| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
172.95 M |
31.16 M |
16.13 M |
7.57 M |
7.59 M |
| Depreciation & Depletion |
52.41 M |
14.29 M |
9.49 M |
6.42 M |
5.71 M |
| Amortization of Intangible Assets |
120.54 M |
16.87 M |
6.64 M |
1.15 M |
1.88 M |
| Deferred Income Taxes and Investment Tax credity |
10.78 M |
0.00 |
6.63 M |
0.00 |
0.00 |
| Deferred Income Taxes |
10.78 M |
0.00 |
6.63 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
599.54 M |
-14.91 M |
-3.13 M |
7.69 M |
123,000.00 |
| Funds from Operations |
376.50 M |
116.71 M |
34.63 M |
43.39 M |
19.88 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-11.91 M |
36.54 M |
-3.51 M |
984,000.00 |
6.01 M |
| Incline (Decline) in Receivables |
-48.44 M |
-39.27 M |
-9.54 M |
-9.31 M |
-4.44 M |
| Incline (Decline) in Inventories |
-29.60 M |
-8.00 M |
-23.02 M |
-4.38 M |
3.43 M |
| Incline (Decline) in Accounts Payable |
-10.19 M |
14.26 M |
3.94 M |
3.62 M |
-452,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-15.15 M |
59.01 M |
14.50 M |
5.97 M |
3.50 M |
| Incline (Decline) in Other Assets or Liabilties |
91.46 M |
10.54 M |
10.62 M |
5.08 M |
3.97 M |
| Net Cash Flow/Operating Activities |
364.60 M |
153.25 M |
31.12 M |
44.37 M |
25.88 M |
| Additions to Other Assets |
0.00 |
0.00 |
27.59 M |
1.17 M |
0.00 |
| Net Assets from Acquisitions |
2.61 B |
29.93 M |
171.83 M |
0.00 |
341,000.00 |
| Incline (Decline) in Inventories |
263,000.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
3.57 M |
2.15 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
1.43 M |
0.00 |
805,000.00 |
744,000.00 |
| Other Uses - Investing |
20.99 M |
9.04 M |
-5.74 M |
5.43 M |
-163,000.00 |
| Other Sources - Investing |
12.50 M |
2.89 M |
6.50 M |
0.00 |
163,000.00 |
| Net Cash Flow - Investing |
2.68 B |
59.23 M |
206.68 M |
13.49 M |
6.62 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
171.01 M |
10.58 M |
10.64 M |
15.87 M |
5.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
969,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
4.55 B |
6.89 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
55.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.47 B |
60.88 M |
2.95 M |
947,000.00 |
1.08 M |
| 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 |
62.74 M |
21.93 M |
27.91 M |
0.00 |
0.00 |
| Other Uses - Financing |
62.74 M |
21.93 M |
27.91 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
2.31 B |
-22.46 M |
90.60 M |
14.92 M |
3.92 M |
| Effect of Exchange rate on Cash |
-968,000.00 |
-1.08 M |
882,000.00 |
-141,000.00 |
-23,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |