| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
123.91 M |
76.78 M |
61.01 M |
11.57 M |
963,000.00 |
| Depreciation & Depletion |
123.27 M |
76.78 M |
61.01 M |
11.57 M |
963,000.00 |
| Amortization of Intangible Assets |
640,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-184.91 M |
59.56 M |
10.42 M |
13.05 M |
2.04 M |
| Funds from Operations |
371.18 M |
175.42 M |
115.67 M |
28.55 M |
-571,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
20.21 M |
-5.65 M |
-3.49 M |
-3.48 M |
-1.62 M |
| Incline (Decline) in Receivables |
42.51 M |
-5.76 M |
-27.68 M |
-15.62 M |
-4.73 M |
| Incline (Decline) in Inventories |
-16.82 M |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-25.23 M |
-3.49 M |
13.85 M |
3.45 M |
2.44 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-669,000.00 |
10.42 M |
3.28 M |
637,000.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
19.75 M |
4.27 M |
-81,000.00 |
5.41 M |
28,000.00 |
| Net Cash Flow/Operating Activities |
391.40 M |
169.77 M |
112.18 M |
25.07 M |
-2.19 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
584.22 M |
255,000.00 |
413.23 M |
2.86 M |
114.65 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 |
1.03 M |
3.26 M |
0.00 |
817,000.00 |
0.00 |
| Other Uses - Investing |
6.35 M |
-1.84 M |
0.00 |
3.04 M |
0.00 |
| Other Sources - Investing |
0.00 |
1.84 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
946.05 M |
160.35 M |
596.85 M |
61.90 M |
122.47 M |
| Proceeds from Stock Options |
5.39 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
242.43 M |
170.14 M |
61.18 M |
30.62 M |
74.05 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
125,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
752.26 M |
300.20 M |
664.99 M |
63.40 M |
53.00 M |
| Incline or Decline in Short Term Borrowings |
3.78 M |
5.65 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
465.70 M |
468.80 M |
241.49 M |
44.40 M |
0.00 |
| Cash Dividends Paid Total |
0.00 |
132,000.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
132,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.95 M |
12.83 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
3.95 M |
12.83 M |
-8.07 M |
-4.26 M |
-1.73 M |
| Net Cash Flow - Financing |
541.98 M |
19.89 M |
476.61 M |
45.36 M |
125.32 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |