| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
46.42 M |
43.23 M |
28.63 M |
22.45 M |
7.93 M |
| Depreciation & Depletion |
18.12 M |
19.13 M |
12.03 M |
11.55 M |
7.93 M |
| Amortization of Intangible Assets |
28.30 M |
24.10 M |
16.60 M |
10.90 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
33.01 M |
13.89 M |
28.72 M |
21.32 M |
1.22 M |
| Funds from Operations |
115.87 M |
56.88 M |
84.09 M |
175.34 M |
120.73 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-12.76 M |
95.92 M |
-14.33 M |
34.67 M |
-2.85 M |
| Incline (Decline) in Receivables |
103.76 M |
24.69 M |
2.32 M |
9.09 M |
-20.80 M |
| Incline (Decline) in Inventories |
-649,000.00 |
556,000.00 |
5.17 M |
— |
— |
| Incline (Decline) in Accounts Payable |
-38.73 M |
28.20 M |
2.56 M |
323,000.00 |
4.37 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-37.89 M |
-12.29 M |
-30.70 M |
21.66 M |
3.78 M |
| Incline (Decline) in Other Assets or Liabilties |
-39.25 M |
54.76 M |
6.32 M |
3.60 M |
9.80 M |
| Net Cash Flow/Operating Activities |
103.11 M |
152.80 M |
69.76 M |
210.01 M |
117.88 M |
| Additions to Other Assets |
680,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
199.10 M |
447.91 M |
3.40 M |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Decrease in Investments |
— |
— |
— |
— |
— |
| Disposal of Fixed Assets |
33,000.00 |
579,000.00 |
— |
— |
— |
| Other Uses - Investing |
0.00 |
0.00 |
-58,000.00 |
3.60 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
58,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
27.28 M |
211.84 M |
471.76 M |
40.59 M |
4.98 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-6.43 M |
259.38 M |
162.74 M |
-8.60 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
200.00 M |
770.00 M |
607.45 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
-3.00 M |
3.00 M |
0.00 |
— |
— |
| Reduction in Long Term Debt |
41.74 M |
355.53 M |
559.16 M |
394.00 M |
— |
| Cash Dividends Paid Total |
8.83 M |
8.92 M |
— |
— |
— |
| Common Dividends (Cash) |
8.83 M |
8.92 M |
— |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
— |
— |
— |
| Other Sources - Financing |
5.23 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
4.38 M |
0.00 |
-4.72 M |
-352.65 M |
-109.50 M |
| Net Cash Flow - Financing |
-52.63 M |
91.93 M |
371.85 M |
-147.81 M |
-109.50 M |
| Effect of Exchange rate on Cash |
-11.12 M |
-1.17 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |