| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.99 M |
6.70 M |
5.42 M |
3.06 M |
2.33 M |
| Depreciation & Depletion |
4.39 M |
2.90 M |
2.22 M |
1.56 M |
1.00 M |
| Amortization of Intangible Assets |
5.60 M |
3.80 M |
3.20 M |
1.50 M |
1.33 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.55 M |
5.30 M |
7.74 M |
7.04 M |
1.71 M |
| Funds from Operations |
55.07 M |
33.42 M |
23.01 M |
15.49 M |
14.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.52 M |
-12.36 M |
-6.98 M |
-5.27 M |
-10.69 M |
| Incline (Decline) in Receivables |
-5.17 M |
-46.10 M |
-28.30 M |
-8.28 M |
-10.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
3.08 M |
| Incline (Decline) in Accounts Payable |
-9.92 M |
5.03 M |
7.28 M |
-3.41 M |
-6.10 M |
| Incline (Decline) in Income Taxes Payable |
-5.80 M |
5.39 M |
206,000.00 |
-17,000.00 |
526,000.00 |
| Incline (Decline) in Other Accruals |
6.74 M |
24.46 M |
9.15 M |
8.04 M |
2.18 M |
| Incline (Decline) in Other Assets or Liabilties |
3.62 M |
-1.15 M |
4.68 M |
-1.60 M |
-43,000.00 |
| Net Cash Flow/Operating Activities |
44.55 M |
21.06 M |
16.04 M |
10.22 M |
3.51 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
170.81 M |
30.56 M |
417,000.00 |
81.12 M |
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 |
0.00 |
| 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 |
179.58 M |
34.41 M |
4.28 M |
86.59 M |
997,000.00 |
| Proceeds from Stock Options |
1.75 M |
2.46 M |
2.02 M |
113,000.00 |
223,000.00 |
| Other Proceeds from Sale/Issues of Stock |
702,000.00 |
0.00 |
71.98 M |
225,000.00 |
200,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
196,000.00 |
260,000.00 |
259,000.00 |
4.46 M |
4.50 M |
| Long Term Borrowings |
135.03 M |
0.00 |
0.00 |
100.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-10.80 M |
1.94 M |
| Reduction in Long Term Debt |
1.27 M |
1.42 M |
72.79 M |
8.92 M |
1.09 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 |
557,000.00 |
96,000.00 |
28,000.00 |
209,000.00 |
727,000.00 |
| Other Uses - Financing |
557,000.00 |
96,000.00 |
28,000.00 |
209,000.00 |
727,000.00 |
| Net Cash Flow - Financing |
136.58 M |
877,000.00 |
981,000.00 |
76.36 M |
-2.51 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |