| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
38.58 M |
26.90 M |
16.09 M |
13.10 M |
12.26 M |
| Depreciation & Depletion |
20.01 M |
15.77 M |
12.43 M |
10.76 M |
9.69 M |
| Amortization of Intangible Assets |
18.58 M |
11.13 M |
3.65 M |
2.34 M |
2.57 M |
| Deferred Income Taxes and Investment Tax credity |
4.90 M |
961,000.00 |
638,000.00 |
574,000.00 |
564,000.00 |
| Deferred Income Taxes |
4.90 M |
961,000.00 |
638,000.00 |
574,000.00 |
564,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
178.52 M |
16.00 M |
17.25 M |
5.92 M |
6.99 M |
| Funds from Operations |
155.54 M |
147.54 M |
97.55 M |
123.16 M |
137.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-17.26 M |
10.58 M |
-9.29 M |
-32.69 M |
-26.27 M |
| Incline (Decline) in Receivables |
-21.89 M |
4.45 M |
-4.29 M |
-20.42 M |
-11.49 M |
| Incline (Decline) in Inventories |
-26.22 M |
-134,000.00 |
-13.43 M |
-6.20 M |
-15.46 M |
| Incline (Decline) in Accounts Payable |
17.89 M |
-3.42 M |
-1.87 M |
3.79 M |
6.42 M |
| Incline (Decline) in Income Taxes Payable |
-1.00 M |
-1.34 M |
2.59 M |
-2.90 M |
3.72 M |
| Incline (Decline) in Other Accruals |
1.43 M |
16.80 M |
8.56 M |
-1.99 M |
1.97 M |
| Incline (Decline) in Other Assets or Liabilties |
12.54 M |
-5.78 M |
-848,000.00 |
-4.96 M |
-11.44 M |
| Net Cash Flow/Operating Activities |
138.28 M |
158.12 M |
88.25 M |
90.47 M |
111.26 M |
| Additions to Other Assets |
1.38 M |
4.80 M |
18.09 M |
13.75 M |
0.00 |
| Net Assets from Acquisitions |
18.59 M |
286.76 M |
2.68 M |
7.80 M |
0.00 |
| Incline (Decline) in Inventories |
723.79 M |
1.03 B |
1.11 B |
1.02 B |
1.29 B |
| Decrease in Investments |
791.29 M |
1.28 B |
1.13 B |
1.03 B |
1.18 B |
| Disposal of Fixed Assets |
14.80 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-21.43 M |
56.74 M |
18.53 M |
24.47 M |
122.67 M |
| Proceeds from Stock Options |
7.14 M |
8.38 M |
10.40 M |
11.75 M |
15.53 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
157.58 M |
112.09 M |
68.22 M |
70.42 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
171,000.00 |
434,000.00 |
| 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 |
— |
— |
| Other Sources - Financing |
192,000.00 |
921,000.00 |
1.51 M |
2.26 M |
0.00 |
| Other Uses - Financing |
192,000.00 |
921,000.00 |
1.51 M |
2.26 M |
-238,000.00 |
| Net Cash Flow - Financing |
-150.24 M |
-102.80 M |
-56.30 M |
-56.58 M |
14.86 M |
| Effect of Exchange rate on Cash |
-14.42 M |
-18,000.00 |
1.97 M |
-1.78 M |
273,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |