| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
134.39 M |
90.97 M |
62.23 M |
31.40 M |
16.30 M |
| Depreciation & Depletion |
80.90 M |
52.80 M |
33.75 M |
18.25 M |
9.48 M |
| Amortization of Intangible Assets |
53.49 M |
38.18 M |
28.48 M |
13.14 M |
6.82 M |
| 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 |
4.10 M |
5.49 M |
9.83 M |
13.38 M |
-43,000.00 |
| Funds from Operations |
162.91 M |
117.63 M |
88.17 M |
49.33 M |
32.89 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-57.25 M |
-14.63 M |
-5.32 M |
-4.69 M |
-3.91 M |
| Incline (Decline) in Receivables |
-18.24 M |
-10.95 M |
-4.34 M |
-2.29 M |
1.10 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-19.13 M |
14.57 M |
9.88 M |
5.57 M |
-482,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-19.88 M |
-18.25 M |
-10.86 M |
-7.97 M |
-4.53 M |
| Net Cash Flow/Operating Activities |
105.66 M |
103.00 M |
82.85 M |
44.64 M |
28.99 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.68 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
35.78 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
78.19 M |
59.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-42.50 M |
18.00 M |
8.35 M |
14.06 M |
0.00 |
| Other Sources - Investing |
53.56 M |
31.53 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
537.43 M |
601.79 M |
480.82 M |
371.28 M |
215.26 M |
| Proceeds from Stock Options |
1.24 M |
3.63 M |
718,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
319.52 M |
346.26 M |
252.77 M |
230.80 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
728.22 M |
1.15 B |
574.76 M |
713.02 M |
153.42 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-8.56 M |
| Reduction in Long Term Debt |
512.22 M |
783.96 M |
364.93 M |
578.93 M |
2.67 M |
| Cash Dividends Paid Total |
97.08 M |
78.38 M |
58.44 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
77.75 M |
64.60 M |
48.42 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
19.33 M |
13.78 M |
10.01 M |
0.00 |
0.00 |
| Other Sources - Financing |
2.06 M |
3.48 M |
1.98 M |
131.76 M |
131.58 M |
| Other Uses - Financing |
1.19 M |
-130.35 M |
-543,000.00 |
-38.86 M |
45.69 M |
| Net Cash Flow - Financing |
440.86 M |
510.12 M |
404.34 M |
326.02 M |
187.87 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |