| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
60.02 M |
39.20 M |
33.89 M |
25.88 M |
35.16 M |
| Depreciation & Depletion |
24.47 M |
24.27 M |
21.94 M |
21.70 M |
26.90 M |
| Amortization of Intangible Assets |
35.55 M |
14.93 M |
11.95 M |
4.18 M |
8.26 M |
| Deferred Income Taxes and Investment Tax credity |
7.46 M |
8.42 M |
13.23 M |
16.58 M |
0.00 |
| Deferred Income Taxes |
7.46 M |
8.42 M |
13.23 M |
16.58 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
55.25 M |
39.06 M |
41.77 M |
17.55 M |
24.59 M |
| Funds from Operations |
93.13 M |
192.23 M |
151.26 M |
130.91 M |
121.04 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
30.01 M |
-23.88 M |
-65.62 M |
7.10 M |
25.27 M |
| Incline (Decline) in Receivables |
42.01 M |
-2.78 M |
-15.66 M |
19.50 M |
14.93 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-14.00 M |
-7.34 M |
-9.89 M |
-13.36 M |
-5.24 M |
| Incline (Decline) in Income Taxes Payable |
7.32 M |
9.99 M |
-21.81 M |
-6.32 M |
59.24 M |
| Incline (Decline) in Other Accruals |
762,000.00 |
3.79 M |
2.55 M |
5.32 M |
1.51 M |
| Incline (Decline) in Other Assets or Liabilties |
-6.08 M |
-27.53 M |
-20.81 M |
-4.36 M |
20.39 M |
| Net Cash Flow/Operating Activities |
82.77 M |
222.24 M |
127.37 M |
65.28 M |
128.14 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
1.18 M |
1.52 M |
| Net Assets from Acquisitions |
261.59 M |
31.09 M |
75.08 M |
198.90 M |
9.82 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
62.88 M |
287.03 M |
55.15 M |
94.56 M |
215.03 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
9.71 M |
| Other Proceeds from Sale/Issues of Stock |
12.70 M |
15.65 M |
7.83 M |
10.16 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
27.30 M |
9.95 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
88.14 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
531,000.00 |
496,000.00 |
442,000.00 |
270,000.00 |
0.00 |
| 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 |
169,000.00 |
308,000.00 |
52,000.00 |
1.12 M |
0.00 |
| Other Uses - Financing |
-10.56 M |
-6.22 M |
-962,000.00 |
-11.91 M |
0.00 |
| Net Cash Flow - Financing |
-45.55 M |
62.46 M |
-1.02 M |
6.43 M |
-2.02 M |
| Effect of Exchange rate on Cash |
3.83 M |
-4.00 M |
8.62 M |
1.87 M |
-1.55 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |