| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
30.11 M |
27.06 M |
24.78 M |
18.19 M |
16.52 M |
| Depreciation & Depletion |
10.66 M |
9.49 M |
9.09 M |
8.55 M |
9.13 M |
| Amortization of Intangible Assets |
19.46 M |
17.57 M |
15.68 M |
9.64 M |
7.39 M |
| Deferred Income Taxes and Investment Tax credity |
7.96 M |
11.20 M |
6.36 M |
5.07 M |
5.86 M |
| Deferred Income Taxes |
7.96 M |
11.20 M |
6.36 M |
5.07 M |
5.86 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
20.24 M |
34.20 M |
25.52 M |
21.14 M |
3.52 M |
| Funds from Operations |
92.69 M |
99.41 M |
72.48 M |
79.69 M |
54.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.51 M |
4.60 M |
-4.56 M |
942,000.00 |
17.45 M |
| Incline (Decline) in Receivables |
-3.83 M |
-8.26 M |
-7.22 M |
-5.14 M |
-5.52 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-6.87 M |
-2.28 M |
-5.54 M |
6.28 M |
857,000.00 |
| Incline (Decline) in Income Taxes Payable |
-5.16 M |
1.35 M |
5.09 M |
-2.90 M |
3.84 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
10.35 M |
13.78 M |
3.11 M |
2.70 M |
18.27 M |
| Net Cash Flow/Operating Activities |
87.18 M |
104.01 M |
67.92 M |
80.63 M |
72.19 M |
| Additions to Other Assets |
0.00 |
1.80 M |
0.00 |
0.00 |
388,000.00 |
| Net Assets from Acquisitions |
140.28 M |
0.00 |
79.29 M |
31.49 M |
99.32 M |
| Incline (Decline) in Inventories |
143.50 M |
334.30 M |
310.54 M |
373.96 M |
50.40 M |
| Decrease in Investments |
354.75 M |
243.52 M |
341.69 M |
280.76 M |
67.21 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
208,000.00 |
547,000.00 |
-103,000.00 |
2.39 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
103,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-62.55 M |
111.61 M |
69.77 M |
137.98 M |
93.61 M |
| Proceeds from Stock Options |
0.00 |
42.50 M |
13.00 M |
55.20 M |
21.14 M |
| Other Proceeds from Sale/Issues of Stock |
25.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
111.51 M |
38.03 M |
12.98 M |
12.18 M |
12.97 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
305,000.00 |
281,000.00 |
262,000.00 |
238,000.00 |
0.00 |
| 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 |
1.72 M |
2.95 M |
875,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.72 M |
2.95 M |
875,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-84.59 M |
7.14 M |
630,000.00 |
42.78 M |
8.18 M |
| Effect of Exchange rate on Cash |
-22.54 M |
7.90 M |
7.27 M |
-3.46 M |
2.58 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |