| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
59.32 M |
57.01 M |
15.72 M |
14.47 M |
12.88 M |
| Depreciation & Depletion |
36.86 M |
25.44 M |
12.89 M |
11.68 M |
11.06 M |
| Amortization of Intangible Assets |
22.46 M |
31.58 M |
2.83 M |
2.79 M |
1.82 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 |
7.40 M |
6.93 M |
5.30 M |
4.84 M |
19.66 M |
| Funds from Operations |
296.96 M |
134.53 M |
91.64 M |
63.10 M |
42.39 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-142.11 M |
-40.94 M |
-40.71 M |
-12.74 M |
-26.73 M |
| Incline (Decline) in Receivables |
-235.74 M |
-19.52 M |
-6.44 M |
-64.73 M |
-15.02 M |
| Incline (Decline) in Inventories |
-147.63 M |
-35.70 M |
-42.43 M |
-21.90 M |
8.73 M |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
14.25 M |
50.16 M |
-1.17 M |
7.71 M |
-1.38 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
227.01 M |
-35.88 M |
9.33 M |
66.18 M |
-19.06 M |
| Net Cash Flow/Operating Activities |
154.86 M |
93.59 M |
50.93 M |
50.36 M |
15.66 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.28 M |
681.06 M |
0.00 |
85,000.00 |
559,000.00 |
| Incline (Decline) in Inventories |
5.98 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
6.49 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
5.58 M |
1.92 M |
517,000.00 |
305,000.00 |
105,000.00 |
| Other Uses - Investing |
21.04 M |
58,000.00 |
-186,000.00 |
165,000.00 |
-33,000.00 |
| Other Sources - Investing |
1.74 M |
0.00 |
186,000.00 |
0.00 |
33,000.00 |
| Net Cash Flow - Investing |
128.24 M |
775.46 M |
70.60 M |
22.11 M |
6.71 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
756,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
336.29 M |
0.00 |
3.90 M |
129.19 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
48.94 M |
812.80 M |
15.18 M |
63.22 M |
95.17 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
14.02 M |
63.22 M |
-37.42 M |
0.00 |
| Reduction in Long Term Debt |
12.61 M |
414.92 M |
1.17 M |
98.75 M |
188.80 M |
| Cash Dividends Paid Total |
7.44 M |
6.87 M |
5.89 M |
4.67 M |
1.15 M |
| Common Dividends (Cash) |
7.44 M |
6.87 M |
5.89 M |
4.67 M |
1.15 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.32 M |
299,000.00 |
6.35 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.32 M |
299,000.00 |
6.26 M |
0.00 |
-29.22 M |
| Net Cash Flow - Financing |
30.22 M |
727.60 M |
15.13 M |
-36.30 M |
5.19 M |
| Effect of Exchange rate on Cash |
-15.55 M |
5.81 M |
1.66 M |
-116,000.00 |
397,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |