| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
27.63 M |
22.18 M |
17.30 M |
12.18 M |
11.89 M |
| Depreciation & Depletion |
10.06 M |
11.47 M |
10.43 M |
10.18 M |
9.49 M |
| Amortization of Intangible Assets |
17.57 M |
10.70 M |
6.87 M |
2.00 M |
2.40 M |
| Deferred Income Taxes and Investment Tax credity |
2.23 M |
6.41 M |
7.46 M |
3.13 M |
2.74 M |
| Deferred Income Taxes |
2.23 M |
6.41 M |
7.46 M |
3.13 M |
2.74 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.32 M |
4.82 M |
4.15 M |
1.84 M |
-384,000.00 |
| Funds from Operations |
79.71 M |
92.59 M |
73.59 M |
56.33 M |
72.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-15.45 M |
-28.32 M |
2.30 M |
-4.24 M |
-2.35 M |
| Incline (Decline) in Receivables |
-28.07 M |
-28.95 M |
-6.98 M |
6.99 M |
-6.16 M |
| Incline (Decline) in Inventories |
1.05 M |
-16.63 M |
1.82 M |
-4.36 M |
4.14 M |
| Incline (Decline) in Accounts Payable |
734,000.00 |
15.14 M |
7.68 M |
-3.16 M |
-2.48 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
8.07 M |
8.61 M |
-2.68 M |
-4.73 M |
1.40 M |
| Incline (Decline) in Other Assets or Liabilties |
2.77 M |
-6.50 M |
2.46 M |
1.01 M |
756,000.00 |
| Net Cash Flow/Operating Activities |
77.62 M |
77.14 M |
45.26 M |
58.63 M |
68.56 M |
| Additions to Other Assets |
11.01 M |
30.09 M |
27.98 M |
8.34 M |
8.30 M |
| Net Assets from Acquisitions |
345.40 M |
8.25 M |
91.97 M |
0.00 |
294,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
4.97 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
23.28 M |
| Other Uses - Investing |
-66.40 M |
0.00 |
0.00 |
0.00 |
-2.12 M |
| Other Sources - Investing |
74.37 M |
0.00 |
0.00 |
0.00 |
2.12 M |
| Net Cash Flow - Investing |
15.41 M |
301.72 M |
57.85 M |
129.06 M |
17.19 M |
| Proceeds from Stock Options |
6.38 M |
1.84 M |
2.76 M |
3.04 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 |
10.01 M |
24.93 M |
9.98 M |
1.44 M |
| Long Term Borrowings |
304.16 M |
0.00 |
52.00 M |
0.00 |
378,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
2.84 M |
-10.00 M |
10.00 M |
— |
| Reduction in Long Term Debt |
71.20 M |
0.00 |
52.00 M |
519,000.00 |
9.54 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 |
1.08 M |
73,000.00 |
1.57 M |
3.25 M |
4.52 M |
| Other Uses - Financing |
-4.73 M |
-277,000.00 |
10,000.00 |
3.25 M |
4.52 M |
| Net Cash Flow - Financing |
-45.53 M |
234.61 M |
-5.60 M |
2.77 M |
-19.16 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |