| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
55.87 M |
56.85 M |
47.81 M |
11.91 M |
15.31 M |
| Depreciation & Depletion |
10.16 M |
10.96 M |
10.82 M |
9.56 M |
14.30 M |
| Amortization of Intangible Assets |
45.71 M |
45.89 M |
36.99 M |
2.34 M |
1.01 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 |
6.68 M |
56.89 M |
75.44 M |
-781,000.00 |
-6.67 M |
| Funds from Operations |
194.43 M |
70.04 M |
23.36 M |
39.11 M |
60.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-115.62 M |
21.16 M |
8.73 M |
11.92 M |
-3.12 M |
| Incline (Decline) in Receivables |
-829,000.00 |
-2.06 M |
2.20 M |
-11.87 M |
1.71 M |
| Incline (Decline) in Inventories |
613,000.00 |
-156,000.00 |
-6.18 M |
3.68 M |
3.10 M |
| Incline (Decline) in Accounts Payable |
-42.74 M |
6.93 M |
-14.30 M |
6.42 M |
-13.65 M |
| Incline (Decline) in Income Taxes Payable |
-72.16 M |
13.71 M |
44.66 M |
4.75 M |
20.15 M |
| Incline (Decline) in Other Accruals |
-4.97 M |
-1.60 M |
-2.58 M |
2.10 M |
-2.53 M |
| Incline (Decline) in Other Assets or Liabilties |
4.47 M |
4.33 M |
-15.08 M |
6.85 M |
-11.90 M |
| Net Cash Flow/Operating Activities |
78.81 M |
91.21 M |
32.10 M |
51.03 M |
57.20 M |
| Additions to Other Assets |
5.91 M |
8.75 M |
5.14 M |
3.45 M |
5.92 M |
| Net Assets from Acquisitions |
419.44 M |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
209.68 M |
0.00 |
179.68 M |
213.98 M |
172.02 M |
| Decrease in Investments |
0.00 |
0.00 |
227.80 M |
245.22 M |
160.22 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
2.60 M |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-1.63 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
1.63 M |
0.00 |
| Net Cash Flow - Investing |
222.40 M |
18.58 M |
204.79 M |
-61.16 M |
69.60 M |
| Proceeds from Stock Options |
— |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
16.51 M |
31.98 M |
26.04 M |
24.06 M |
14.64 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
225.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
139.34 M |
0.00 |
0.00 |
70.18 M |
106.93 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-6.79 M |
0.00 |
| Net Cash Flow - Financing |
-122.83 M |
31.98 M |
26.04 M |
172.10 M |
-92.29 M |
| Effect of Exchange rate on Cash |
-658,000.00 |
1.40 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |