| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
25.25 M |
23.95 M |
16.11 M |
16.96 M |
18.30 M |
| Depreciation & Depletion |
13.25 M |
11.65 M |
9.91 M |
9.21 M |
7.98 M |
| Amortization of Intangible Assets |
12.00 M |
12.30 M |
6.20 M |
7.75 M |
10.32 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
23.95 M |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
23.95 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-11.62 M |
6.63 M |
54.72 M |
40.96 M |
54.16 M |
| Funds from Operations |
154.09 M |
125.46 M |
114.18 M |
93.29 M |
88.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
35.54 M |
-13.02 M |
-111.12 M |
-12.60 M |
22.34 M |
| Incline (Decline) in Receivables |
32.92 M |
11.21 M |
-10.90 M |
-15.58 M |
-5.13 M |
| Incline (Decline) in Inventories |
878,000.00 |
-5.62 M |
-10.16 M |
-4.57 M |
-2.16 M |
| Incline (Decline) in Accounts Payable |
-333,000.00 |
1.64 M |
1.62 M |
4.03 M |
-499,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
-374,000.00 |
3.92 M |
-4.62 M |
5.05 M |
-6.45 M |
| Incline (Decline) in Other Assets or Liabilties |
2.46 M |
-24.16 M |
-87.05 M |
-1.53 M |
36.58 M |
| Net Cash Flow/Operating Activities |
189.64 M |
112.44 M |
3.06 M |
80.70 M |
111.14 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
154.16 M |
511.41 M |
26.97 M |
63.17 M |
21.53 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
65.37 M |
94.68 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
115.98 M |
44.00 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 |
165.04 M |
521.66 M |
35.32 M |
20.53 M |
77.62 M |
| Proceeds from Stock Options |
9.77 M |
8.45 M |
1.43 M |
0.00 |
24,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
239,000.00 |
| Long Term Borrowings |
0.00 |
421.88 M |
1.10 B |
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 |
1.12 B |
2.94 M |
2.21 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 |
18.76 M |
23.63 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
18.76 M |
23.63 M |
0.00 |
-1.50 M |
-1.50 M |
| Net Cash Flow - Financing |
28.52 M |
453.96 M |
-10.74 M |
-4.44 M |
-3.92 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |