| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
50.31 M |
39.97 M |
31.99 M |
17.05 M |
7.29 M |
| Depreciation & Depletion |
39.55 M |
32.38 M |
26.58 M |
14.55 M |
6.85 M |
| Amortization of Intangible Assets |
10.76 M |
7.58 M |
5.42 M |
2.50 M |
434,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
26.31 M |
5.61 M |
5.25 M |
6.10 M |
18.70 M |
| Funds from Operations |
135.33 M |
109.98 M |
102.36 M |
53.51 M |
25.08 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-45.40 M |
18.24 M |
-10.68 M |
-53.23 M |
-7.38 M |
| Incline (Decline) in Receivables |
32.09 M |
-34.89 M |
16.46 M |
-16.72 M |
-11.72 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-44.77 M |
38.23 M |
-6.87 M |
19.72 M |
4.35 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-32.73 M |
14.89 M |
-20.27 M |
-56.22 M |
-2,000.00 |
| Net Cash Flow/Operating Activities |
89.92 M |
128.22 M |
91.68 M |
280,000.00 |
17.70 M |
| Additions to Other Assets |
9.19 M |
3.41 M |
1.24 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
12.66 M |
641.10 M |
9.07 M |
479.29 M |
0.00 |
| Incline (Decline) in Inventories |
26.83 M |
1.73 M |
10.44 M |
2.72 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-2.35 M |
-76,000.00 |
509,000.00 |
-356,000.00 |
0.00 |
| Other Sources - Investing |
4.21 M |
676,000.00 |
0.00 |
1.00 M |
0.00 |
| Net Cash Flow - Investing |
198.86 M |
727.05 M |
70.29 M |
491.71 M |
8.92 M |
| Proceeds from Stock Options |
5.23 M |
1.81 M |
378,000.00 |
89,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-47,000.00 |
340.22 M |
192.33 M |
193.19 M |
102.63 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
92.43 M |
| Long Term Borrowings |
579.00 M |
663.78 M |
363.50 M |
435.00 M |
40.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-1.50 M |
-1.84 M |
-1.21 M |
0.00 |
| Reduction in Long Term Debt |
373.31 M |
288.00 M |
506.50 M |
94.00 M |
50.50 M |
| Cash Dividends Paid Total |
104.23 M |
73.63 M |
46.98 M |
23.37 M |
4.00 M |
| Common Dividends (Cash) |
104.23 M |
73.63 M |
46.98 M |
23.37 M |
4.00 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
144,000.00 |
| Other Uses - Financing |
-6.69 M |
-10.68 M |
-8.09 M |
0.00 |
-2.06 M |
| Net Cash Flow - Financing |
99.95 M |
632.02 M |
-7.20 M |
509.71 M |
-6.37 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |