| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
38.62 M |
34.68 M |
27.75 M |
21.33 M |
18.69 M |
| Depreciation & Depletion |
34.25 M |
27.62 M |
19.92 M |
14.49 M |
13.49 M |
| Amortization of Intangible Assets |
4.37 M |
7.06 M |
7.83 M |
6.84 M |
5.20 M |
| 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 |
529,000.00 |
7.02 M |
31,000.00 |
-19.38 M |
-4.44 M |
| Funds from Operations |
86.67 M |
46.14 M |
38.31 M |
16.52 M |
19.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-15.42 M |
-4.24 M |
-9.51 M |
148,000.00 |
3.75 M |
| Incline (Decline) in Receivables |
-2.54 M |
-6.65 M |
-6.76 M |
-1.01 M |
5.05 M |
| Incline (Decline) in Inventories |
0.00 |
-3.18 M |
17,000.00 |
-1.35 M |
405,000.00 |
| Incline (Decline) in Accounts Payable |
4.93 M |
2.97 M |
-436,000.00 |
1.21 M |
1.80 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-17.81 M |
2.62 M |
-2.32 M |
1.30 M |
-3.51 M |
| Net Cash Flow/Operating Activities |
71.26 M |
41.90 M |
28.80 M |
16.67 M |
23.13 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
1.71 M |
| Net Assets from Acquisitions |
0.00 |
13.77 M |
59.01 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
6.22 M |
0.00 |
1.54 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
42.61 M |
2.63 M |
37.89 M |
6.43 M |
| Other Uses - Investing |
-47.88 M |
60.10 M |
-11.28 M |
13.15 M |
797,000.00 |
| Other Sources - Investing |
54.58 M |
0.00 |
11.39 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
87.99 M |
200.65 M |
104.03 M |
26.72 M |
57.56 M |
| Proceeds from Stock Options |
0.00 |
91.09 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
125.19 M |
0.00 |
3.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
19.49 M |
0.00 |
4.30 M |
13.40 M |
0.00 |
| Long Term Borrowings |
113.80 M |
145.12 M |
0.00 |
10.50 M |
201.04 M |
| Incline or Decline in Short Term Borrowings |
-15.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.80 M |
32.18 M |
33.08 M |
19.35 M |
170.65 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 |
0.00 |
0.00 |
3.27 M |
29.28 M |
17.96 M |
| Other Uses - Financing |
-3.19 M |
-1.67 M |
156,000.00 |
28.62 M |
4.39 M |
| Net Cash Flow - Financing |
58.33 M |
202.36 M |
87.96 M |
6.37 M |
37.78 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |