| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
36.99 M |
25.33 M |
10.29 M |
— |
— |
| Depreciation & Depletion |
9.28 M |
5.01 M |
2.49 M |
— |
— |
| Amortization of Intangible Assets |
27.71 M |
20.32 M |
7.80 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
10.76 M |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
10.76 M |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-59.73 M |
-15.33 M |
37.11 M |
0.00 |
— |
| Funds from Operations |
46.64 M |
49.08 M |
25.87 M |
-1,000.00 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-6.09 M |
-7.30 M |
-5.31 M |
1,000.00 |
— |
| Incline (Decline) in Receivables |
29.97 M |
-13.23 M |
-7.87 M |
0.00 |
— |
| Incline (Decline) in Inventories |
102,000.00 |
-5.77 M |
-6.31 M |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-17.34 M |
16.74 M |
8.56 M |
0.00 |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1,000.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-18.82 M |
-5.04 M |
318,000.00 |
0.00 |
— |
| Net Cash Flow/Operating Activities |
40.55 M |
41.77 M |
20.56 M |
0.00 |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
167.55 M |
225.11 M |
356.46 M |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
154.16 M |
119.65 M |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-2.42 M |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
2.42 M |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
22.54 M |
114.16 M |
362.29 M |
0.00 |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
162.97 M |
273.41 M |
100,000.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
90.00 M |
311.98 M |
85.00 M |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
87.53 M |
246.80 M |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
41.46 M |
31.97 M |
7.96 M |
0.00 |
— |
| Common Dividends (Cash) |
41.46 M |
31.97 M |
7.96 M |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
0.00 |
2.70 M |
615,000.00 |
0.00 |
— |
| Other Uses - Financing |
-825,000.00 |
-11.29 M |
615,000.00 |
0.00 |
— |
| Net Cash Flow - Financing |
-39.81 M |
184.88 M |
351.07 M |
100,000.00 |
— |
| Effect of Exchange rate on Cash |
-80,000.00 |
-144,000.00 |
260,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |