| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
30.72 M |
25.63 M |
19.02 M |
11.31 M |
9.09 M |
| Depreciation & Depletion |
12.80 M |
8.80 M |
7.30 M |
5.30 M |
4.82 M |
| Amortization of Intangible Assets |
17.92 M |
16.83 M |
11.72 M |
6.01 M |
4.27 M |
| Deferred Income Taxes and Investment Tax credity |
310,000.00 |
418,000.00 |
3.26 M |
— |
— |
| Deferred Income Taxes |
310,000.00 |
418,000.00 |
3.26 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
58.73 M |
20.86 M |
22.21 M |
3.33 M |
26.77 M |
| Funds from Operations |
96.11 M |
67.24 M |
73.87 M |
61.74 M |
59.16 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.52 M |
-20.21 M |
-2.16 M |
-4.89 M |
-20.18 M |
| Incline (Decline) in Receivables |
-4.71 M |
-2.84 M |
-26.13 M |
491,000.00 |
-13.29 M |
| Incline (Decline) in Inventories |
10.82 M |
-18.59 M |
3.46 M |
-9.98 M |
-9.74 M |
| Incline (Decline) in Accounts Payable |
-17.26 M |
118,000.00 |
14.01 M |
4.80 M |
6.03 M |
| Incline (Decline) in Income Taxes Payable |
1.24 M |
7.50 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-12.37 M |
-135,000.00 |
-1.00 M |
-194,000.00 |
-3.19 M |
| Net Cash Flow/Operating Activities |
72.59 M |
47.03 M |
71.70 M |
56.85 M |
38.98 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
86.87 M |
100.81 M |
228.66 M |
50.60 M |
29.30 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
13.07 M |
65.50 M |
190.89 M |
| Decrease in Investments |
0.00 |
0.00 |
109.87 M |
93.32 M |
241.44 M |
| Disposal of Fixed Assets |
0.00 |
411,000.00 |
689,000.00 |
0.00 |
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 |
100.28 M |
122.97 M |
142.70 M |
30.84 M |
-12.74 M |
| Proceeds from Stock Options |
11.50 M |
40.44 M |
15.87 M |
9.38 M |
6.12 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
106.53 M |
70.03 M |
56.34 M |
14.24 M |
35.40 M |
| Long Term Borrowings |
260.00 M |
405.00 M |
162.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-175.04 M |
-63.53 M |
-245,000.00 |
0.00 |
| Reduction in Long Term Debt |
119.56 M |
0.00 |
0.00 |
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 |
1.59 M |
1.22 M |
1.34 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.59 M |
-55.38 M |
1.34 M |
-1.13 M |
0.00 |
| Net Cash Flow - Financing |
153.54 M |
108.48 M |
45.64 M |
-48.34 M |
-8.12 M |
| Effect of Exchange rate on Cash |
356,000.00 |
2.10 M |
1.16 M |
-639,000.00 |
199,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |