| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
45.85 M |
34.99 M |
24.65 M |
16.94 M |
14.86 M |
| Depreciation & Depletion |
32.33 M |
27.79 M |
21.38 M |
15.21 M |
13.39 M |
| Amortization of Intangible Assets |
13.53 M |
7.20 M |
3.27 M |
1.73 M |
1.48 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
33.82 M |
13.24 M |
-3.47 M |
26.85 M |
17.59 M |
| Funds from Operations |
113.21 M |
95.79 M |
79.00 M |
50.50 M |
75.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
62.43 M |
611,000.00 |
-19.38 M |
1.31 M |
15.86 M |
| Incline (Decline) in Receivables |
-14.40 M |
10.16 M |
-20.50 M |
1.64 M |
-1.24 M |
| Incline (Decline) in Inventories |
43.40 M |
-27.12 M |
-23.22 M |
2.26 M |
17.37 M |
| Incline (Decline) in Accounts Payable |
35.49 M |
13.17 M |
26.28 M |
736,000.00 |
-1.11 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.06 M |
4.39 M |
-1.94 M |
-3.33 M |
835,000.00 |
| Net Cash Flow/Operating Activities |
175.64 M |
96.40 M |
59.63 M |
51.81 M |
91.19 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
251,000.00 |
449.94 M |
287.70 M |
0.00 |
0.00 |
| 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 |
1.68 M |
1.46 M |
2.15 M |
14,000.00 |
0.00 |
| Other Uses - Investing |
-12.20 M |
-467,000.00 |
-147,000.00 |
0.00 |
732,000.00 |
| Other Sources - Investing |
12.20 M |
467,000.00 |
147,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
41.84 M |
467.82 M |
296.78 M |
14.23 M |
22.72 M |
| Proceeds from Stock Options |
5.43 M |
44,000.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-2.59 M |
1.72 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
439.80 M |
350.00 M |
65.87 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
145.54 M |
59.15 M |
120.36 M |
65.93 M |
3.50 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 |
377,000.00 |
0.00 |
2.11 M |
2.28 M |
0.00 |
| Other Uses - Financing |
377,000.00 |
0.00 |
2.11 M |
-31.40 M |
-65.91 M |
| Net Cash Flow - Financing |
-139.73 M |
380.70 M |
229.16 M |
-29.74 M |
-69.41 M |
| Effect of Exchange rate on Cash |
-614,000.00 |
-58,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |