| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
39.26 M |
35.71 M |
31.06 M |
19.25 M |
10.30 M |
| Depreciation & Depletion |
10.38 M |
10.96 M |
9.30 M |
7.10 M |
6.24 M |
| Amortization of Intangible Assets |
28.88 M |
24.74 M |
21.76 M |
12.15 M |
4.05 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
372.46 M |
25.88 M |
15.14 M |
15.19 M |
4.13 M |
| Funds from Operations |
147.08 M |
116.24 M |
103.09 M |
73.06 M |
39.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-16.18 M |
26.29 M |
11.14 M |
-12.39 M |
-3.43 M |
| Incline (Decline) in Receivables |
5.17 M |
-16.50 M |
-34.69 M |
-25.84 M |
-9.51 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
2.70 M |
12.79 M |
19.73 M |
7.56 M |
6.78 M |
| Incline (Decline) in Income Taxes Payable |
-20.02 M |
29.25 M |
29.87 M |
5.33 M |
489,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.03 M |
752,000.00 |
-3.76 M |
565,000.00 |
-1.19 M |
| Net Cash Flow/Operating Activities |
130.90 M |
142.52 M |
114.24 M |
60.68 M |
46.56 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
1.31 M |
| Net Assets from Acquisitions |
105.42 M |
102.13 M |
12.08 M |
59.56 M |
25.39 M |
| Incline (Decline) in Inventories |
39.66 M |
323.74 M |
238.94 M |
179.42 M |
167.46 M |
| Decrease in Investments |
207.97 M |
324.68 M |
228.78 M |
199.78 M |
131.73 M |
| Disposal of Fixed Assets |
11.75 M |
0.00 |
0.00 |
0.00 |
2.35 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 |
-67.41 M |
110.54 M |
32.48 M |
48.24 M |
66.10 M |
| Proceeds from Stock Options |
6.85 M |
13.21 M |
30.38 M |
14.44 M |
10.97 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
156.29 M |
44.04 M |
103.43 M |
5.66 M |
2.21 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 |
-169,000.00 |
-240,000.00 |
-44,000.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
599,000.00 |
4.51 M |
18.57 M |
0.00 |
0.00 |
| Other Uses - Financing |
599,000.00 |
4.51 M |
18.57 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-148.84 M |
-26.32 M |
-54.64 M |
8.55 M |
8.72 M |
| Effect of Exchange rate on Cash |
-9.75 M |
332,000.00 |
2.79 M |
-2.41 M |
2.48 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |