| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
21.35 M |
19.98 M |
15.69 M |
12.55 M |
13.84 M |
| Depreciation & Depletion |
18.15 M |
17.08 M |
13.69 M |
11.95 M |
13.24 M |
| Amortization of Intangible Assets |
3.20 M |
2.90 M |
2.00 M |
600,000.00 |
600,000.00 |
| 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 |
53.46 M |
-1.24 M |
1.94 M |
7.01 M |
16.86 M |
| Funds from Operations |
47.50 M |
63.46 M |
75.99 M |
60.97 M |
51.92 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-25.87 M |
-38.97 M |
-9.56 M |
-6.81 M |
-16.95 M |
| Incline (Decline) in Receivables |
-7.89 M |
-13.33 M |
-9.36 M |
-12.42 M |
2.58 M |
| Incline (Decline) in Inventories |
-26.62 M |
-31.34 M |
-9.79 M |
-9.84 M |
496,000.00 |
| Incline (Decline) in Accounts Payable |
11.67 M |
12.94 M |
9.01 M |
10.43 M |
-4.02 M |
| Incline (Decline) in Income Taxes Payable |
-104,000.00 |
1.68 M |
-1.70 M |
6.56 M |
-3.92 M |
| Incline (Decline) in Other Accruals |
-5.80 M |
6.41 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.92 M |
-8.94 M |
2.28 M |
-1.54 M |
-12.09 M |
| Net Cash Flow/Operating Activities |
21.62 M |
24.49 M |
66.43 M |
54.17 M |
34.97 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
1.02 M |
102.21 M |
137.85 M |
84.48 M |
11.10 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
1.60 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
952,000.00 |
3.90 M |
11.46 M |
0.00 |
0.00 |
| Other Uses - Investing |
-16.27 M |
-2.02 M |
1.91 M |
0.00 |
0.00 |
| Other Sources - Investing |
18.50 M |
2.02 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-3.20 M |
116.09 M |
139.71 M |
100.56 M |
20.99 M |
| Proceeds from Stock Options |
5.28 M |
2.42 M |
18.41 M |
15.10 M |
5.24 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
3.46 M |
1.13 M |
4.28 M |
| Long Term Borrowings |
0.00 |
90.50 M |
64.97 M |
148.80 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
47.20 M |
631,000.00 |
907,000.00 |
93.55 M |
16.46 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 |
3.02 M |
2.37 M |
1.14 M |
647,000.00 |
0.00 |
| Other Uses - Financing |
2.19 M |
-360,000.00 |
1.14 M |
647,000.00 |
-34,000.00 |
| Net Cash Flow - Financing |
-39.74 M |
91.92 M |
83.61 M |
71.00 M |
-14.72 M |
| Effect of Exchange rate on Cash |
-2.20 M |
-2.32 M |
1.31 M |
133,000.00 |
-2.62 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |