| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
23.44 M |
20.75 M |
18.17 M |
12.18 M |
8.04 M |
| Depreciation & Depletion |
8.71 M |
20.75 M |
9.13 M |
6.22 M |
4.73 M |
| Amortization of Intangible Assets |
14.73 M |
9.04 M |
5.95 M |
3.31 M |
2.08 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.64 M |
3.04 M |
18.27 M |
7.28 M |
6.25 M |
| Funds from Operations |
35.17 M |
31.85 M |
41.01 M |
46.16 M |
37.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
8.85 M |
1.20 M |
-5.24 M |
-11.65 M |
-11.16 M |
| Incline (Decline) in Receivables |
9.85 M |
1.24 M |
-4.87 M |
-14.47 M |
-74,000.00 |
| Incline (Decline) in Inventories |
8.58 M |
-5.80 M |
-5.45 M |
-3.48 M |
-1.17 M |
| Incline (Decline) in Accounts Payable |
-5.64 M |
5.50 M |
-729,000.00 |
2.32 M |
-3.26 M |
| Incline (Decline) in Income Taxes Payable |
-9,000.00 |
-20,000.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.94 M |
268,000.00 |
5.80 M |
3.98 M |
-6.66 M |
| Net Cash Flow/Operating Activities |
44.02 M |
33.05 M |
35.77 M |
34.51 M |
26.59 M |
| Additions to Other Assets |
1.20 M |
2.40 M |
4.31 M |
7.24 M |
916,000.00 |
| Net Assets from Acquisitions |
0.00 |
21.95 M |
116.36 M |
228,000.00 |
38.59 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
32.44 M |
11.85 M |
32.67 M |
| Decrease in Investments |
65,000.00 |
13,000.00 |
49.23 M |
17.33 M |
13.96 M |
| Disposal of Fixed Assets |
11.55 M |
4.07 M |
1.84 M |
1.63 M |
8.86 M |
| Other Uses - Investing |
0.00 |
0.00 |
-7.50 M |
-5.56 M |
954,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
7.50 M |
9.04 M |
0.00 |
| Net Cash Flow - Investing |
5.81 M |
33.12 M |
105.89 M |
6.53 M |
56.54 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
6.51 M |
6.78 M |
| Other Proceeds from Sale/Issues of Stock |
80.45 M |
2.06 M |
7.87 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.12 M |
1.93 M |
8.66 M |
38.64 M |
100.02 M |
| Long Term Borrowings |
95.24 M |
89.61 M |
119.15 M |
0.00 |
150.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
205.82 M |
92.38 M |
55.57 M |
2.90 M |
4.10 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 |
854,000.00 |
3.68 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-868,000.00 |
3.13 M |
0.00 |
-4.79 M |
| Net Cash Flow - Financing |
-37.26 M |
-3.51 M |
65.92 M |
-35.03 M |
47.86 M |
| Effect of Exchange rate on Cash |
32,000.00 |
-930,000.00 |
-175,000.00 |
-256,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |