| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
63.38 M |
52.09 M |
47.08 M |
36.21 M |
35.51 M |
| Depreciation & Depletion |
48.06 M |
40.23 M |
36.24 M |
32.16 M |
31.68 M |
| Amortization of Intangible Assets |
15.31 M |
11.87 M |
10.84 M |
4.05 M |
3.83 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
42.62 M |
23.94 M |
33.81 M |
29.03 M |
28.28 M |
| Funds from Operations |
219.37 M |
176.42 M |
177.95 M |
134.48 M |
121.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-111.48 M |
-151.34 M |
-101.08 M |
-27.53 M |
6.47 M |
| Incline (Decline) in Receivables |
-79.30 M |
-72.85 M |
-26.08 M |
-24.04 M |
17.13 M |
| Incline (Decline) in Inventories |
-62.44 M |
-64.74 M |
-64.47 M |
-25.92 M |
-3.98 M |
| Incline (Decline) in Accounts Payable |
16.65 M |
-1.11 M |
18.75 M |
6.53 M |
-7.81 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
13.61 M |
-12.64 M |
-29.28 M |
15.89 M |
1.13 M |
| Net Cash Flow/Operating Activities |
107.89 M |
25.08 M |
76.88 M |
106.95 M |
128.11 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
22.38 M |
136.29 M |
90.14 M |
123.98 M |
152.02 M |
| Incline (Decline) in Inventories |
28.29 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
6.45 M |
-2.37 M |
-4.02 M |
-654,000.00 |
-1.41 M |
| Other Sources - Investing |
0.00 |
2.37 M |
4.02 M |
654,000.00 |
1.41 M |
| Net Cash Flow - Investing |
148.88 M |
230.88 M |
169.67 M |
164.51 M |
181.02 M |
| Proceeds from Stock Options |
942,000.00 |
2.93 M |
1.83 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
5.85 M |
2.08 M |
90.19 M |
3.72 M |
4.20 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
10.20 M |
1.07 M |
3.24 M |
3.68 M |
15.70 M |
| Long Term Borrowings |
647.10 M |
666.21 M |
300.49 M |
461.74 M |
177.60 M |
| Incline or Decline in Short Term Borrowings |
-709,000.00 |
-15.71 M |
4.08 M |
-49,000.00 |
-9.80 M |
| Reduction in Long Term Debt |
601.64 M |
428.90 M |
279.62 M |
426.20 M |
125.99 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 |
1.14 M |
1.15 M |
1.24 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.14 M |
1.13 M |
1.24 M |
-50,000.00 |
-4,000.00 |
| Net Cash Flow - Financing |
42.47 M |
226.67 M |
114.96 M |
35.47 M |
30.31 M |
| Effect of Exchange rate on Cash |
1.47 M |
5.16 M |
1.90 M |
-857,000.00 |
1.81 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |