| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
40.31 M |
31.08 M |
20.62 M |
14.74 M |
9.86 M |
| Depreciation & Depletion |
36.40 M |
29.20 M |
19.80 M |
14.00 M |
8.88 M |
| Amortization of Intangible Assets |
3.91 M |
1.88 M |
819,000.00 |
738,000.00 |
987,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.21 M |
36.43 M |
52.48 M |
32.44 M |
25.11 M |
| Funds from Operations |
164.47 M |
143.72 M |
133.74 M |
74.33 M |
51.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-22.69 M |
-18.24 M |
-10.03 M |
5.44 M |
-11.92 M |
| Incline (Decline) in Receivables |
-16.76 M |
-10.72 M |
-12.72 M |
-9.40 M |
-14.08 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
2.39 M |
-7.56 M |
312,000.00 |
2.12 M |
-5.18 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-4.14 M |
-4.13 M |
11.62 M |
15.94 M |
5.13 M |
| Incline (Decline) in Other Assets or Liabilties |
-4.18 M |
4.18 M |
-9.24 M |
-3.21 M |
2.20 M |
| Net Cash Flow/Operating Activities |
141.78 M |
125.47 M |
123.71 M |
79.78 M |
39.86 M |
| Additions to Other Assets |
1.32 M |
2.45 M |
-1.84 M |
612,000.00 |
— |
| Net Assets from Acquisitions |
166.16 M |
462.82 M |
385.08 M |
514.52 M |
136.50 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
30.74 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
29.40 M |
953,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-5.24 M |
-1.91 M |
594,000.00 |
-1.22 M |
1.42 M |
| Other Sources - Investing |
5.24 M |
1.91 M |
0.00 |
1.22 M |
0.00 |
| Net Cash Flow - Investing |
286.22 M |
536.58 M |
419.49 M |
536.40 M |
154.06 M |
| Proceeds from Stock Options |
9.47 M |
17.28 M |
6.31 M |
6.38 M |
4.43 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-1.58 M |
178.70 M |
102.39 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
149.27 M |
475.21 M |
251.00 M |
545.00 M |
61.98 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
6.07 M |
69.41 M |
465,000.00 |
252.22 M |
4.65 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 |
3.05 M |
9.43 M |
4.35 M |
0.00 |
338,000.00 |
| Other Uses - Financing |
3.05 M |
9.43 M |
4.35 M |
0.00 |
338,000.00 |
| Net Cash Flow - Financing |
155.73 M |
432.51 M |
259.62 M |
477.87 M |
102.50 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |