| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
36.46 M |
31.20 M |
27.50 M |
25.15 M |
27.58 M |
| Depreciation & Depletion |
30.50 M |
27.20 M |
24.40 M |
22.90 M |
25.50 M |
| Amortization of Intangible Assets |
5.96 M |
4.00 M |
3.10 M |
2.25 M |
2.08 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.87 M |
5.20 M |
15.37 M |
6.12 M |
539,000.00 |
| Funds from Operations |
111.28 M |
88.37 M |
91.98 M |
100.06 M |
71.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.08 M |
-10.70 M |
-8.42 M |
-14.44 M |
-512,000.00 |
| Incline (Decline) in Receivables |
2,000.00 |
-18.23 M |
77,000.00 |
-10.30 M |
3.02 M |
| Incline (Decline) in Inventories |
-11.24 M |
-2.87 M |
-8.52 M |
-5.50 M |
-4.73 M |
| Incline (Decline) in Accounts Payable |
20.10 M |
10.46 M |
-1.92 M |
2.55 M |
3.35 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
555,000.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
1.81 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.79 M |
-57,000.00 |
1.95 M |
-1.19 M |
-2.15 M |
| Net Cash Flow/Operating Activities |
116.36 M |
77.67 M |
83.56 M |
85.62 M |
71.21 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
3.00 M |
4.02 M |
| Net Assets from Acquisitions |
6.00 M |
46.89 M |
33.52 M |
1.02 M |
1.02 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
55.37 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
88.45 M |
| Disposal of Fixed Assets |
2.38 M |
1.83 M |
2.84 M |
5.69 M |
8.92 M |
| 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 |
60.00 M |
102.85 M |
71.12 M |
32.10 M |
-19.43 M |
| Proceeds from Stock Options |
0.00 |
21.12 M |
14.88 M |
16.61 M |
26.18 M |
| Other Proceeds from Sale/Issues of Stock |
28.06 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
60.00 M |
75.00 M |
40.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-5.58 M |
-18.71 M |
-4.13 M |
1.34 M |
-5.48 M |
| Reduction in Long Term Debt |
694,000.00 |
638,000.00 |
6.30 M |
6.25 M |
6.17 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 |
7.47 M |
0.00 |
0.00 |
396,000.00 |
0.00 |
| Other Uses - Financing |
7.47 M |
0.00 |
0.00 |
396,000.00 |
0.00 |
| Net Cash Flow - Financing |
-30.74 M |
-73.23 M |
-35.55 M |
12.09 M |
14.53 M |
| Effect of Exchange rate on Cash |
-2.46 M |
2.73 M |
1.67 M |
-753,000.00 |
1.18 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |