| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
27.03 M |
22.54 M |
18.38 M |
17.10 M |
13.57 M |
| Depreciation & Depletion |
24.63 M |
21.04 M |
18.28 M |
16.52 M |
12.91 M |
| Amortization of Intangible Assets |
2.40 M |
1.50 M |
100,000.00 |
578,000.00 |
660,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.52 M |
7.38 M |
8.28 M |
8.20 M |
2.43 M |
| Funds from Operations |
96.98 M |
80.66 M |
78.51 M |
67.22 M |
59.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.35 M |
-71.53 M |
-43.00 M |
-42.03 M |
-20.99 M |
| Incline (Decline) in Receivables |
-4.60 M |
-7.63 M |
-10.68 M |
-15.31 M |
-27.57 M |
| Incline (Decline) in Inventories |
30.40 M |
-58.11 M |
-52.98 M |
-21.24 M |
-34.64 M |
| Incline (Decline) in Accounts Payable |
-13.84 M |
-8.32 M |
27.74 M |
-8.94 M |
32.22 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
2.12 M |
8.96 M |
-1.31 M |
-887,000.00 |
4.20 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.73 M |
-6.43 M |
-5.77 M |
4.35 M |
4.80 M |
| Net Cash Flow/Operating Activities |
108.32 M |
9.13 M |
35.51 M |
25.19 M |
38.35 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
4.50 M |
107.81 M |
9.30 M |
3.29 M |
16.62 M |
| 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 |
98,000.00 |
0.00 |
5.45 M |
224,000.00 |
242,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
1.01 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
36.75 M |
158.90 M |
51.66 M |
22.35 M |
82.32 M |
| Proceeds from Stock Options |
1.04 M |
920,000.00 |
7.13 M |
18.68 M |
10.99 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 |
0.00 |
6.09 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
10.00 M |
0.00 |
30.29 M |
| Incline or Decline in Short Term Borrowings |
-79.56 M |
165.33 M |
-314,000.00 |
-6.87 M |
10.85 M |
| Reduction in Long Term Debt |
4.63 M |
8.33 M |
6.22 M |
6.43 M |
9.17 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 |
234,000.00 |
171,000.00 |
2.52 M |
5.31 M |
0.00 |
| Other Uses - Financing |
-3.48 M |
171,000.00 |
2.52 M |
5.31 M |
0.00 |
| Net Cash Flow - Financing |
-86.64 M |
158.09 M |
13.11 M |
4.60 M |
42.96 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |