| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
39.97 M |
25.91 M |
20.55 M |
15.58 M |
14.80 M |
| Depreciation & Depletion |
23.10 M |
17.28 M |
12.46 M |
8.48 M |
8.80 M |
| Amortization of Intangible Assets |
16.87 M |
8.63 M |
8.09 M |
7.10 M |
6.00 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
21.00 M |
15.41 M |
11.40 M |
11.53 M |
25.44 M |
| Funds from Operations |
257.99 M |
179.77 M |
127.26 M |
125.28 M |
104.58 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-39.68 M |
-63.66 M |
-12.11 M |
-52.14 M |
-30.76 M |
| Incline (Decline) in Receivables |
-40.64 M |
-27.30 M |
-17.53 M |
-35.41 M |
-27.08 M |
| Incline (Decline) in Inventories |
-30.18 M |
-34.41 M |
-26.78 M |
-11.22 M |
-10.38 M |
| Incline (Decline) in Accounts Payable |
-7.32 M |
9.88 M |
4.90 M |
3.60 M |
1.63 M |
| Incline (Decline) in Income Taxes Payable |
1.25 M |
-5.16 M |
12.48 M |
-1.17 M |
2.43 M |
| Incline (Decline) in Other Accruals |
28.18 M |
12.30 M |
6.50 M |
2.69 M |
2.17 M |
| Incline (Decline) in Other Assets or Liabilties |
9.04 M |
-18.97 M |
8.32 M |
-10.65 M |
464,000.00 |
| Net Cash Flow/Operating Activities |
218.32 M |
116.10 M |
115.16 M |
73.14 M |
75.05 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
78.76 M |
41.98 M |
0.00 |
17.66 M |
159.96 M |
| Incline (Decline) in Inventories |
7.55 M |
1.52 M |
993,000.00 |
1.50 M |
1.76 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2,000.00 |
93,000.00 |
603,000.00 |
252,000.00 |
453,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
113.95 M |
87.46 M |
43.43 M |
52.94 M |
175.15 M |
| Proceeds from Stock Options |
42.06 M |
42.80 M |
16.62 M |
27.34 M |
18.27 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-1.62 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
40.74 M |
3.74 M |
119.05 M |
48.49 M |
3.14 M |
| Long Term Borrowings |
0.00 |
0.00 |
45.50 M |
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 |
22.39 M |
26.51 M |
56,000.00 |
105,000.00 |
3.77 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 |
23.68 M |
14.59 M |
3.55 M |
0.00 |
0.00 |
| Other Uses - Financing |
23.68 M |
14.59 M |
3.55 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
2.61 M |
27.14 M |
-55.06 M |
-21.26 M |
11.36 M |
| Effect of Exchange rate on Cash |
-21.21 M |
9.27 M |
14.90 M |
-12.57 M |
11.44 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |