| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
33.03 M |
31.87 M |
27.55 M |
38.82 M |
42.40 M |
| Depreciation & Depletion |
16.19 M |
12.90 M |
10.44 M |
13.69 M |
15.09 M |
| Amortization of Intangible Assets |
16.83 M |
18.97 M |
17.11 M |
25.13 M |
27.31 M |
| Deferred Income Taxes and Investment Tax credity |
9.91 M |
9.79 M |
8.63 M |
8.94 M |
2.96 M |
| Deferred Income Taxes |
9.91 M |
9.79 M |
8.63 M |
8.94 M |
2.96 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.55 M |
7.82 M |
10.47 M |
28.06 M |
19.81 M |
| Funds from Operations |
114.76 M |
114.18 M |
116.27 M |
111.67 M |
131.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-114,000.00 |
1.20 M |
1.88 M |
-9.10 M |
-11.83 M |
| Incline (Decline) in Receivables |
-1.77 M |
2.85 M |
-2.30 M |
-17.27 M |
-4.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
934,000.00 |
-4.62 M |
-13.56 M |
8.62 M |
-10.08 M |
| Incline (Decline) in Income Taxes Payable |
5.37 M |
1.89 M |
12.07 M |
-6.56 M |
26.23 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.64 M |
1.09 M |
5.67 M |
6.12 M |
-23.98 M |
| Net Cash Flow/Operating Activities |
114.65 M |
115.38 M |
118.15 M |
102.57 M |
119.27 M |
| Additions to Other Assets |
4.00 M |
7.44 M |
10.66 M |
6.06 M |
3.47 M |
| Net Assets from Acquisitions |
54.45 M |
65.93 M |
22.28 M |
579,000.00 |
834,000.00 |
| Incline (Decline) in Inventories |
83.09 M |
209.44 M |
283.08 M |
88.06 M |
45.09 M |
| Decrease in Investments |
36.24 M |
379.01 M |
156.20 M |
66.29 M |
26.21 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
7.38 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
6.44 M |
-239.76 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
239.76 M |
0.00 |
| Net Cash Flow - Investing |
126.87 M |
-75.93 M |
171.53 M |
-189.84 M |
32.84 M |
| Proceeds from Stock Options |
74,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.10 M |
2.15 M |
11.53 M |
5.32 M |
6.93 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.78 M |
311.62 M |
66.60 M |
81.32 M |
55.90 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
230.00 M |
305.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
22.94 M |
0.00 |
481,000.00 |
0.00 |
228.92 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 |
238,000.00 |
892,000.00 |
3.51 M |
0.00 |
0.00 |
| Other Uses - Financing |
238,000.00 |
892,000.00 |
3.51 M |
-87,000.00 |
-8.21 M |
| Net Cash Flow - Financing |
-27.31 M |
-308.58 M |
-52.04 M |
-76.09 M |
-56.11 M |
| Effect of Exchange rate on Cash |
-3.76 M |
2.84 M |
3.68 M |
-3.61 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |