| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
31.39 M |
24.69 M |
19.02 M |
15.28 M |
13.86 M |
| Depreciation & Depletion |
26.11 M |
18.92 M |
13.95 M |
12.81 M |
12.42 M |
| Amortization of Intangible Assets |
5.28 M |
5.76 M |
5.07 M |
2.48 M |
1.43 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
128.05 M |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
128.05 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
47.03 M |
19.75 M |
19.40 M |
-1.26 M |
4.50 M |
| Funds from Operations |
146.44 M |
139.42 M |
94.11 M |
71.80 M |
37.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
32.69 M |
-3.38 M |
-24.24 M |
-56.14 M |
-21.92 M |
| Incline (Decline) in Receivables |
233.78 M |
-192.73 M |
13.67 M |
159.20 M |
-238.54 M |
| Incline (Decline) in Inventories |
0.00 |
-2.68 M |
-3.22 M |
-1.58 M |
-1.76 M |
| Incline (Decline) in Accounts Payable |
-83.84 M |
118.63 M |
8.26 M |
516,000.00 |
-486,000.00 |
| Incline (Decline) in Income Taxes Payable |
9.84 M |
-169,000.00 |
4.07 M |
1.65 M |
-3.18 M |
| Incline (Decline) in Other Accruals |
-38.61 M |
46.42 M |
31.48 M |
24.53 M |
21.52 M |
| Incline (Decline) in Other Assets or Liabilties |
-78.64 M |
24.29 M |
-84.81 M |
-237.01 M |
193.10 M |
| Net Cash Flow/Operating Activities |
179.13 M |
136.03 M |
69.87 M |
15.65 M |
15.21 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
149.61 M |
2.75 M |
84.45 M |
19.63 M |
0.00 |
| Incline (Decline) in Inventories |
2.91 M |
9.35 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
1.35 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
1.53 M |
7.66 M |
938,000.00 |
-2.64 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
2.64 M |
0.00 |
| Net Cash Flow - Investing |
192.86 M |
53.57 M |
106.70 M |
35.74 M |
7.80 M |
| Proceeds from Stock Options |
578,000.00 |
8.38 M |
8.43 M |
13.28 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
73.65 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
11.40 M |
7.08 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
49.71 M |
14.50 M |
| Incline or Decline in Short Term Borrowings |
109.00 M |
-35.19 M |
58.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
77.75 M |
3.00 M |
| Cash Dividends Paid Total |
30.04 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
30.04 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
903,000.00 |
0.00 |
| Other Sources - Financing |
60.00 M |
16.90 M |
11.70 M |
0.00 |
0.00 |
| Other Uses - Financing |
51.22 M |
10.48 M |
7.52 M |
0.00 |
-926,000.00 |
| Net Cash Flow - Financing |
119.36 M |
-23.40 M |
73.94 M |
58.89 M |
10.57 M |
| Effect of Exchange rate on Cash |
-3.66 M |
-150,000.00 |
222,000.00 |
180,000.00 |
-129,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |