| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
45.35 M |
58.04 M |
42.81 M |
40.66 M |
34.20 M |
| Depreciation & Depletion |
38.55 M |
47.14 M |
37.11 M |
33.66 M |
28.10 M |
| Amortization of Intangible Assets |
6.80 M |
10.90 M |
5.70 M |
7.00 M |
6.10 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 |
24.79 M |
11.34 M |
36.73 M |
22.37 M |
26.44 M |
| Funds from Operations |
65.61 M |
43.38 M |
42.02 M |
24.32 M |
19.48 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.40 M |
-1.00 M |
-3.08 M |
329,000.00 |
5.22 M |
| Incline (Decline) in Receivables |
8.24 M |
-1.97 M |
-2.50 M |
-1.38 M |
-7.08 M |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-4.76 M |
-223,000.00 |
-6.54 M |
-1.78 M |
3.36 M |
| Incline (Decline) in Income Taxes Payable |
-2.08 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-14.20 M |
2.46 M |
6.00 M |
-924,000.00 |
11.24 M |
| Incline (Decline) in Other Assets or Liabilties |
2.33 M |
-1.26 M |
-35,000.00 |
4.41 M |
-2.30 M |
| Net Cash Flow/Operating Activities |
57.21 M |
54.68 M |
38.94 M |
24.65 M |
24.70 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
11.65 M |
32.10 M |
103.53 M |
4.46 M |
164.68 M |
| Incline (Decline) in Inventories |
1.57 M |
9.80 M |
1.63 M |
1.05 M |
0.00 |
| Decrease in Investments |
58.16 M |
19.92 M |
5.15 M |
3.20 M |
14.23 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
952,000.00 |
| Other Uses - Investing |
43,000.00 |
2.19 M |
1.72 M |
8.30 M |
1.55 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.17 M |
79.56 M |
149.01 M |
39.51 M |
198.21 M |
| Proceeds from Stock Options |
60,000.00 |
691,000.00 |
165,000.00 |
521,000.00 |
1.04 M |
| Other Proceeds from Sale/Issues of Stock |
-2.37 M |
-1.26 M |
64.70 M |
6.13 M |
53.60 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
217.23 M |
84.07 M |
157.53 M |
25.00 M |
283.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-9.93 M |
| Reduction in Long Term Debt |
282.39 M |
49.89 M |
112.58 M |
16.70 M |
187.16 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 |
0.00 |
24.34 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
10.20 M |
-18.97 M |
| Net Cash Flow - Financing |
-67.47 M |
33.61 M |
109.80 M |
14.95 M |
160.68 M |
| Effect of Exchange rate on Cash |
-56,000.00 |
351,000.00 |
-87,000.00 |
321,000.00 |
273,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |