| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
35.59 M |
35.54 M |
31.09 M |
24.49 M |
22.97 M |
| Depreciation & Depletion |
32.50 M |
29.30 M |
27.50 M |
23.50 M |
22.97 M |
| Amortization of Intangible Assets |
3.09 M |
6.24 M |
3.59 M |
988,000.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
14.45 M |
8.82 M |
9.11 M |
1.01 M |
12.85 M |
| Funds from Operations |
129.18 M |
101.00 M |
110.82 M |
83.80 M |
77.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-88.99 M |
36.63 M |
10.70 M |
34.46 M |
-52.22 M |
| Incline (Decline) in Receivables |
-5.01 M |
9.75 M |
-15.22 M |
13.94 M |
-15.02 M |
| Incline (Decline) in Inventories |
-57.02 M |
28.02 M |
-5.94 M |
26.23 M |
-79.03 M |
| Incline (Decline) in Accounts Payable |
-23.74 M |
12.98 M |
32.09 M |
-5.73 M |
2.46 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
7.44 M |
-10.82 M |
4.93 M |
1.40 M |
39.61 M |
| Incline (Decline) in Other Assets or Liabilties |
-10.66 M |
-3.31 M |
-5.17 M |
-1.38 M |
-248,000.00 |
| Net Cash Flow/Operating Activities |
40.19 M |
137.62 M |
121.51 M |
118.27 M |
23.73 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
20.09 M |
366.60 M |
27.40 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
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 |
4.24 M |
6.70 M |
285,000.00 |
2.20 M |
1.46 M |
| Other Uses - Investing |
-1.88 M |
932,000.00 |
-23,000.00 |
1.08 M |
-1.86 M |
| Other Sources - Investing |
2.10 M |
0.00 |
23,000.00 |
0.00 |
1.86 M |
| Net Cash Flow - Investing |
18.69 M |
56.36 M |
393.35 M |
45.80 M |
6.01 M |
| Proceeds from Stock Options |
698,000.00 |
3.92 M |
8.52 M |
9.36 M |
16.41 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-75,000.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2.23 M |
36.12 M |
37.57 M |
40.68 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
200.00 M |
180.00 M |
211.70 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-42.30 M |
-75.45 M |
| Reduction in Long Term Debt |
26.53 M |
947,000.00 |
78.51 M |
23.70 M |
243.75 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 |
215,000.00 |
1.60 M |
4.18 M |
0.00 |
0.00 |
| Other Uses - Financing |
-699,000.00 |
1.60 M |
3.59 M |
-4.95 M |
-8.06 M |
| Net Cash Flow - Financing |
-28.76 M |
-31.62 M |
96.02 M |
120.03 M |
-23.70 M |
| Effect of Exchange rate on Cash |
399,000.00 |
379,000.00 |
133,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |