| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
18.79 M |
13.61 M |
7.25 M |
1.65 M |
962,000.00 |
| Depreciation & Depletion |
7.72 M |
6.70 M |
5.12 M |
1.42 M |
962,000.00 |
| Amortization of Intangible Assets |
11.07 M |
6.91 M |
2.13 M |
236,000.00 |
— |
| 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 |
30.23 M |
24.46 M |
53.23 M |
1.24 M |
303,000.00 |
| Funds from Operations |
51.30 M |
78.69 M |
121.98 M |
47.84 M |
60.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
17.20 M |
4.92 M |
-10.37 M |
3.96 M |
-24.27 M |
| Incline (Decline) in Receivables |
938,000.00 |
-6.68 M |
828,000.00 |
-1.34 M |
-723,000.00 |
| Incline (Decline) in Inventories |
283,000.00 |
-269,000.00 |
1.34 M |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
360,000.00 |
-1.59 M |
287,000.00 |
2.06 M |
108,000.00 |
| Incline (Decline) in Income Taxes Payable |
-944,000.00 |
898,000.00 |
17,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
13.83 M |
3.80 M |
-491,000.00 |
3.19 M |
601,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
2.73 M |
8.77 M |
-12.35 M |
48,000.00 |
-24.25 M |
| Net Cash Flow/Operating Activities |
68.50 M |
83.61 M |
111.60 M |
51.79 M |
36.06 M |
| Additions to Other Assets |
5.55 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
31.02 M |
19.45 M |
53.64 M |
40.73 M |
0.00 |
| Incline (Decline) in Inventories |
429.72 M |
167.39 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
291.08 M |
84.32 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
216,000.00 |
12,000.00 |
14,000.00 |
4,000.00 |
7,000.00 |
| 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 |
189.19 M |
113.90 M |
56.67 M |
44.83 M |
1.79 M |
| Proceeds from Stock Options |
4.24 M |
18.58 M |
10.15 M |
11.18 M |
9.69 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
2.04 M |
1.20 M |
1.11 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
9.96 M |
544,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
— |
— |
| Other Sources - Financing |
7.13 M |
23.29 M |
191,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
7.13 M |
23.29 M |
191,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.42 M |
43.37 M |
11.55 M |
12.29 M |
9.69 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |