| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
29.35 M |
29.25 M |
27.47 M |
26.25 M |
25.48 M |
| Depreciation & Depletion |
20.79 M |
21.11 M |
19.00 M |
19.65 M |
22.59 M |
| Amortization of Intangible Assets |
8.55 M |
8.14 M |
8.47 M |
6.60 M |
2.89 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.03 M |
9.97 M |
10.10 M |
15.62 M |
13.20 M |
| Funds from Operations |
65.40 M |
105.70 M |
93.47 M |
74.82 M |
83.01 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-26.67 M |
6.39 M |
4.52 M |
-3.73 M |
7.28 M |
| Incline (Decline) in Receivables |
-12.20 M |
1.07 M |
-13.45 M |
5.40 M |
-9.27 M |
| Incline (Decline) in Inventories |
-19.43 M |
400,000.00 |
-7.26 M |
6.30 M |
-5.80 M |
| Incline (Decline) in Accounts Payable |
-1.07 M |
-4.73 M |
10.00 M |
3.62 M |
6.29 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
14.05 M |
-1.50 M |
6.05 M |
-18.40 M |
19.07 M |
| Incline (Decline) in Other Assets or Liabilties |
-8.02 M |
11.15 M |
9.17 M |
-652,000.00 |
-3.00 M |
| Net Cash Flow/Operating Activities |
112.89 M |
79.02 M |
99.86 M |
79.34 M |
79.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
55.17 M |
7.12 M |
72.85 M |
28.70 M |
12.97 M |
| Incline (Decline) in Inventories |
18,000.00 |
3.00 M |
652,000.00 |
14.00 M |
26.32 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
35.00 M |
0.00 |
| Disposal of Fixed Assets |
1.74 M |
4.97 M |
797,000.00 |
151.56 M |
2.55 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 |
21.07 M |
77.41 M |
24.54 M |
93.00 M |
-120.78 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
18.23 M |
31.90 M |
34.06 M |
18.36 M |
22.86 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
106.86 M |
86.70 M |
63.06 M |
178.79 M |
31.67 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
2.04 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
6.25 M |
2.50 M |
2.50 M |
7.11 M |
4.60 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 |
894,000.00 |
9.09 M |
7.70 M |
0.00 |
0.00 |
| Other Uses - Financing |
294,000.00 |
8.44 M |
7.05 M |
-882,000.00 |
-1.11 M |
| Net Cash Flow - Financing |
552,000.00 |
-94.59 M |
-48.86 M |
-24.44 M |
-168.41 M |
| Effect of Exchange rate on Cash |
13.08 M |
475,000.00 |
15.79 M |
3.77 M |
-3.13 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |