| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
40.58 M |
37.73 M |
24.02 M |
16.02 M |
17.28 M |
| Depreciation & Depletion |
26.68 M |
36.53 M |
17.82 M |
14.82 M |
15.98 M |
| Amortization of Intangible Assets |
13.90 M |
1.20 M |
6.20 M |
1.20 M |
1.30 M |
| Deferred Income Taxes and Investment Tax credity |
11.66 M |
18.06 M |
17.92 M |
18.46 M |
13.81 M |
| Deferred Income Taxes |
11.66 M |
18.06 M |
17.92 M |
18.46 M |
13.81 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
124.64 M |
-2.78 M |
-35.49 M |
19.98 M |
3.01 M |
| Funds from Operations |
166.03 M |
130.87 M |
63.88 M |
89.12 M |
59.25 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.59 M |
15.00 M |
53.50 M |
-27.92 M |
5.48 M |
| Incline (Decline) in Receivables |
7.87 M |
-3.62 M |
44.10 M |
-19.53 M |
-2.62 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
2.74 M |
7.10 M |
6.26 M |
6.40 M |
11.12 M |
| Incline (Decline) in Income Taxes Payable |
-3.25 M |
3.25 M |
-419,000.00 |
44,000.00 |
375,000.00 |
| Incline (Decline) in Other Accruals |
-441,000.00 |
-368,000.00 |
-534,000.00 |
-1.55 M |
-386,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-5.32 M |
8.64 M |
3.67 M |
-12.81 M |
-2.68 M |
| Net Cash Flow/Operating Activities |
167.63 M |
145.87 M |
117.38 M |
61.20 M |
64.73 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
14.11 M |
1.57 M |
211.07 M |
2.54 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
81.67 M |
31.04 M |
41.16 M |
5.60 M |
| Decrease in Investments |
45.83 M |
0.00 |
56.94 M |
1.84 M |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
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 |
-5.94 M |
110.48 M |
167.79 M |
46.47 M |
54.43 M |
| Proceeds from Stock Options |
6.13 M |
14.32 M |
19.70 M |
6.08 M |
91,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
125.18 M |
3.20 M |
22,000.00 |
0.00 |
1.01 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
2.17 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
9.06 M |
7.81 M |
7.44 M |
11.34 M |
17.33 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
6.26 M |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
6.26 M |
0.00 |
| Other Sources - Financing |
8.24 M |
20.81 M |
49.89 M |
5.30 M |
0.00 |
| Other Uses - Financing |
8.23 M |
20.32 M |
49.89 M |
5.30 M |
-35.44 M |
| Net Cash Flow - Financing |
-119.88 M |
23.63 M |
62.13 M |
-6.23 M |
-51.52 M |
| Effect of Exchange rate on Cash |
-1.48 M |
366,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |