| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
61.48 M |
58.58 M |
52.21 M |
38.32 M |
21.90 M |
| Depreciation & Depletion |
46.98 M |
46.28 M |
42.11 M |
27.42 M |
17.50 M |
| Amortization of Intangible Assets |
14.50 M |
12.30 M |
10.10 M |
10.90 M |
4.40 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.37 M |
1.72 M |
6.36 M |
4.00 M |
2.09 M |
| Funds from Operations |
234.57 M |
251.86 M |
188.78 M |
111.27 M |
61.65 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
43.23 M |
-70.23 M |
-21.59 M |
3.81 M |
15.10 M |
| Incline (Decline) in Receivables |
9.46 M |
-36.37 M |
-18.49 M |
-8.62 M |
-6.01 M |
| Incline (Decline) in Inventories |
35.06 M |
-16.23 M |
-7.45 M |
378,000.00 |
-1.74 M |
| Incline (Decline) in Accounts Payable |
-20.57 M |
566,000.00 |
30,000.00 |
2.28 M |
20.53 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
19.28 M |
-18.19 M |
4.32 M |
9.78 M |
2.33 M |
| Net Cash Flow/Operating Activities |
277.80 M |
181.63 M |
167.19 M |
115.08 M |
76.75 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
356.51 M |
205,000.00 |
21.12 M |
481.92 M |
295.31 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.24 M |
1.68 M |
11.60 M |
3.75 M |
557,000.00 |
| Other Uses - Investing |
-912,000.00 |
-679,000.00 |
0.00 |
2.22 M |
1.26 M |
| Other Sources - Investing |
912,000.00 |
679,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
394.40 M |
45.63 M |
50.64 M |
515.91 M |
315.56 M |
| Proceeds from Stock Options |
11.10 M |
9.00 M |
5.77 M |
6.01 M |
4.86 M |
| Other Proceeds from Sale/Issues of Stock |
-8.89 M |
0.00 |
-570,000.00 |
191.04 M |
77.71 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
100.92 M |
960,000.00 |
1.26 M |
2.87 M |
500,000.00 |
| Long Term Borrowings |
877.13 M |
148.80 M |
158.20 M |
922.44 M |
362.53 M |
| Incline or Decline in Short Term Borrowings |
-2.02 M |
2.30 M |
-4.93 M |
-8.27 M |
-3.32 M |
| Reduction in Long Term Debt |
628.07 M |
276.35 M |
331.58 M |
659.64 M |
274.47 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 |
8.52 M |
6.32 M |
3.67 M |
0.00 |
0.00 |
| Other Uses - Financing |
7.26 M |
5.36 M |
3.52 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
155.60 M |
-111.84 M |
-170.85 M |
448.71 M |
166.81 M |
| Effect of Exchange rate on Cash |
-11.18 M |
6.44 M |
5.72 M |
-1.57 M |
3.80 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |