| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
62.75 M |
45.13 M |
39.83 M |
19.93 M |
12.92 M |
| Depreciation & Depletion |
44.60 M |
32.50 M |
8.10 M |
11.60 M |
12.92 M |
| Amortization of Intangible Assets |
18.15 M |
12.63 M |
31.73 M |
8.33 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-16.32 M |
16.00 M |
13.94 M |
-782,000.00 |
-595,000.00 |
| Funds from Operations |
159.18 M |
177.09 M |
95.32 M |
86.05 M |
69.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.96 M |
-39.63 M |
25.94 M |
-39.47 M |
8.04 M |
| Incline (Decline) in Receivables |
-150.93 M |
-114.55 M |
-135.42 M |
-72.41 M |
12.68 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
36.11 M |
-51.15 M |
47.43 M |
18.76 M |
-13.51 M |
| Incline (Decline) in Income Taxes Payable |
14.09 M |
8.69 M |
29.82 M |
-30.04 M |
11.37 M |
| Incline (Decline) in Other Accruals |
50.61 M |
88.40 M |
74.55 M |
35.59 M |
1.98 M |
| Incline (Decline) in Other Assets or Liabilties |
46.17 M |
28.98 M |
9.56 M |
8.63 M |
-4.48 M |
| Net Cash Flow/Operating Activities |
155.23 M |
137.46 M |
121.27 M |
46.59 M |
77.57 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
656.92 M |
158.74 M |
53.30 M |
158.89 M |
14.47 M |
| Incline (Decline) in Inventories |
14.55 M |
358.99 M |
1.03 M |
8.25 M |
11.54 M |
| Decrease in Investments |
129.23 M |
171.19 M |
0.00 |
60.54 M |
0.00 |
| Disposal of Fixed Assets |
90.32 M |
225,000.00 |
21.30 M |
785,000.00 |
603,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
6.49 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
521.30 M |
389.52 M |
71.82 M |
137.00 M |
44.33 M |
| Proceeds from Stock Options |
19.05 M |
3.01 M |
5.75 M |
4.91 M |
3.91 M |
| Other Proceeds from Sale/Issues of Stock |
9.34 M |
523.68 M |
294.30 M |
37.06 M |
26.42 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
13.94 M |
50.08 M |
175.05 M |
70.91 M |
44.37 M |
| Long Term Borrowings |
333.35 M |
197.58 M |
342.16 M |
130.00 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 |
21.26 M |
287.08 M |
442.01 M |
9.11 M |
24.48 M |
| Cash Dividends Paid Total |
168,000.00 |
249,000.00 |
1.90 M |
5.25 M |
5.25 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
168,000.00 |
249,000.00 |
1.90 M |
— |
— |
| Other Sources - Financing |
20.59 M |
29.89 M |
1.14 M |
0.00 |
0.00 |
| Other Uses - Financing |
20.34 M |
-48.69 M |
544,000.00 |
-2.62 M |
-1.00 M |
| Net Cash Flow - Financing |
346.71 M |
338.16 M |
23.80 M |
84.08 M |
-44.78 M |
| Effect of Exchange rate on Cash |
-3.02 M |
2.94 M |
269,000.00 |
196,000.00 |
2.32 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |