| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
174.25 M |
75.24 M |
34.62 M |
29.08 M |
22.81 M |
| Depreciation & Depletion |
142.00 M |
60.30 M |
31.40 M |
26.00 M |
21.90 M |
| Amortization of Intangible Assets |
32.25 M |
14.94 M |
3.22 M |
3.08 M |
908,000.00 |
| 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 |
380.28 M |
35.09 M |
4.20 M |
11.50 M |
2.34 M |
| Funds from Operations |
154.19 M |
128.07 M |
53.70 M |
68.03 M |
64.55 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.06 M |
-14.96 M |
-150,000.00 |
-3.58 M |
-6.66 M |
| Incline (Decline) in Receivables |
-3.23 M |
-20.57 M |
-11.43 M |
-9.45 M |
-8.86 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-2.85 M |
12.02 M |
6.99 M |
-2.39 M |
2.97 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-7.72 M |
-8.60 M |
112,000.00 |
4.65 M |
-4.45 M |
| Incline (Decline) in Other Assets or Liabilties |
11.74 M |
2.20 M |
4.17 M |
3.61 M |
3.68 M |
| Net Cash Flow/Operating Activities |
152.13 M |
113.12 M |
53.56 M |
64.45 M |
57.89 M |
| Additions to Other Assets |
946,000.00 |
1.27 M |
1.97 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
117.60 M |
254.98 M |
4.97 M |
2.20 M |
14.57 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
3.41 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1.78 M |
22,000.00 |
116,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-4.87 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
4.87 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
227.97 M |
337.68 M |
47.86 M |
31.81 M |
38.60 M |
| Proceeds from Stock Options |
15.74 M |
36.34 M |
16,000.00 |
5,000.00 |
49,000.00 |
| Other Proceeds from Sale/Issues of Stock |
-292,000.00 |
-2.01 M |
-11.11 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
13.01 M |
250.75 M |
0.00 |
0.00 |
— |
| Long Term Borrowings |
143.00 M |
1.08 B |
376.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.68 M |
828.23 M |
122.36 M |
28.79 M |
22.56 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
-347,000.00 |
-2.73 M |
| Net Cash Flow - Financing |
127.77 M |
290.28 M |
-8.20 M |
-29.13 M |
-25.24 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |