| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
58.17 M |
41.51 M |
37.49 M |
30.63 M |
18.63 M |
| Depreciation & Depletion |
52.67 M |
37.41 M |
32.49 M |
26.43 M |
18.63 M |
| Amortization of Intangible Assets |
5.50 M |
4.10 M |
5.00 M |
4.20 M |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
6.15 M |
6.89 M |
6.59 M |
10.19 M |
— |
| Deferred Income Taxes |
6.15 M |
6.89 M |
6.59 M |
10.19 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
33.31 M |
57.34 M |
38.76 M |
43.30 M |
20.77 M |
| Funds from Operations |
144.16 M |
128.02 M |
108.30 M |
94.69 M |
54.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.98 M |
-1.54 M |
-7.62 M |
-244,000.00 |
-836,000.00 |
| Incline (Decline) in Receivables |
5.61 M |
-11.90 M |
-914,000.00 |
-27.33 M |
-1.76 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-5.15 M |
13.79 M |
-3.32 M |
16.40 M |
-401,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-3.52 M |
-2.23 M |
-2.33 M |
6.98 M |
-215,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-3.91 M |
-1.20 M |
-1.05 M |
3.70 M |
1.54 M |
| Net Cash Flow/Operating Activities |
137.19 M |
126.48 M |
100.68 M |
94.45 M |
53.85 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
260.38 M |
176.92 M |
91.26 M |
290.94 M |
28.68 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 |
-998,000.00 |
-858,000.00 |
-36,000.00 |
-52,000.00 |
-1.10 M |
| Other Sources - Investing |
998,000.00 |
858,000.00 |
36,000.00 |
52,000.00 |
1.10 M |
| Net Cash Flow - Investing |
331.03 M |
224.18 M |
129.68 M |
303.62 M |
28.43 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
138.14 M |
860,000.00 |
117.44 M |
126.64 M |
-1.23 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
453.80 M |
220.24 M |
85.80 M |
288.80 M |
28.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
297.80 M |
27.00 M |
122.90 M |
151.60 M |
2.50 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 |
-112.46 M |
-79.58 M |
-60.81 M |
-52.46 M |
-38.41 M |
| Net Cash Flow - Financing |
181.68 M |
114.52 M |
19.53 M |
211.38 M |
-13.64 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |