| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
66.59 M |
52.06 M |
43.23 M |
35.58 M |
29.63 M |
| Depreciation & Depletion |
62.26 M |
51.40 M |
42.46 M |
35.00 M |
29.32 M |
| Amortization of Intangible Assets |
4.33 M |
664,003.26 |
765,001.48 |
576,000.00 |
306,999.53 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.11 M |
699,003.44 |
2.81 M |
2.40 M |
1.28 M |
| Funds from Operations |
112.91 M |
97.31 M |
65.25 M |
82.30 M |
67.77 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.76 M |
-7.79 M |
8.45 M |
3.22 M |
-2.04 M |
| Incline (Decline) in Receivables |
-2.54 M |
1.54 M |
1.26 M |
-1.28 M |
1.00 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
8.56 M |
382,001.88 |
502,000.97 |
732,000.00 |
62,999.90 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
383,000.74 |
156,000.00 |
99,999.85 |
| Incline (Decline) in Other Assets or Liabilties |
-255,999.54 |
-9.71 M |
6.31 M |
3.62 M |
-3.20 M |
| Net Cash Flow/Operating Activities |
118.66 M |
89.52 M |
73.70 M |
85.52 M |
65.73 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
221.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
15.39 M |
0.00 |
22.29 M |
64.81 M |
24.56 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
405.59 M |
194.27 M |
186.71 M |
178.76 M |
168.14 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
102.85 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
35.45 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
240.96 M |
810.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
53.00 M |
335.99 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
53.00 M |
335.99 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.25 M |
914.70 M |
186.71 M |
178.76 M |
168.14 M |
| Other Uses - Financing |
-639,998.85 |
-306.95 M |
113.01 M |
93.23 M |
102.40 M |
| Net Cash Flow - Financing |
290.17 M |
131.61 M |
113.01 M |
93.23 M |
102.40 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |