| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.79 M |
9.97 M |
8.74 M |
4.53 M |
3.41 M |
| Depreciation & Depletion |
14.79 M |
9.97 M |
8.74 M |
4.53 M |
2.80 M |
| Amortization of Intangible Assets |
613,000.00 |
455,000.00 |
— |
— |
— |
| 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 |
157.33 M |
-1.86 M |
-4.68 M |
3.24 M |
758,000.00 |
| Funds from Operations |
136.24 M |
95.17 M |
61.72 M |
27.72 M |
26.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-64.04 M |
-72.08 M |
9.98 M |
6.36 M |
-17.37 M |
| Incline (Decline) in Receivables |
-121.59 M |
-38.81 M |
-7.55 M |
-23.73 M |
-23.50 M |
| Incline (Decline) in Inventories |
-41.71 M |
-21.99 M |
-3.16 M |
-238,000.00 |
-21.24 M |
| Incline (Decline) in Accounts Payable |
62.46 M |
-880,000.00 |
8.12 M |
-7.15 M |
29.42 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
-122,000.00 |
9.02 M |
993,000.00 |
| Incline (Decline) in Other Accruals |
19.70 M |
-16.27 M |
14.72 M |
35.03 M |
-956,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
17.10 M |
5.86 M |
-2.03 M |
-6.58 M |
-2.09 M |
| Net Cash Flow/Operating Activities |
72.20 M |
23.08 M |
71.69 M |
34.08 M |
8.86 M |
| Additions to Other Assets |
0.00 |
0.00 |
1.21 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
652.30 M |
141.00 M |
35.83 M |
569.50 M |
5.38 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.94 M |
7.67 M |
6.83 M |
117.48 M |
1.49 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
667.93 M |
159.12 M |
41.92 M |
460.11 M |
9.34 M |
| Proceeds from Stock Options |
1.90 M |
3.98 M |
4.77 M |
3.20 M |
1.78 M |
| Other Proceeds from Sale/Issues of Stock |
233.84 M |
42.35 M |
71.72 M |
111.59 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
348.81 M |
122.96 M |
0.00 |
378.45 M |
1.52 M |
| Incline or Decline in Short Term Borrowings |
88.65 M |
-16.93 M |
-6.15 M |
-8.76 M |
3.58 M |
| Reduction in Long Term Debt |
27.00 M |
95.44 M |
2.24 M |
8.11 M |
6.24 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 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-7.32 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
646.21 M |
56.92 M |
60.79 M |
476.37 M |
635,000.00 |
| Effect of Exchange rate on Cash |
-30.74 M |
7.62 M |
8.06 M |
-86,000.00 |
4.10 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |