| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
20.98 M |
20.33 M |
16.54 M |
11.65 M |
9.75 M |
| Depreciation & Depletion |
16.80 M |
13.69 M |
9.85 M |
9.22 M |
8.48 M |
| Amortization of Intangible Assets |
4.18 M |
6.64 M |
6.68 M |
2.43 M |
1.27 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.94 M |
21.59 M |
10.24 M |
11.89 M |
12.80 M |
| Funds from Operations |
72.39 M |
56.40 M |
33.60 M |
34.35 M |
39.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.37 M |
-24.68 M |
-1.44 M |
-19.34 M |
9.28 M |
| Incline (Decline) in Receivables |
-15.67 M |
-35.71 M |
-33.19 M |
-28.24 M |
-7.12 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
923,000.00 |
5.84 M |
14.02 M |
13.98 M |
5.74 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
355,000.00 |
6.45 M |
3.59 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.02 M |
-1.26 M |
14.14 M |
-5.09 M |
10.66 M |
| Net Cash Flow/Operating Activities |
63.01 M |
31.72 M |
32.15 M |
15.00 M |
48.36 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
23.36 M |
88.45 M |
43.03 M |
253.35 M |
42.75 M |
| 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 |
133,000.00 |
0.00 |
0.00 |
41.06 M |
74,000.00 |
| Other Uses - Investing |
-4.48 M |
3.70 M |
6.81 M |
311,000.00 |
-5.66 M |
| Other Sources - Investing |
4.48 M |
3.63 M |
1.21 M |
171,000.00 |
5.66 M |
| Net Cash Flow - Investing |
68.38 M |
121.55 M |
72.11 M |
223.78 M |
45.23 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
82,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
116.79 M |
100,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
15.74 M |
0.00 |
| Long Term Borrowings |
13.00 M |
59.50 M |
8.50 M |
321.79 M |
279.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-15.00 M |
0.00 |
| Reduction in Long Term Debt |
9.24 M |
74.26 M |
2.92 M |
124.36 M |
252.15 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
108.60 M |
15.00 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
108.60 M |
15.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
23,000.00 |
0.00 |
0.00 |
211.43 M |
1.36 M |
| Other Uses - Financing |
-1.36 M |
-10.01 M |
-38,000.00 |
183.09 M |
-12.98 M |
| Net Cash Flow - Financing |
2.40 M |
92.02 M |
5.64 M |
241.25 M |
-1.13 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |