| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
41.44 M |
44.48 M |
45.08 M |
35.61 M |
23.52 M |
| Depreciation & Depletion |
12.07 M |
10.98 M |
9.57 M |
9.18 M |
9.83 M |
| Amortization of Intangible Assets |
29.37 M |
33.50 M |
35.51 M |
26.43 M |
13.69 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 |
147.40 M |
30.24 M |
34.40 M |
62.17 M |
8.06 M |
| Funds from Operations |
41.40 M |
84.13 M |
101.97 M |
94.22 M |
56.16 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.58 M |
-14.32 M |
-35.10 M |
-31.34 M |
3.52 M |
| Incline (Decline) in Receivables |
5.01 M |
-9.08 M |
-31.64 M |
-11.92 M |
11.76 M |
| Incline (Decline) in Inventories |
-12.72 M |
-5.58 M |
-8.46 M |
-4.51 M |
2.48 M |
| Incline (Decline) in Accounts Payable |
-13.96 M |
-12.48 M |
7.93 M |
-4.85 M |
-1.42 M |
| Incline (Decline) in Income Taxes Payable |
9.53 M |
14.12 M |
3.88 M |
-11.18 M |
-9.82 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.44 M |
-1.30 M |
-6.80 M |
1.12 M |
524,000.00 |
| Net Cash Flow/Operating Activities |
27.82 M |
69.81 M |
66.87 M |
62.88 M |
59.68 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
25.28 M |
0.00 |
41.43 M |
281.76 M |
11.55 M |
| Incline (Decline) in Inventories |
188.35 M |
320.85 M |
325.02 M |
526.05 M |
271.08 M |
| Decrease in Investments |
461.93 M |
327.40 M |
271.62 M |
741.71 M |
264.95 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
4.27 M |
| Other Uses - Investing |
0.00 |
0.00 |
-10.00 M |
0.00 |
-32.17 M |
| Other Sources - Investing |
0.00 |
0.00 |
10.00 M |
0.00 |
34.12 M |
| Net Cash Flow - Investing |
-236.69 M |
6.74 M |
94.14 M |
71.73 M |
-12.19 M |
| Proceeds from Stock Options |
7.29 M |
4.84 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
42.26 M |
34.72 M |
26.88 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
65.23 M |
70.27 M |
33.91 M |
0.00 |
55.64 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
240.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
36,000.00 |
1.08 M |
4.03 M |
0.00 |
0.00 |
| Other Uses - Financing |
36,000.00 |
1.08 M |
4.03 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-297.90 M |
-64.35 M |
12.38 M |
34.72 M |
-28.77 M |
| Effect of Exchange rate on Cash |
-89,000.00 |
-77,000.00 |
-155,000.00 |
-160,000.00 |
54,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |