| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
39.41 M |
25.48 M |
15.71 M |
11.66 M |
10.14 M |
| Depreciation & Depletion |
13.60 M |
11.40 M |
6.90 M |
7.20 M |
8.90 M |
| Amortization of Intangible Assets |
25.81 M |
14.08 M |
8.81 M |
4.46 M |
1.24 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
34.81 M |
25.51 M |
16.46 M |
-23,000.00 |
-23.80 M |
| Funds from Operations |
178.05 M |
136.38 M |
82.87 M |
57.96 M |
46.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.20 M |
5.36 M |
32.86 M |
-9.67 M |
20.75 M |
| Incline (Decline) in Receivables |
-23.94 M |
-5.54 M |
-4.69 M |
-26.09 M |
4.56 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-4.79 M |
-15.64 M |
2.26 M |
5.03 M |
-15.21 M |
| Incline (Decline) in Income Taxes Payable |
-3.63 M |
11.15 M |
3.50 M |
963,000.00 |
1.04 M |
| Incline (Decline) in Other Accruals |
8.40 M |
4.89 M |
4.48 M |
-3.04 M |
25.97 M |
| Incline (Decline) in Other Assets or Liabilties |
35.16 M |
10.50 M |
27.31 M |
13.47 M |
4.40 M |
| Net Cash Flow/Operating Activities |
189.25 M |
141.74 M |
115.73 M |
48.29 M |
66.98 M |
| Additions to Other Assets |
4.00 M |
3.30 M |
— |
— |
— |
| Net Assets from Acquisitions |
272.84 M |
114.63 M |
84.45 M |
3.52 M |
70.33 M |
| Incline (Decline) in Inventories |
0.00 |
98.98 M |
5.35 M |
28.38 M |
0.00 |
| Decrease in Investments |
10.64 M |
92.94 M |
31.28 M |
2.43 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
4.86 M |
1.28 M |
-114,000.00 |
4.17 M |
-109.38 M |
| Other Sources - Investing |
0.00 |
0.00 |
114,000.00 |
0.00 |
109.38 M |
| Net Cash Flow - Investing |
284.95 M |
133.83 M |
72.29 M |
39.30 M |
-34.60 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 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
84.36 M |
38.49 M |
7.55 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
76.90 M |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
0.00 |
537,000.00 |
190,000.00 |
390,000.00 |
157,000.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
1.84 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
1.84 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.95 M |
1.05 M |
10.54 M |
0.00 |
0.00 |
| Other Uses - Financing |
3.95 M |
1.05 M |
10.54 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-3.51 M |
-37.98 M |
2.80 M |
-390,000.00 |
-2.00 M |
| Effect of Exchange rate on Cash |
-18.24 M |
-1.48 M |
1.42 M |
-684,000.00 |
818,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |