| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
48.82 M |
41.10 M |
29.82 M |
24.37 M |
18.43 M |
| Depreciation & Depletion |
38.62 M |
32.00 M |
24.42 M |
20.47 M |
16.83 M |
| Amortization of Intangible Assets |
10.20 M |
9.10 M |
5.40 M |
3.90 M |
1.60 M |
| Deferred Income Taxes and Investment Tax credity |
5.17 M |
6.21 M |
6.83 M |
7.81 M |
6.25 M |
| Deferred Income Taxes |
5.17 M |
6.21 M |
6.83 M |
7.81 M |
6.25 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.20 M |
10.10 M |
2.70 M |
7.66 M |
7.66 M |
| Funds from Operations |
176.82 M |
136.14 M |
120.06 M |
105.81 M |
109.02 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-33.51 M |
-1.01 M |
-10.24 M |
10.74 M |
-13.64 M |
| Incline (Decline) in Receivables |
-10.27 M |
-25.54 M |
-6.58 M |
-9.30 M |
-5.16 M |
| Incline (Decline) in Inventories |
-18.47 M |
-5.23 M |
-25.68 M |
7.43 M |
758,000.00 |
| Incline (Decline) in Accounts Payable |
-4.33 M |
5.85 M |
4.35 M |
4.90 M |
-5.79 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
5.47 M |
31.92 M |
17.88 M |
10.18 M |
-5.44 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.92 M |
-8.02 M |
-208,000.00 |
-2.47 M |
2.00 M |
| Net Cash Flow/Operating Activities |
143.31 M |
135.12 M |
109.83 M |
116.55 M |
95.38 M |
| Additions to Other Assets |
8.65 M |
89.88 M |
25.22 M |
7.60 M |
53.94 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
79.81 M |
63.62 M |
37.11 M |
| Decrease in Investments |
0.00 |
35.00 M |
110.46 M |
107.88 M |
86.01 M |
| Disposal of Fixed Assets |
7.02 M |
0.00 |
0.00 |
2.75 M |
0.00 |
| 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 |
91.60 M |
121.13 M |
40.70 M |
-12.59 M |
36.75 M |
| Proceeds from Stock Options |
16.36 M |
20.94 M |
20.92 M |
18.84 M |
19.38 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
132.34 M |
118.39 M |
105.71 M |
123.77 M |
129.19 M |
| Long Term Borrowings |
0.00 |
72.39 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
79.55 M |
0.00 |
0.00 |
-2.06 M |
-356,000.00 |
| Reduction in Long Term Debt |
595,000.00 |
2.40 M |
877,000.00 |
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 |
6.24 M |
9.27 M |
9.41 M |
0.00 |
0.00 |
| Other Uses - Financing |
6.24 M |
9.27 M |
9.41 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-30.79 M |
-18.19 M |
-76.26 M |
-106.98 M |
-110.17 M |
| Effect of Exchange rate on Cash |
-2.42 M |
2.88 M |
1.65 M |
-2.17 M |
1.76 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |