| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
69.66 M |
57.25 M |
44.86 M |
36.95 M |
29.16 M |
| Depreciation & Depletion |
67.46 M |
55.55 M |
43.86 M |
36.95 M |
29.16 M |
| Amortization of Intangible Assets |
2.20 M |
1.70 M |
1.00 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
22.73 M |
13.35 M |
21.78 M |
18.01 M |
36.06 M |
| Funds from Operations |
125.20 M |
107.44 M |
93.72 M |
94.58 M |
91.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
14.56 M |
30.48 M |
29.68 M |
13.94 M |
18.43 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
-281,000.00 |
-417,000.00 |
-771,000.00 |
-510,000.00 |
-40,000.00 |
| Incline (Decline) in Accounts Payable |
-2.54 M |
2.49 M |
1.40 M |
-163,000.00 |
5.65 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
9.52 M |
3.41 M |
14.98 M |
8.57 M |
4.38 M |
| Incline (Decline) in Other Assets or Liabilties |
7.85 M |
25.00 M |
14.06 M |
6.05 M |
8.45 M |
| Net Cash Flow/Operating Activities |
139.75 M |
137.92 M |
123.40 M |
108.52 M |
109.50 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
9.76 M |
13.03 M |
2.14 M |
6.08 M |
595,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
12.66 M |
48.18 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
55.07 M |
10.77 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
708,000.00 |
1.79 M |
1.00 M |
3.40 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
97.65 M |
166.38 M |
75.06 M |
140.68 M |
84.74 M |
| Proceeds from Stock Options |
1.06 M |
7.79 M |
5.21 M |
7.97 M |
7.46 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-254,000.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
10.01 M |
49.98 M |
53.72 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
96.00 M |
12.00 M |
0.00 |
74,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
12.51 M |
30.63 M |
5.26 M |
807,000.00 |
1.46 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 |
245,000.00 |
4.37 M |
3.14 M |
1.32 M |
1.25 M |
| Other Uses - Financing |
-3.74 M |
-2.00 M |
-6.94 M |
-9.45 M |
-9.91 M |
| Net Cash Flow - Financing |
-25.21 M |
20.92 M |
-48.70 M |
-2.30 M |
-3.83 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |