| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
25.27 M |
24.53 M |
21.11 M |
10.46 M |
10.11 M |
| Depreciation & Depletion |
13.20 M |
12.60 M |
10.90 M |
9.40 M |
9.30 M |
| Amortization of Intangible Assets |
12.07 M |
11.93 M |
10.21 M |
1.06 M |
807,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
29.10 M |
28.74 M |
21.18 M |
27.27 M |
38.76 M |
| Funds from Operations |
149.90 M |
153.43 M |
120.20 M |
99.31 M |
105.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
16.01 M |
10.21 M |
-5.43 M |
22.37 M |
-15.50 M |
| Incline (Decline) in Receivables |
17.98 M |
-4.39 M |
-29.28 M |
-12.31 M |
-34.45 M |
| Incline (Decline) in Inventories |
15.74 M |
-15.57 M |
-1.14 M |
-7.18 M |
-6.79 M |
| Incline (Decline) in Accounts Payable |
-9.34 M |
-168,000.00 |
5.06 M |
-2.94 M |
7.71 M |
| Incline (Decline) in Income Taxes Payable |
-911,000.00 |
11.81 M |
-694,000.00 |
10.19 M |
-4.54 M |
| Incline (Decline) in Other Accruals |
-14.72 M |
-1.63 M |
28.10 M |
14.28 M |
18.72 M |
| Incline (Decline) in Other Assets or Liabilties |
7.27 M |
20.16 M |
-7.48 M |
20.33 M |
3.85 M |
| Net Cash Flow/Operating Activities |
165.91 M |
163.65 M |
114.77 M |
121.68 M |
90.29 M |
| Additions to Other Assets |
470,000.00 |
1.92 M |
1.97 M |
4.10 M |
5.74 M |
| Net Assets from Acquisitions |
37.19 M |
16.14 M |
40.54 M |
14.09 M |
18.54 M |
| Incline (Decline) in Inventories |
265.00 M |
610.65 M |
123.24 M |
500,000.00 |
175.20 M |
| Decrease in Investments |
122.61 M |
628.15 M |
35.45 M |
0.00 |
183.20 M |
| Disposal of Fixed Assets |
192,000.00 |
227,000.00 |
398,000.00 |
112,000.00 |
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 |
193.22 M |
13.27 M |
141.18 M |
29.32 M |
26.53 M |
| Proceeds from Stock Options |
2.87 M |
27.88 M |
34.97 M |
18.53 M |
33.15 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
22.24 M |
74.30 M |
17.87 M |
40.23 M |
26.78 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
90,000.00 |
| Incline or Decline in Short Term Borrowings |
-18.12 M |
-1.64 M |
-2.07 M |
-310,000.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
168,000.00 |
60,000.00 |
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 |
1.03 M |
11.02 M |
16.78 M |
13.30 M |
0.00 |
| Other Uses - Financing |
305,000.00 |
10.60 M |
16.28 M |
13.04 M |
-316,000.00 |
| Net Cash Flow - Financing |
-37.20 M |
-37.46 M |
31.15 M |
-9.03 M |
6.15 M |
| Effect of Exchange rate on Cash |
-20.31 M |
26.35 M |
752,000.00 |
369,000.00 |
157,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |