| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
21.63 M |
15.57 M |
10.38 M |
7.30 M |
6.18 M |
| Depreciation & Depletion |
15.80 M |
13.10 M |
9.70 M |
7.30 M |
6.18 M |
| Amortization of Intangible Assets |
5.83 M |
2.47 M |
681,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
24.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
24.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
40.67 M |
19.78 M |
-18.31 M |
4.18 M |
9.15 M |
| Funds from Operations |
85.03 M |
105.15 M |
105.38 M |
117.35 M |
93.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
199,000.00 |
4.89 M |
30.89 M |
64.12 M |
26.08 M |
| Incline (Decline) in Receivables |
36.11 M |
-6.69 M |
-32.86 M |
-23.06 M |
-33.95 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
11.05 M |
-11.74 M |
23.93 M |
26.30 M |
4.90 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-6.21 M |
6.29 M |
-1.98 M |
8.89 M |
7.12 M |
| Incline (Decline) in Other Assets or Liabilties |
-40.76 M |
17.02 M |
41.80 M |
51.97 M |
48.02 M |
| Net Cash Flow/Operating Activities |
85.23 M |
110.04 M |
136.27 M |
181.47 M |
119.44 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
10.00 M |
61.59 M |
0.00 |
8.14 M |
0.00 |
| Incline (Decline) in Inventories |
12.88 M |
112.63 M |
196.92 M |
0.00 |
197.05 M |
| Decrease in Investments |
49.02 M |
330.56 M |
2.64 M |
176.38 M |
62.86 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
16.34 M |
-121.80 M |
212.03 M |
-159.54 M |
143.19 M |
| Proceeds from Stock Options |
1.52 M |
2.78 M |
5.00 M |
46.54 M |
56.43 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-35,000.00 |
-225,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
41.84 M |
302.97 M |
175.98 M |
61.49 M |
25.69 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
59.94 M |
57.83 M |
47.40 M |
15.79 M |
11.57 M |
| Common Dividends (Cash) |
59.94 M |
57.83 M |
47.40 M |
15.79 M |
11.57 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
2.40 M |
41.30 M |
35,000.00 |
225,000.00 |
| Other Uses - Financing |
0.00 |
2.40 M |
41.22 M |
35,000.00 |
225,000.00 |
| Net Cash Flow - Financing |
-100.26 M |
-355.62 M |
-177.15 M |
-30.73 M |
19.17 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |