| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
52.93 M |
37.69 M |
30.86 M |
26.04 M |
26.92 M |
| Depreciation & Depletion |
43.37 M |
33.00 M |
26.55 M |
24.44 M |
25.10 M |
| Amortization of Intangible Assets |
9.56 M |
4.68 M |
4.31 M |
1.60 M |
1.82 M |
| 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 |
26.53 M |
7.72 M |
4.61 M |
4.60 M |
1.29 M |
| Funds from Operations |
142.31 M |
100.04 M |
77.70 M |
58.34 M |
22.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-32.20 M |
-84.31 M |
-8.55 M |
-30.10 M |
8.35 M |
| Incline (Decline) in Receivables |
-41.29 M |
-128.23 M |
-33.93 M |
-54.11 M |
6.22 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
2.86 M |
7.79 M |
-6.44 M |
2.61 M |
-1.56 M |
| Incline (Decline) in Income Taxes Payable |
-3.97 M |
19.74 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
10.20 M |
16.40 M |
31.81 M |
21.41 M |
3.69 M |
| Net Cash Flow/Operating Activities |
110.11 M |
15.73 M |
69.16 M |
28.24 M |
30.99 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
190.25 M |
55.39 M |
70.70 M |
7.42 M |
1.46 M |
| Incline (Decline) in Inventories |
0.00 |
49.00 M |
120.12 M |
79.08 M |
60.30 M |
| Decrease in Investments |
0.00 |
49.00 M |
130.12 M |
73.08 M |
91.22 M |
| Disposal of Fixed Assets |
343,000.00 |
1.19 M |
300,000.00 |
121,000.00 |
392,000.00 |
| 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 |
265.09 M |
121.26 M |
101.25 M |
43.07 M |
1.96 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
10.20 M |
16.95 M |
6.59 M |
| Other Proceeds from Sale/Issues of Stock |
4.84 M |
12.61 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
8.00 M |
9.74 M |
| Long Term Borrowings |
383.54 M |
71.34 M |
65.00 M |
0.00 |
369,000.00 |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
175.46 M |
32.81 M |
35.52 M |
916,000.00 |
92,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-1.71 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
211.21 M |
51.14 M |
39.69 M |
8.04 M |
-2.78 M |
| Effect of Exchange rate on Cash |
-11.80 M |
9.63 M |
6.33 M |
4.91 M |
-2.31 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |