| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
66.30 M |
55.82 M |
42.83 M |
35.31 M |
31.14 M |
| Depreciation & Depletion |
41.10 M |
34.27 M |
27.93 M |
24.62 M |
22.61 M |
| Amortization of Intangible Assets |
25.20 M |
21.55 M |
14.90 M |
10.69 M |
8.53 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 |
9.09 M |
7.06 M |
3.66 M |
-668,000.00 |
-2.29 M |
| Funds from Operations |
173.02 M |
139.73 M |
100.48 M |
81.17 M |
61.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-54.13 M |
-18.00 M |
-63.80 M |
-4.76 M |
1.83 M |
| Incline (Decline) in Receivables |
-54.60 M |
-8.02 M |
-16.51 M |
-17.64 M |
-9.03 M |
| Incline (Decline) in Inventories |
-28.42 M |
-12.07 M |
-39.24 M |
-11.64 M |
-9.10 M |
| Incline (Decline) in Accounts Payable |
12.78 M |
7.52 M |
8.11 M |
4.17 M |
2.60 M |
| Incline (Decline) in Income Taxes Payable |
-3.36 M |
4.71 M |
-12.53 M |
5.17 M |
8.95 M |
| Incline (Decline) in Other Accruals |
18.72 M |
-3.43 M |
-646,000.00 |
19.92 M |
10.24 M |
| Incline (Decline) in Other Assets or Liabilties |
753,000.00 |
-6.71 M |
-2.98 M |
-4.73 M |
-1.83 M |
| Net Cash Flow/Operating Activities |
118.89 M |
121.72 M |
36.68 M |
76.41 M |
63.33 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
354.95 M |
190.34 M |
28.26 M |
138.81 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
173.27 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
63.27 M |
112.01 M |
12.80 M |
| Disposal of Fixed Assets |
10.53 M |
3.08 M |
643,000.00 |
4.63 M |
2.43 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-17.21 M |
-975,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
21.42 M |
13.48 M |
| Net Cash Flow - Investing |
30.14 M |
382.34 M |
152.98 M |
91.45 M |
144.73 M |
| Proceeds from Stock Options |
7.52 M |
9.74 M |
4.04 M |
4.73 M |
2.81 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
180.74 M |
0.00 |
108.49 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
275.00 M |
100.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-2.19 M |
144,000.00 |
5.90 M |
-4.83 M |
4.12 M |
| Reduction in Long Term Debt |
70.03 M |
105.67 M |
71.37 M |
3.30 M |
29.43 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 |
1.98 M |
2.73 M |
545,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.43 M |
1.96 M |
545,000.00 |
0.00 |
-268,000.00 |
| Net Cash Flow - Financing |
-63.28 M |
361.91 M |
39.12 M |
105.09 M |
-22.77 M |
| Effect of Exchange rate on Cash |
-11.90 M |
3.13 M |
1.52 M |
-1.22 M |
2.29 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |