| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
64.11 M |
55.96 M |
26.78 M |
17.69 M |
17.38 M |
| Depreciation & Depletion |
19.05 M |
17.21 M |
13.52 M |
10.67 M |
8.87 M |
| Amortization of Intangible Assets |
45.07 M |
38.74 M |
13.26 M |
7.02 M |
8.51 M |
| Deferred Income Taxes and Investment Tax credity |
23.35 M |
29.73 M |
11.21 M |
9.18 M |
9.84 M |
| Deferred Income Taxes |
23.35 M |
29.73 M |
11.21 M |
9.18 M |
9.84 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.17 M |
4.70 M |
-186,000.00 |
-7.78 M |
1.01 M |
| Funds from Operations |
197.40 M |
184.40 M |
140.62 M |
109.01 M |
84.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-21.33 M |
2.59 M |
-2.54 M |
-16.13 M |
-10.02 M |
| Incline (Decline) in Receivables |
33.41 M |
-30.87 M |
-10.24 M |
-21.12 M |
-15.01 M |
| Incline (Decline) in Inventories |
-16.46 M |
-18.68 M |
-374,000.00 |
-17.89 M |
-15.53 M |
| Incline (Decline) in Accounts Payable |
-20.90 M |
-3.52 M |
-4.49 M |
1.08 M |
14.67 M |
| Incline (Decline) in Income Taxes Payable |
-114,000.00 |
18.55 M |
10.23 M |
12.05 M |
1.22 M |
| Incline (Decline) in Other Accruals |
-9.30 M |
-2.94 M |
17.76 M |
9.64 M |
3.09 M |
| Incline (Decline) in Other Assets or Liabilties |
-7.96 M |
40.05 M |
-15.43 M |
111,000.00 |
1.55 M |
| Net Cash Flow/Operating Activities |
176.07 M |
186.98 M |
138.09 M |
92.88 M |
74.58 M |
| Additions to Other Assets |
103,000.00 |
41,000.00 |
670,000.00 |
1.73 M |
— |
| Net Assets from Acquisitions |
115.14 M |
295.85 M |
99.89 M |
51.38 M |
11.39 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
1.50 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
546,000.00 |
| Other Uses - Investing |
-9.64 M |
2.36 M |
16,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
14.85 M |
3.22 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
121.70 M |
311.39 M |
116.43 M |
74.92 M |
25.13 M |
| Proceeds from Stock Options |
26.57 M |
24.46 M |
26.80 M |
14.76 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
22.80 M |
31.86 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
125.89 M |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
151.00 M |
250.00 M |
6.00 M |
14.00 M |
138.29 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
— |
— |
— |
| Reduction in Long Term Debt |
60.31 M |
190.46 M |
44.25 M |
65.24 M |
190.07 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 |
5.97 M |
12.41 M |
8.76 M |
385,000.00 |
271,000.00 |
| Other Uses - Financing |
5.96 M |
12.41 M |
7.60 M |
385,000.00 |
271,000.00 |
| Net Cash Flow - Financing |
-6.44 M |
103.82 M |
34.16 M |
-13.40 M |
-24.16 M |
| Effect of Exchange rate on Cash |
-3.61 M |
-5.83 M |
-49,000.00 |
-2.58 M |
1.17 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |