| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
37.69 M |
30.45 M |
21.36 M |
14.58 M |
11.00 M |
| Depreciation & Depletion |
37.39 M |
30.25 M |
20.96 M |
14.58 M |
11.00 M |
| Amortization of Intangible Assets |
300,000.00 |
200,000.00 |
400,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
9.92 M |
7.47 M |
5.83 M |
4.50 M |
3.78 M |
| Deferred Income Taxes |
9.92 M |
7.47 M |
5.83 M |
4.50 M |
3.78 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
12.56 M |
7.83 M |
7.58 M |
11.70 M |
7.33 M |
| Funds from Operations |
89.60 M |
74.91 M |
62.27 M |
56.58 M |
44.57 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.61 M |
1.66 M |
17.47 M |
7.80 M |
12.71 M |
| Incline (Decline) in Receivables |
7.86 M |
-9.92 M |
1.36 M |
-3.52 M |
4.33 M |
| Incline (Decline) in Inventories |
-515,000.00 |
-610,000.00 |
-243,000.00 |
-724,000.00 |
-1.65 M |
| Incline (Decline) in Accounts Payable |
6.55 M |
4.38 M |
1.38 M |
5.32 M |
693,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
-544,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
4.91 M |
3.05 M |
6.49 M |
3.35 M |
4.28 M |
| Incline (Decline) in Other Assets or Liabilties |
-7.20 M |
4.77 M |
8.49 M |
3.91 M |
5.05 M |
| Net Cash Flow/Operating Activities |
101.21 M |
76.57 M |
79.74 M |
64.38 M |
57.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
17.84 M |
33.22 M |
13.28 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
95,000.00 |
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 |
250,000.00 |
613,000.00 |
1.36 M |
22,000.00 |
47,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-203,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
203,000.00 |
| Net Cash Flow - Investing |
120.22 M |
134.53 M |
109.84 M |
61.02 M |
49.74 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
1.04 M |
| Other Proceeds from Sale/Issues of Stock |
2.64 M |
2.07 M |
3.88 M |
16.75 M |
104.54 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
56.97 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
67.00 M |
33.00 M |
30.00 M |
0.00 |
24.56 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.07 M |
2.23 M |
3.80 M |
6.74 M |
75.76 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 |
4.16 M |
4.46 M |
6.02 M |
1.42 M |
1.54 M |
| Other Uses - Financing |
1.10 M |
2.90 M |
4.81 M |
-30.62 M |
-21.41 M |
| Net Cash Flow - Financing |
12.70 M |
35.74 M |
34.90 M |
-20.61 M |
32.97 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |