| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
41.63 M |
43.49 M |
45.25 M |
47.02 M |
12.72 M |
| Depreciation & Depletion |
3.73 M |
3.29 M |
45.25 M |
47.02 M |
1.56 M |
| Amortization of Intangible Assets |
37.90 M |
40.20 M |
11.16 M |
7.92 M |
1.20 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 |
24.70 M |
-2.06 M |
8.56 M |
30.43 M |
6.47 M |
| Funds from Operations |
170.38 M |
88.37 M |
66.83 M |
75.28 M |
76.05 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-29.51 M |
-46.01 M |
20.01 M |
-20.17 M |
-109.38 M |
| Incline (Decline) in Receivables |
-50.90 M |
-49.68 M |
-19.26 M |
-21.88 M |
74.84 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
36.44 M |
31.68 M |
82.43 M |
10.83 M |
92.68 M |
| Incline (Decline) in Income Taxes Payable |
-3.93 M |
-3.46 M |
5.92 M |
8.37 M |
278,000.00 |
| Incline (Decline) in Other Accruals |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-11.12 M |
-24.56 M |
-49.08 M |
-17.48 M |
70.07 M |
| Net Cash Flow/Operating Activities |
140.87 M |
42.36 M |
86.84 M |
55.11 M |
-33.33 M |
| Additions to Other Assets |
2.60 M |
1.66 M |
2.28 M |
3.91 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
865.05 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 |
365,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
2.23 M |
3.57 M |
-1.72 M |
51,000.00 |
1.86 M |
| Other Sources - Investing |
0.00 |
0.00 |
1.72 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
9.15 M |
11.31 M |
7.60 M |
6.23 M |
869.38 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
346.48 M |
0.00 |
206.07 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
8.62 M |
0.00 |
216.13 M |
0.00 |
0.00 |
| Long Term Borrowings |
339.22 M |
7.42 M |
11.36 M |
0.00 |
665.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-38.45 M |
35.00 M |
| Reduction in Long Term Debt |
342.17 M |
56.24 M |
30.56 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
684,000.00 |
686,000.00 |
495,000.00 |
14.32 M |
11.02 M |
| Other Uses - Financing |
-5.31 M |
686,000.00 |
-108.52 M |
-3.33 M |
14.32 M |
| Net Cash Flow - Financing |
-16.88 M |
-48.13 M |
2.64 M |
-41.78 M |
920.40 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |