Net Income | 23,649,000 | 24,560,000 | 20,736,000 | 24,877,000 | 20,804,000 | |
Depreciation & Amortization | 30,064,000 | 30,329,000 | 31,066,000 | 31,714,000 | 27,243,000 | |
Other Amortization | 2,515,000 | 2,321,000 | 2,063,000 | - | 1,545,000 | |
Asset Writedown & Restructuring Costs | 64,000 | 13,000 | - | - | 104,000 | |
Other Operating Activities | 5,308,000 | 3,358,000 | 19,489,000 | 11,762,000 | 15,621,000 | |
Operating Cash Flow | 61,600,000 | 60,581,000 | 73,354,000 | 68,353,000 | 65,317,000 | |
Operating Cash Flow Growth | 1.68% | -17.41% | 7.32% | 4.65% | 18.87% | |
Capital Expenditures | -26,005,000 | -33,601,000 | -35,010,000 | -29,923,000 | -29,560,000 | |
Sale of Property, Plant & Equipment | 717,000 | 100,000 | 526,000 | 756,000 | 236,000 | |
Cash Acquisitions | -635,000 | - | - | - | - | |
Sale (Purchase) of Intangibles | -3,658,000 | -2,817,000 | -3,259,000 | -2,845,000 | -2,538,000 | |
Investment in Securities | 312,000 | -641,000 | -2,238,000 | -5,593,000 | -3,633,000 | |
Other Investing Activities | -187,000 | 50,000 | 859,000 | -309,000 | 239,000 | |
Investing Cash Flow | -29,456,000 | -36,909,000 | -39,122,000 | -37,914,000 | -35,256,000 | |
Long-Term Debt Issued | 52,653,000 | 38,834,000 | 35,958,000 | 46,612,000 | 24,469,000 | |
Total Debt Issued | 52,653,000 | 38,834,000 | 35,958,000 | 46,612,000 | 24,469,000 | |
Long-Term Debt Repaid | -54,994,000 | -41,925,000 | -51,328,000 | -47,965,000 | -29,182,000 | |
Total Debt Repaid | -54,994,000 | -41,925,000 | -51,328,000 | -47,965,000 | -29,182,000 | |
Net Debt Issued (Repaid) | -2,341,000 | -3,091,000 | -15,370,000 | -1,353,000 | -4,713,000 | |
Common Dividends Paid | -17,683,000 | -16,603,000 | -14,856,000 | -12,482,000 | -11,197,000 | |
Other Financing Activities | -7,481,000 | -6,873,000 | -10,739,000 | 5,221,000 | -7,778,000 | |
Financing Cash Flow | -27,505,000 | -26,567,000 | -40,965,000 | -12,775,000 | -27,753,000 | |
Foreign Exchange Rate Adjustments | 260,000 | -44,000 | 370,000 | 59,000 | 39,000 | |
Miscellaneous Cash Flow Adjustments | -1,000 | -1,000 | -1,000 | -1,000 | - | |
Net Cash Flow | 4,898,000 | -2,940,000 | -6,364,000 | 17,722,000 | 2,347,000 | |
Free Cash Flow | 35,595,000 | 26,980,000 | 38,344,000 | 38,430,000 | 35,757,000 | |
Free Cash Flow Growth | 31.93% | -29.64% | -0.22% | 7.47% | 80.43% | |
Free Cash Flow Margin | 23.73% | 18.08% | 26.03% | 26.83% | 26.20% | |
Free Cash Flow Per Share | 359.32 | 272.35 | 387.07 | 387.94 | 360.95 | |
Cash Interest Paid | 5,295,000 | 4,748,000 | 4,064,000 | 4,426,000 | 4,768,000 | |
Cash Income Tax Paid | 10,384,000 | 10,065,000 | 6,054,000 | 5,911,000 | 6,765,000 | |
Levered Free Cash Flow | 21,564,625 | 16,037,625 | 22,526,125 | 27,806,500 | 23,623,500 | |
Unlevered Free Cash Flow | 24,819,625 | 18,945,125 | 25,074,250 | 30,552,750 | 26,448,500 | |
Change in Net Working Capital | 5,052,000 | 5,340,000 | -1,963,000 | -4,533,000 | -2,676,000 | |