| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
57.60 M |
48.57 M |
44.87 M |
44.07 M |
43.72 M |
| Depreciation & Depletion |
31.50 M |
27.76 M |
25.30 M |
24.42 M |
24.42 M |
| Amortization of Intangible Assets |
26.10 M |
20.82 M |
19.57 M |
19.65 M |
19.30 M |
| Deferred Income Taxes and Investment Tax credity |
16.89 M |
18.98 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
16.89 M |
18.98 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
59.34 M |
20.73 M |
14.98 M |
-4.25 M |
3.44 M |
| Funds from Operations |
21.64 M |
108.03 M |
85.25 M |
35.86 M |
75.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.03 M |
-28.42 M |
-6.39 M |
8.40 M |
-35.17 M |
| Incline (Decline) in Receivables |
19.70 M |
-66.83 M |
-45.83 M |
249,000.00 |
-50.03 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-16.13 M |
-5.73 M |
33.26 M |
-13.00 M |
-5.45 M |
| Incline (Decline) in Income Taxes Payable |
13.01 M |
9.10 M |
6.64 M |
12.32 M |
-5.40 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-15.55 M |
35.05 M |
-463,000.00 |
8.83 M |
25.70 M |
| Net Cash Flow/Operating Activities |
22.67 M |
79.62 M |
78.86 M |
44.26 M |
40.58 M |
| Additions to Other Assets |
0.00 |
0.00 |
426,000.00 |
300,000.00 |
3.63 M |
| Net Assets from Acquisitions |
56.00 M |
39.74 M |
29.15 M |
26.28 M |
10.86 M |
| Incline (Decline) in Inventories |
19.31 M |
44.03 M |
138.13 M |
87.21 M |
50.13 M |
| Decrease in Investments |
25.63 M |
79.49 M |
131.95 M |
74.63 M |
28.15 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
9.73 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 |
90.08 M |
42.20 M |
65.04 M |
55.28 M |
60.90 M |
| Proceeds from Stock Options |
0.00 |
26.52 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
22.34 M |
0.00 |
34.90 M |
17.62 M |
19.91 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
29.21 M |
20.00 M |
200.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
2.88 M |
4.49 M |
-4.27 M |
2.91 M |
2.40 M |
| Reduction in Long Term Debt |
10.00 M |
68.44 M |
231.26 M |
1.62 M |
2.96 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 |
93,000.00 |
85,000.00 |
390,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
93,000.00 |
85,000.00 |
-5.98 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
44.51 M |
-17.34 M |
-6.61 M |
18.92 M |
19.35 M |
| Effect of Exchange rate on Cash |
-1.39 M |
2.62 M |
1.18 M |
-1.16 M |
552,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |