| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.32 M |
14.74 M |
13.71 M |
10.34 M |
11.75 M |
| Depreciation & Depletion |
5.62 M |
10.51 M |
10.10 M |
9.20 M |
9.23 M |
| Amortization of Intangible Assets |
8.70 M |
4.24 M |
3.60 M |
1.14 M |
2.52 M |
| Deferred Income Taxes and Investment Tax credity |
8.85 M |
13.69 M |
7.04 M |
8.17 M |
0.00 |
| Deferred Income Taxes |
8.85 M |
13.69 M |
7.04 M |
8.17 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
24.78 M |
25.92 M |
21.33 M |
4.76 M |
25.45 M |
| Funds from Operations |
84.20 M |
74.31 M |
72.23 M |
48.90 M |
-67.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
15.70 M |
7.70 M |
-5.33 M |
-10.97 M |
89.74 M |
| Incline (Decline) in Receivables |
-5.96 M |
-6.98 M |
-11.43 M |
-8.35 M |
-8.16 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
7.15 M |
-180,000.00 |
997,000.00 |
-2.57 M |
3.02 M |
| Incline (Decline) in Income Taxes Payable |
13.21 M |
1.29 M |
1.62 M |
1.61 M |
917,000.00 |
| Incline (Decline) in Other Accruals |
-17.54 M |
-5.16 M |
-9.44 M |
-13.53 M |
85.71 M |
| Incline (Decline) in Other Assets or Liabilties |
18.83 M |
18.73 M |
12.93 M |
11.88 M |
8.26 M |
| Net Cash Flow/Operating Activities |
99.90 M |
82.00 M |
66.90 M |
37.94 M |
22.53 M |
| Additions to Other Assets |
1.30 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
86.98 M |
0.00 |
95.76 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
471.88 M |
462.57 M |
462.37 M |
227.13 M |
217.85 M |
| Decrease in Investments |
470.00 M |
462.12 M |
368.43 M |
193.59 M |
205.78 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-12.02 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
12.02 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
82.87 M |
6.38 M |
193.47 M |
43.46 M |
24.58 M |
| Proceeds from Stock Options |
27.58 M |
27.70 M |
0.00 |
0.00 |
13.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
23.84 M |
21.50 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
57.00 M |
28.94 M |
78.54 M |
26.50 M |
6.12 M |
| Long Term Borrowings |
0.00 |
0.00 |
230.00 M |
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 |
7.77 M |
0.00 |
6.24 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 |
5.09 M |
5.49 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
5.09 M |
5.49 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-32.09 M |
4.25 M |
169.05 M |
-5.00 M |
7.18 M |
| Effect of Exchange rate on Cash |
-8.72 M |
3.29 M |
1.46 M |
-1.88 M |
908,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |