| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
73.13 M |
55.67 M |
48.26 M |
46.36 M |
34.15 M |
| Depreciation & Depletion |
63.72 M |
49.71 M |
40.60 M |
38.72 M |
34.15 M |
| Amortization of Intangible Assets |
9.40 M |
5.96 M |
7.66 M |
7.64 M |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-34.48 M |
-6.53 M |
5.94 M |
2.15 M |
-10.08 M |
| Funds from Operations |
459.78 M |
334.82 M |
250.86 M |
187.98 M |
142.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-146.37 M |
26.04 M |
-27.33 M |
-34.17 M |
-54.36 M |
| Incline (Decline) in Receivables |
-276.67 M |
-101.64 M |
-245.03 M |
-127.77 M |
-43.29 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
45.78 M |
-54.74 M |
128.92 M |
67.28 M |
-13.10 M |
| Incline (Decline) in Income Taxes Payable |
56.11 M |
-12.36 M |
25.76 M |
16.81 M |
1.64 M |
| Incline (Decline) in Other Accruals |
55.47 M |
78.86 M |
75.32 M |
2.62 M |
20.96 M |
| Incline (Decline) in Other Assets or Liabilties |
-27.06 M |
115.92 M |
-12.31 M |
6.89 M |
-20.58 M |
| Net Cash Flow/Operating Activities |
313.41 M |
360.86 M |
223.53 M |
161.33 M |
87.76 M |
| Additions to Other Assets |
38.87 M |
11.09 M |
221,000.00 |
27.35 M |
9.56 M |
| Net Assets from Acquisitions |
264.07 M |
88.72 M |
10.96 M |
0.00 |
163.75 M |
| Incline (Decline) in Inventories |
2.85 M |
3.71 M |
0.00 |
8.77 M |
5.61 M |
| Decrease in Investments |
7.43 M |
1.56 M |
8.32 M |
12.44 M |
8.50 M |
| Disposal of Fixed Assets |
383,000.00 |
1.49 M |
1.30 M |
1.35 M |
7.82 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
409.91 M |
165.80 M |
67.57 M |
68.33 M |
203.06 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
46.36 M |
34.69 M |
29.39 M |
37.06 M |
27.66 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
45.57 M |
28.47 M |
68.71 M |
64.70 M |
278.64 M |
| Incline or Decline in Short Term Borrowings |
-6.82 M |
-13.94 M |
7.95 M |
5.44 M |
-3.12 M |
| Reduction in Long Term Debt |
27.34 M |
70.86 M |
86.78 M |
52.84 M |
220.37 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 |
46.26 M |
25.80 M |
29.05 M |
11.93 M |
8.55 M |
| Other Uses - Financing |
41.01 M |
1.34 M |
29.05 M |
6.34 M |
8.55 M |
| Net Cash Flow - Financing |
98.79 M |
-20.30 M |
48.32 M |
49.66 M |
91.35 M |
| Effect of Exchange rate on Cash |
-11.22 M |
4.52 M |
-10.06 M |
-2.89 M |
-2.13 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |