| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
35.97 M |
24.22 M |
12.50 M |
6.03 M |
3.15 M |
| Depreciation & Depletion |
29.37 M |
21.47 M |
11.75 M |
5.58 M |
2.75 M |
| Amortization of Intangible Assets |
6.60 M |
2.75 M |
750,000.00 |
443,000.00 |
396,000.00 |
| Deferred Income Taxes and Investment Tax credity |
10.26 M |
12.07 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
10.26 M |
12.07 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
87.89 M |
67.65 M |
48.23 M |
15.29 M |
20.73 M |
| Funds from Operations |
167.29 M |
110.23 M |
61.22 M |
49.79 M |
31.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
62.27 M |
94.05 M |
50.01 M |
46.10 M |
24.65 M |
| Incline (Decline) in Receivables |
-44.80 M |
-91.37 M |
-52.52 M |
-27.25 M |
-22.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
8.51 M |
-1.39 M |
-1.76 M |
7.69 M |
490,000.00 |
| Incline (Decline) in Income Taxes Payable |
26.84 M |
22.83 M |
9.59 M |
2.43 M |
-318,000.00 |
| Incline (Decline) in Other Accruals |
28.60 M |
48.95 M |
27.93 M |
16.52 M |
14.80 M |
| Incline (Decline) in Other Assets or Liabilties |
43.11 M |
115.03 M |
66.78 M |
46.72 M |
32.02 M |
| Net Cash Flow/Operating Activities |
229.56 M |
204.28 M |
111.22 M |
95.89 M |
55.87 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
27.91 M |
0.00 |
18.28 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
470.66 M |
447.30 M |
827.56 M |
193.16 M |
282.22 M |
| Decrease in Investments |
438.63 M |
388.14 M |
699.37 M |
165.60 M |
136.61 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-3.19 M |
-721,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
3.19 M |
721,000.00 |
| Net Cash Flow - Investing |
121.00 M |
102.71 M |
168.60 M |
47.80 M |
149.20 M |
| Proceeds from Stock Options |
43.31 M |
60.91 M |
29.69 M |
15.74 M |
4.75 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-609,000.00 |
0.00 |
113.81 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
12,000.00 |
28,000.00 |
254,000.00 |
| 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 |
0.00 |
0.00 |
617,000.00 |
614,000.00 |
493,000.00 |
| 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 |
54.60 M |
31.98 M |
16.57 M |
727,000.00 |
1.04 M |
| Other Uses - Financing |
53.60 M |
31.80 M |
16.57 M |
727,000.00 |
1.04 M |
| Net Cash Flow - Financing |
96.91 M |
92.71 M |
45.03 M |
15.82 M |
118.85 M |
| Effect of Exchange rate on Cash |
-732,000.00 |
-1.79 M |
-889,000.00 |
203,000.00 |
-255,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |