| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
44.55 M |
26.85 M |
17.09 M |
13.02 M |
12.76 M |
| Depreciation & Depletion |
10.09 M |
8.59 M |
4.70 M |
5.14 M |
7.05 M |
| Amortization of Intangible Assets |
34.46 M |
18.26 M |
12.39 M |
7.88 M |
5.71 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 |
12.75 M |
23.02 M |
122.22 M |
15.42 M |
42.32 M |
| Funds from Operations |
102.91 M |
75.44 M |
90.56 M |
68.60 M |
54.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
12.85 M |
-28.38 M |
-16.50 M |
2.98 M |
-5.29 M |
| Incline (Decline) in Receivables |
10.98 M |
-9.83 M |
-22.22 M |
-5.74 M |
-7.01 M |
| Incline (Decline) in Inventories |
20.95 M |
-30.52 M |
-2.82 M |
3.13 M |
-369,000.00 |
| Incline (Decline) in Accounts Payable |
-13.84 M |
-3.87 M |
19.28 M |
7.04 M |
1.84 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-5.24 M |
15.83 M |
-10.74 M |
-1.45 M |
250,000.00 |
| Net Cash Flow/Operating Activities |
115.76 M |
47.06 M |
74.05 M |
71.58 M |
49.19 M |
| Additions to Other Assets |
8.85 M |
7.88 M |
2.05 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
781,000.00 |
745.64 M |
81.52 M |
39.42 M |
| Incline (Decline) in Inventories |
70.50 M |
30.19 M |
32.09 M |
35.39 M |
22.13 M |
| Decrease in Investments |
40.00 M |
29.57 M |
15.19 M |
33.74 M |
4.15 M |
| Disposal of Fixed Assets |
4.69 M |
22.12 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
1.38 M |
0.00 |
5.44 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
42.15 M |
1.34 M |
791.95 M |
88.28 M |
61.08 M |
| Proceeds from Stock Options |
8.87 M |
10.83 M |
0.00 |
11.54 M |
6.07 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
2.98 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
713.84 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
108.58 M |
50.07 M |
913,000.00 |
0.00 |
16.36 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 |
1.50 M |
215,000.00 |
1.67 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.50 M |
215,000.00 |
1.67 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-98.20 M |
-39.02 M |
717.58 M |
11.54 M |
-10.30 M |
| Effect of Exchange rate on Cash |
2.20 M |
-1.71 M |
-1.53 M |
354,000.00 |
-1.08 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |