| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
23.62 M |
15.86 M |
11.58 M |
6.80 M |
5.36 M |
| Depreciation & Depletion |
16.30 M |
11.70 M |
7.60 M |
4.80 M |
4.00 M |
| Amortization of Intangible Assets |
7.32 M |
4.16 M |
3.98 M |
2.00 M |
1.36 M |
| Deferred Income Taxes and Investment Tax credity |
30.05 M |
16.14 M |
5.44 M |
3.31 M |
0.00 |
| Deferred Income Taxes |
30.05 M |
16.14 M |
5.44 M |
3.31 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
63.39 M |
56.56 M |
25.33 M |
38.86 M |
27.60 M |
| Funds from Operations |
155.74 M |
155.85 M |
121.87 M |
89.66 M |
32.02 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
37.96 M |
13.80 M |
3.51 M |
-4.67 M |
8.57 M |
| Incline (Decline) in Receivables |
-7.94 M |
-30.00 M |
-20.81 M |
-20.46 M |
-4.15 M |
| Incline (Decline) in Inventories |
523,000.00 |
-2.37 M |
-3.00 M |
-1.00 M |
-928,000.00 |
| Incline (Decline) in Accounts Payable |
4.01 M |
16.59 M |
13.09 M |
9.28 M |
6.16 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
41.37 M |
29.58 M |
14.23 M |
7.51 M |
7.49 M |
| Net Cash Flow/Operating Activities |
201.98 M |
193.69 M |
169.65 M |
125.38 M |
84.99 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
2.26 M |
0.00 |
| Net Assets from Acquisitions |
995,000.00 |
207.14 M |
42.78 M |
395,000.00 |
29.20 M |
| Incline (Decline) in Inventories |
494.08 M |
902.25 M |
558.00 M |
407.53 M |
335.23 M |
| Decrease in Investments |
535.49 M |
937.72 M |
417.82 M |
290.35 M |
205.66 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.22 M |
9,000.00 |
49,000.00 |
-2.37 M |
168,000.00 |
| Other Sources - Investing |
1.22 M |
0.00 |
0.00 |
2.37 M |
0.00 |
| Net Cash Flow - Investing |
99.11 M |
-13.71 M |
188.14 M |
204.41 M |
126.76 M |
| Proceeds from Stock Options |
18.50 M |
23.29 M |
0.00 |
0.00 |
24.83 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
44.26 M |
68.87 M |
113.64 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
200.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
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 |
12.20 M |
20.89 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-221,000.00 |
12.20 M |
20.89 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-70.71 M |
-181.72 M |
35.49 M |
65.14 M |
68.87 M |
| Effect of Exchange rate on Cash |
-1.68 M |
-445,000.00 |
-235,000.00 |
-128,000.00 |
205,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |