| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
142.59 M |
66.77 M |
65.21 M |
28.91 M |
651,000.00 |
| Depreciation & Depletion |
70.24 M |
31.52 M |
21.37 M |
14.10 M |
370,000.00 |
| Amortization of Intangible Assets |
72.35 M |
35.26 M |
43.85 M |
14.82 M |
281,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
206.93 M |
86.52 M |
-43.24 M |
7.90 M |
278,000.00 |
| Funds from Operations |
84.95 M |
78.98 M |
57.17 M |
46.32 M |
-16.66 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
8.73 M |
17.57 M |
-10.80 M |
-2.77 M |
12.61 M |
| Incline (Decline) in Receivables |
16.95 M |
-12.26 M |
-1.09 M |
-6.66 M |
-2.12 M |
| Incline (Decline) in Inventories |
2.70 M |
-3.29 M |
352,000.00 |
-178,000.00 |
686,000.00 |
| Incline (Decline) in Accounts Payable |
-16.20 M |
23.81 M |
-9.95 M |
1.88 M |
798,000.00 |
| Incline (Decline) in Income Taxes Payable |
-1.14 M |
5.01 M |
-3.21 M |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-4.68 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
6.41 M |
4.30 M |
3.11 M |
2.18 M |
13.25 M |
| Net Cash Flow/Operating Activities |
93.68 M |
96.55 M |
46.36 M |
43.55 M |
-4.04 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
53.27 M |
704.17 M |
845.06 M |
182.37 M |
467.41 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
7.56 M |
85.06 M |
166.26 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-27.09 M |
-25.97 M |
-11.02 M |
12.84 M |
-17,000.00 |
| Other Sources - Investing |
27.09 M |
28.84 M |
11.32 M |
1.97 M |
17,000.00 |
| Net Cash Flow - Investing |
83.40 M |
644.01 M |
686.20 M |
201.95 M |
467.48 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-65,000.00 |
241.35 M |
276.89 M |
-1.84 M |
613.26 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
99.27 M |
1.37 B |
992.96 M |
380.24 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
2.16 M |
904.65 M |
640.55 M |
198.78 M |
1.50 M |
| Cash Dividends Paid Total |
95.51 M |
97.91 M |
62.00 M |
42.95 M |
0.00 |
| Common Dividends (Cash) |
95.51 M |
97.91 M |
62.00 M |
42.95 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
4.30 M |
0.00 |
1.44 M |
0.00 |
| Other Uses - Financing |
-1.06 M |
-39.42 M |
-4.96 M |
-2.83 M |
0.00 |
| Net Cash Flow - Financing |
483,000.00 |
567.55 M |
562.33 M |
133.85 M |
611.76 M |
| Effect of Exchange rate on Cash |
-1,000.00 |
-272,000.00 |
-331,000.00 |
-193,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |