| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
33.47 M |
27.83 M |
29.66 M |
32.08 M |
22.84 M |
| Depreciation & Depletion |
4.97 M |
1.48 M |
3.50 M |
2.55 M |
2.60 M |
| Amortization of Intangible Assets |
28.50 M |
26.35 M |
26.16 M |
29.53 M |
20.24 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
37.15 M |
1.15 M |
679,000.00 |
-6.79 M |
-626,000.00 |
| Funds from Operations |
131.71 M |
87.45 M |
91.77 M |
27.63 M |
41.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
— |
— |
— |
— |
| Funds from/for Other Operating Activities |
23.37 M |
22.78 M |
-8.10 M |
32.25 M |
-19.90 M |
| Incline (Decline) in Receivables |
-7.75 M |
-15.53 M |
11.77 M |
-12.38 M |
26.61 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
272,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
-15.58 M |
15.20 M |
-7.01 M |
3.48 M |
12.75 M |
| Incline (Decline) in Other Accruals |
8.05 M |
12.08 M |
4.35 M |
-5.06 M |
-31.35 M |
| Incline (Decline) in Other Assets or Liabilties |
38.38 M |
11.03 M |
-17.22 M |
46.21 M |
-27.92 M |
| Net Cash Flow/Operating Activities |
155.08 M |
110.22 M |
83.66 M |
59.88 M |
22.08 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
20,000.00 |
647,000.00 |
168.56 M |
— |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
90.00 M |
0.00 |
| Other Uses - Investing |
-137.62 M |
-192.61 M |
77.35 M |
154.01 M |
31.38 M |
| Other Sources - Investing |
137.62 M |
192.61 M |
0.00 |
— |
— |
| Net Cash Flow - Investing |
-112.07 M |
-192.07 M |
79.76 M |
63.71 M |
-135.13 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
-21,000.00 |
257.06 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
681,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
423.88 M |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
22.25 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
973.00 M |
5.00 M |
0.00 |
177.50 M |
| Common Dividends (Cash) |
0.00 |
973.00 M |
5.00 M |
0.00 |
177.50 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
46.02 M |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
46.02 M |
| Net Cash Flow - Financing |
-22.95 M |
-292.06 M |
-5.00 M |
0.00 |
-131.48 M |
| Effect of Exchange rate on Cash |
-9.94 M |
-776,000.00 |
2.05 M |
-5.84 M |
1.61 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |