| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
57.84 M |
54.82 M |
28.22 M |
23.27 M |
— |
| Depreciation & Depletion |
23.66 M |
21.54 M |
12.93 M |
12.59 M |
— |
| Amortization of Intangible Assets |
34.18 M |
33.28 M |
15.29 M |
10.68 M |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
196.73 M |
180.58 M |
18.90 M |
10.40 M |
— |
| Funds from Operations |
197.97 M |
140.75 M |
161.20 M |
89.12 M |
117.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-546.98 M |
-1.22 B |
353.59 M |
-288.82 M |
— |
| Incline (Decline) in Receivables |
6.52 B |
-2.46 B |
-4.69 B |
-1.23 B |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-8.70 B |
0.00 |
5.46 B |
1.50 B |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-46.34 M |
-31.41 M |
121.34 M |
33.84 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.68 B |
1.27 B |
-538.24 M |
-592.11 M |
— |
| Net Cash Flow/Operating Activities |
-349.02 M |
-1.07 B |
442.70 M |
-170.91 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
6.65 M |
58.47 M |
302.37 M |
4.00 M |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
1.15 M |
670,000.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
87.86 M |
5.93 M |
— |
| Disposal of Fixed Assets |
66,000.00 |
274,000.00 |
75,000.00 |
2.00 M |
— |
| Other Uses - Investing |
-24.08 M |
-176.02 M |
0.00 |
— |
— |
| Other Sources - Investing |
25.45 M |
177.12 M |
0.00 |
— |
— |
| Net Cash Flow - Investing |
16.27 M |
-89.20 M |
234.98 M |
7.25 M |
— |
| Proceeds from Stock Options |
18.59 M |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
205.61 M |
0.00 |
0.00 |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
18.59 M |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
754.48 M |
0.00 |
98.53 M |
319.98 M |
— |
| Incline or Decline in Short Term Borrowings |
-1.43 B |
244.52 M |
2.01 M |
39.80 M |
— |
| Reduction in Long Term Debt |
3.20 M |
0.00 |
— |
— |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
6.05 M |
12.46 M |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
6.05 M |
12.46 M |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
3.20 M |
571.22 M |
143,000.00 |
0.00 |
— |
| Other Uses - Financing |
2.37 M |
501.50 M |
143,000.00 |
0.00 |
— |
| Net Cash Flow - Financing |
-470.28 M |
746.02 M |
94.63 M |
347.32 M |
— |
| Effect of Exchange rate on Cash |
-6.33 M |
27.88 M |
-502,000.00 |
1.05 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |