| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
90.12 M |
50.98 M |
22.99 M |
13.95 M |
4.47 M |
| Depreciation & Depletion |
64.52 M |
38.88 M |
20.99 M |
11.85 M |
4.47 M |
| Amortization of Intangible Assets |
25.60 M |
12.10 M |
2.00 M |
2.10 M |
0.00 |
| 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 |
-240.15 M |
21.35 M |
-21.97 M |
-2.69 M |
2.40 M |
| Funds from Operations |
-223.68 M |
56.68 M |
19.56 M |
23.57 M |
13.87 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
21.03 M |
-18.73 M |
-11.91 M |
24.84 M |
-2.56 M |
| Incline (Decline) in Receivables |
34.52 M |
-96.27 M |
899,000.00 |
-10.40 M |
706,000.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-13.48 M |
77.54 M |
-12.81 M |
35.25 M |
-3.26 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
-202.64 M |
37.96 M |
7.65 M |
48.42 M |
11.31 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
1.88 B |
30.00 M |
358.83 M |
141.63 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
31.43 M |
553,000.00 |
7.54 M |
0.00 |
0.00 |
| Other Uses - Investing |
-1.54 M |
1.12 M |
-1.68 M |
-325,000.00 |
128,000.00 |
| Other Sources - Investing |
1.54 M |
0.00 |
1.68 M |
325,000.00 |
0.00 |
| Net Cash Flow - Investing |
292.97 M |
2.02 B |
104.61 M |
411.00 M |
151.80 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
256.92 M |
1.11 B |
133.91 M |
212.70 M |
113.12 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
10.05 M |
0.00 |
0.00 |
0.00 |
20.00 M |
| Long Term Borrowings |
1.05 B |
1.16 B |
117.58 M |
706.60 M |
110.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
753.34 M |
253.50 M |
91.52 M |
508.93 M |
55.75 M |
| Cash Dividends Paid Total |
49.27 M |
24.79 M |
3.59 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
49.27 M |
24.79 M |
3.59 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
1.21 M |
7.69 M |
0.00 |
| Other Uses - Financing |
-6.66 M |
-1.08 M |
-91.46 M |
-31.76 M |
-3.75 M |
| Net Cash Flow - Financing |
490.84 M |
2.00 B |
64.93 M |
378.61 M |
143.62 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |