
-2.82 M |
5.54 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.35 M |
-2.69 M |
-571,000.00 |
-890,000.00 |
-405,000.00 |
| Net Cash Flow/Operating Activities |
32.56 M |
67.90 M |
58.29 M |
38.08 M |
38.88 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
30.15 M |
5.34 M |
1.25 M |
1.18 M |
34.96 M |
| Incline (Decline) in Inventories |
128.51 M |
146.79 M |
15.42 M |
16.62 M |
58.05 M |
| Decrease in Investments |
224.65 M |
131.25 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
741,000.00 |
381,000.00 |
262,000.00 |
289,000.00 |
132,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-52.25 M |
29.47 M |
22.81 M |
23.83 M |
97.35 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
5.18 M |
3.71 M |
3.71 M |
2.18 M |
76.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
120.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
53.70 M |
3.55 M |
16.10 M |
41.14 M |
8.79 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
29.12 M |
11.49 M |
23.14 M |
53.93 M |
28.48 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-223,000.00 |
0.00 |
0.00 |
0.00 |
-715,000.00 |
| Net Cash Flow - Financing |
-90.46 M |
-4.23 M |
-3.33 M |
-10.62 M |
56.55 M |
| Effect of Exchange rate on Cash |
1.68 M |
8.86 M |
2.65 M |
-1.25 M |
-356,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |