| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
64.67 M |
59.86 M |
45.56 M |
34.91 M |
29.84 M |
| Depreciation & Depletion |
64.67 M |
59.86 M |
44.66 M |
33.90 M |
28.38 M |
| Amortization of Intangible Assets |
894,000.00 |
1.01 M |
1.46 M |
1.21 M |
2.35 M |
| Deferred Income Taxes and Investment Tax credity |
10.04 M |
9.68 M |
9.55 M |
13.02 M |
11.37 M |
| Deferred Income Taxes |
10.04 M |
9.68 M |
9.55 M |
13.02 M |
11.37 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.28 M |
4.78 M |
4.80 M |
587,000.00 |
-925,000.00 |
| Funds from Operations |
151.29 M |
151.44 M |
160.18 M |
119.38 M |
91.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.68 M |
-119.61 M |
-105.22 M |
-46.81 M |
-44.52 M |
| Incline (Decline) in Receivables |
2.63 M |
-8.42 M |
-11.51 M |
-3.80 M |
-2.75 M |
| Incline (Decline) in Inventories |
90.50 M |
-119.05 M |
-87.78 M |
-83.63 M |
-50.24 M |
| Incline (Decline) in Accounts Payable |
-83.86 M |
9.76 M |
57.24 M |
51.96 M |
9.30 M |
| Incline (Decline) in Income Taxes Payable |
-23.56 M |
17.16 M |
-14.12 M |
-6.86 M |
13.41 M |
| Incline (Decline) in Other Accruals |
0.00 |
16.70 M |
11.28 M |
3.78 M |
36.64 M |
| Incline (Decline) in Other Assets or Liabilties |
17.96 M |
-19.06 M |
-65.75 M |
-15.76 M |
-18.02 M |
| Net Cash Flow/Operating Activities |
154.97 M |
31.83 M |
54.96 M |
72.56 M |
46.66 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
76,000.00 |
1.76 M |
| Net Assets from Acquisitions |
0.00 |
9.28 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
18.52 M |
36.22 M |
154.62 M |
65.08 M |
82.35 M |
| Decrease in Investments |
6.35 M |
45.43 M |
185.29 M |
66.77 M |
14.86 M |
| Disposal of Fixed Assets |
27,000.00 |
3.93 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-5.10 M |
-293,000.00 |
-3.87 M |
11.83 M |
5.35 M |
| Other Sources - Investing |
5.10 M |
1.23 M |
9.18 M |
750,000.00 |
0.00 |
| Net Cash Flow - Investing |
98.21 M |
331.49 M |
144.70 M |
204.87 M |
126.81 M |
| Proceeds from Stock Options |
7.72 M |
3.98 M |
3.83 M |
2.52 M |
124.48 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 |
0.00 |
1.27 M |
| Long Term Borrowings |
61.20 M |
60.80 M |
215.00 M |
0.00 |
19.09 M |
| Incline or Decline in Short Term Borrowings |
-137.58 M |
149.69 M |
-6.78 M |
-11.98 M |
-2.14 M |
| Reduction in Long Term Debt |
52.87 M |
27.01 M |
29.09 M |
28.33 M |
3.32 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 |
343.70 M |
70.48 M |
495,000.00 |
8.83 M |
0.00 |
| Other Uses - Financing |
343.70 M |
70.48 M |
-7.24 M |
8.83 M |
-1.08 M |
| Net Cash Flow - Financing |
222.16 M |
257.94 M |
175.72 M |
-28.96 M |
135.76 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |