| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
173.67 M |
126.44 M |
46.23 M |
51.57 M |
38.78 M |
| Depreciation & Depletion |
53.31 M |
42.44 M |
15.11 M |
38.77 M |
11.20 M |
| Amortization of Intangible Assets |
120.36 M |
84.00 M |
31.12 M |
12.80 M |
27.58 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 |
23.27 M |
62.09 M |
18.87 M |
22.71 M |
12.59 M |
| Funds from Operations |
186.93 M |
136.02 M |
100.49 M |
85.32 M |
39.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
6.22 M |
-2.69 M |
-5.72 M |
-5.71 M |
13.52 M |
| Incline (Decline) in Receivables |
19.86 M |
-40.72 M |
-3.28 M |
-14.18 M |
15.28 M |
| Incline (Decline) in Inventories |
4.91 M |
19.42 M |
-1.60 M |
-4.00 M |
-3.60 M |
| Incline (Decline) in Accounts Payable |
-6.55 M |
10.03 M |
-8.28 M |
4.43 M |
-5.41 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
7.71 M |
198,000.00 |
6.80 M |
9.77 M |
-1.38 M |
| Incline (Decline) in Other Assets or Liabilties |
-19.72 M |
8.38 M |
639,000.00 |
-1.73 M |
8.64 M |
| Net Cash Flow/Operating Activities |
193.15 M |
133.33 M |
94.77 M |
79.62 M |
53.06 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
6.90 M |
1.72 B |
21.12 M |
0.00 |
253.05 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
205.00 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
35.00 M |
170.43 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
2.63 M |
17,000.00 |
| Other Uses - Investing |
-3.25 M |
-7.44 M |
-1.92 M |
1.22 M |
1.28 M |
| Other Sources - Investing |
3.25 M |
7.44 M |
1.92 M |
677,000.00 |
8.14 M |
| Net Cash Flow - Investing |
67.08 M |
1.71 B |
85.50 M |
30.57 M |
267.10 M |
| Proceeds from Stock Options |
0.00 |
247.62 M |
15.25 M |
0.00 |
3.71 M |
| Other Proceeds from Sale/Issues of Stock |
324.49 M |
0.00 |
-8.77 M |
84.73 M |
8.34 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
1.14 B |
345.00 M |
14.80 M |
295.44 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-10.00 M |
| Reduction in Long Term Debt |
388.58 M |
76.10 M |
42.70 M |
126.20 M |
74.23 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 |
715,000.00 |
1.90 M |
9.72 M |
28,000.00 |
0.00 |
| Other Uses - Financing |
715,000.00 |
1.90 M |
9.72 M |
-363,000.00 |
-109,000.00 |
| Net Cash Flow - Financing |
-63.38 M |
1.31 B |
318.49 M |
-27.03 M |
219.43 M |
| Effect of Exchange rate on Cash |
-10.29 M |
1.31 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |