| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
46.62 M |
42.10 M |
36.14 M |
31.90 M |
24.71 M |
| Depreciation & Depletion |
12.77 M |
10.44 M |
8.76 M |
7.03 M |
6.37 M |
| Amortization of Intangible Assets |
33.85 M |
31.65 M |
27.38 M |
24.87 M |
18.34 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
127.78 M |
80.43 M |
57.69 M |
51.43 M |
62.39 M |
| Funds from Operations |
166.75 M |
336.72 M |
276.45 M |
234.09 M |
195.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
88.93 M |
-10.06 M |
24.55 M |
-30.01 M |
-17.98 M |
| Incline (Decline) in Receivables |
102.79 M |
-35.96 M |
-52.28 M |
-53.97 M |
-36.19 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-49.32 M |
21.04 M |
65.81 M |
32.22 M |
16.39 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
35.46 M |
4.87 M |
11.02 M |
-8.26 M |
1.83 M |
| Net Cash Flow/Operating Activities |
255.68 M |
326.65 M |
301.00 M |
204.08 M |
177.89 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
60,000.00 |
| Net Assets from Acquisitions |
171.40 M |
556.68 M |
123.26 M |
85.18 M |
474.10 M |
| Incline (Decline) in Inventories |
33.61 M |
13.65 M |
29.52 M |
6.39 M |
37.08 M |
| Decrease in Investments |
25.16 M |
6.40 M |
9.22 M |
24.06 M |
39.96 M |
| Disposal of Fixed Assets |
0.00 |
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 |
189.41 M |
580.76 M |
165.08 M |
82.03 M |
478.27 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
209.96 M |
33.32 M |
52.76 M |
26.23 M |
197.43 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
65.49 M |
436.00 M |
536.48 M |
82.32 M |
194.42 M |
| Long Term Borrowings |
826.00 M |
727.00 M |
902.00 M |
224.50 M |
434.00 M |
| Incline or Decline in Short Term Borrowings |
5.63 M |
-2.54 M |
-7.69 M |
-15.86 M |
-14.24 M |
| Reduction in Long Term Debt |
860.72 M |
573.00 M |
477.75 M |
260.81 M |
207.52 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 |
19.26 M |
536.53 M |
23.05 M |
0.00 |
0.00 |
| Other Uses - Financing |
-5.63 M |
523.76 M |
-7.93 M |
-14.01 M |
0.00 |
| Net Cash Flow - Financing |
109.75 M |
272.55 M |
-75.08 M |
-122.27 M |
215.24 M |
| Effect of Exchange rate on Cash |
-2.54 M |
2.78 M |
464,000.00 |
364,000.00 |
1.13 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |