| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
48.61 M |
43.22 M |
35.70 M |
32.04 M |
30.53 M |
| Depreciation & Depletion |
36.84 M |
32.78 M |
26.95 M |
24.85 M |
25.23 M |
| Amortization of Intangible Assets |
11.78 M |
10.44 M |
8.76 M |
7.18 M |
5.30 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.83 M |
-7.46 M |
1.92 M |
1.84 M |
10.70 M |
| Funds from Operations |
158.76 M |
119.88 M |
90.66 M |
67.90 M |
59.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.76 M |
-68.76 M |
-45.22 M |
-27.53 M |
5.23 M |
| Incline (Decline) in Receivables |
10.48 M |
-36.11 M |
-9.57 M |
-21.04 M |
-6.96 M |
| Incline (Decline) in Inventories |
-7.72 M |
-54.90 M |
-51.33 M |
-17.60 M |
-10.95 M |
| Incline (Decline) in Accounts Payable |
-23.47 M |
21.66 M |
16.30 M |
6.79 M |
30.21 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.05 M |
591,000.00 |
-623,000.00 |
4.32 M |
-7.07 M |
| Net Cash Flow/Operating Activities |
135.00 M |
51.12 M |
45.44 M |
40.37 M |
65.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
141.07 M |
68.53 M |
140.33 M |
15.35 M |
7.06 M |
| 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 |
881,000.00 |
5.70 M |
1.12 M |
114,000.00 |
26.95 M |
| 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 |
185.61 M |
125.20 M |
198.40 M |
44.01 M |
-1.29 M |
| Proceeds from Stock Options |
1.47 M |
7.51 M |
15.98 M |
2.31 M |
1.08 M |
| 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 |
12.34 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
137.02 M |
93.11 M |
271.06 M |
10.46 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 |
83.73 M |
5.78 M |
124.54 M |
6.83 M |
68.06 M |
| Cash Dividends Paid Total |
2.65 M |
2.66 M |
1.96 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
2.65 M |
2.66 M |
1.96 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-72,000.00 |
-6.25 M |
-1.32 M |
-1.31 M |
| Net Cash Flow - Financing |
52.11 M |
79.77 M |
154.30 M |
4.63 M |
-68.29 M |
| Effect of Exchange rate on Cash |
-754,000.00 |
802,000.00 |
265,000.00 |
-135,000.00 |
79,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |