| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
61.60 M |
46.62 M |
37.68 M |
37.63 M |
21.61 M |
| Depreciation & Depletion |
45.96 M |
36.92 M |
30.82 M |
31.18 M |
21.06 M |
| Amortization of Intangible Assets |
15.64 M |
9.70 M |
6.86 M |
6.45 M |
552,000.00 |
| 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 |
5.63 M |
600,000.00 |
719,000.00 |
3.03 M |
15,000.00 |
| Funds from Operations |
203.72 M |
172.66 M |
153.58 M |
109.40 M |
53.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-49.52 M |
27.97 M |
-60.04 M |
2.81 M |
-14.99 M |
| Incline (Decline) in Receivables |
15.09 M |
1.25 M |
-17.94 M |
-19.22 M |
-28.81 M |
| Incline (Decline) in Inventories |
-8.88 M |
18.00 M |
-47.15 M |
28.36 M |
-16.48 M |
| Incline (Decline) in Accounts Payable |
-22.55 M |
20.32 M |
16.97 M |
-23.47 M |
14.48 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-33.18 M |
-11.60 M |
-11.92 M |
17.14 M |
15.82 M |
| Net Cash Flow/Operating Activities |
154.20 M |
200.63 M |
93.55 M |
112.21 M |
38.16 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
49.70 M |
337.64 M |
10.96 M |
0.00 |
327.85 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.24 M |
637,000.00 |
20.19 M |
16.47 M |
5.93 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
306,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
99.67 M |
373.63 M |
43.32 M |
11.79 M |
338.51 M |
| Proceeds from Stock Options |
2.88 M |
2.19 M |
6.94 M |
1.96 M |
848,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
53.03 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
4.19 M |
0.00 |
0.00 |
0.00 |
12.50 M |
| Long Term Borrowings |
165.20 M |
250.00 M |
8.50 M |
0.00 |
351.82 M |
| Incline or Decline in Short Term Borrowings |
-174.52 M |
-58.50 M |
-45.90 M |
-134.40 M |
0.00 |
| Reduction in Long Term Debt |
324,000.00 |
382,000.00 |
1.29 M |
1.28 M |
0.00 |
| Cash Dividends Paid Total |
19.43 M |
18.10 M |
16.63 M |
14.73 M |
11.88 M |
| Common Dividends (Cash) |
19.43 M |
18.10 M |
16.63 M |
14.73 M |
11.88 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
2.46 M |
6.71 M |
3.95 M |
0.00 |
0.00 |
| Other Uses - Financing |
-1.04 M |
2.26 M |
1.41 M |
-2.69 M |
-5.85 M |
| Net Cash Flow - Financing |
-31.42 M |
177.47 M |
-46.97 M |
-98.12 M |
322.44 M |
| Effect of Exchange rate on Cash |
-434,000.00 |
1.59 M |
511,000.00 |
-824,000.00 |
84,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |