| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
28.55 M |
16.22 M |
10.15 M |
6.99 M |
3.21 M |
| Depreciation & Depletion |
9.37 M |
6.18 M |
2.63 M |
6.99 M |
3.21 M |
| Amortization of Intangible Assets |
19.18 M |
10.04 M |
7.53 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.46 M |
14.18 M |
11.38 M |
3.85 M |
29.66 M |
| Funds from Operations |
156.35 M |
114.31 M |
103.16 M |
36.33 M |
59.35 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.64 M |
-41.56 M |
64.46 M |
20.80 M |
-34.68 M |
| Incline (Decline) in Receivables |
-12.86 M |
-41.43 M |
-10.34 M |
8.37 M |
-10.28 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
7.00 M |
-6.95 M |
8.21 M |
-7.46 M |
2.56 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
11.50 M |
6.82 M |
66.58 M |
19.90 M |
-26.97 M |
| Net Cash Flow/Operating Activities |
161.98 M |
72.75 M |
167.62 M |
57.14 M |
24.66 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
7.20 M |
317.80 M |
0.00 |
264.32 M |
0.00 |
| Incline (Decline) in Inventories |
52.41 M |
83.97 M |
10.37 M |
16.43 M |
32.24 M |
| Decrease in Investments |
65.32 M |
30.62 M |
18.28 M |
12.52 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
1.09 M |
2.16 M |
1.19 M |
-134,000.00 |
0.00 |
| Other Sources - Investing |
6.32 M |
357,000.00 |
355,000.00 |
134,000.00 |
0.00 |
| Net Cash Flow - Investing |
7.04 M |
389.20 M |
336,000.00 |
270.88 M |
34.62 M |
| Proceeds from Stock Options |
1.01 M |
1.02 M |
12,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-10.61 M |
187.56 M |
133.72 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
47.22 M |
12,000.00 |
13,000.00 |
40,000.00 |
0.00 |
| Long Term Borrowings |
0.00 |
300.00 M |
0.00 |
200.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-700,000.00 |
| Reduction in Long Term Debt |
28.24 M |
3.75 M |
188.64 M |
17.73 M |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
19.55 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
19.55 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
516.31 M |
336.47 M |
62.16 M |
7.88 M |
0.00 |
| Other Uses - Financing |
-122.36 M |
15.44 M |
62.16 M |
7.88 M |
-3.06 M |
| Net Cash Flow - Financing |
-196.80 M |
302.09 M |
61.07 M |
323.82 M |
-23.31 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |