| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
22.04 M |
20.01 M |
15.24 M |
8.09 M |
7.33 M |
| Depreciation & Depletion |
17.20 M |
16.11 M |
15.24 M |
8.09 M |
7.33 M |
| Amortization of Intangible Assets |
4.84 M |
3.90 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-90.50 M |
16.51 M |
12.97 M |
2.42 M |
8.00 M |
| Funds from Operations |
99.12 M |
90.27 M |
59.83 M |
46.83 M |
50.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-28.42 M |
-27.60 M |
-8.38 M |
-25.04 M |
-16.07 M |
| Incline (Decline) in Receivables |
-25.56 M |
-36.42 M |
-2.42 M |
-13.80 M |
-5.73 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
127,000.00 |
499,000.00 |
-2.54 M |
-4.77 M |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
1.06 M |
-2.38 M |
1.06 M |
1.47 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.05 M |
10.70 M |
-4.48 M |
-7.93 M |
-10.35 M |
| Net Cash Flow/Operating Activities |
70.70 M |
62.67 M |
51.45 M |
21.79 M |
34.85 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
60.74 M |
3.82 M |
210.31 M |
12.08 M |
0.00 |
| Incline (Decline) in Inventories |
28.00 M |
96.85 M |
176.50 M |
173.05 M |
155.95 M |
| Decrease in Investments |
46.25 M |
89.92 M |
201.92 M |
204.40 M |
94.85 M |
| Disposal of Fixed Assets |
83.16 M |
0.00 |
0.00 |
0.00 |
4.12 M |
| Other Uses - Investing |
-22.01 M |
0.00 |
0.00 |
0.00 |
264,000.00 |
| Other Sources - Investing |
22.01 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-38.68 M |
34.81 M |
209.30 M |
-7.65 M |
69.83 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
11.55 M |
7.88 M |
5.47 M |
6.03 M |
6.68 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
21.11 M |
38.40 M |
| Long Term Borrowings |
24.00 M |
370.00 M |
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 |
92.12 M |
33.33 M |
223.74 M |
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 |
2.23 M |
856,000.00 |
1.80 M |
0.00 |
1.22 M |
| Other Uses - Financing |
2.23 M |
856,000.00 |
409,000.00 |
-7.67 M |
930,000.00 |
| Net Cash Flow - Financing |
-54.35 M |
-24.59 M |
152.14 M |
-22.75 M |
-30.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |