| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
105.32 M |
53.73 M |
39.29 M |
24.29 M |
12.21 M |
| Depreciation & Depletion |
88.83 M |
47.38 M |
36.88 M |
21.19 M |
11.84 M |
| Amortization of Intangible Assets |
16.50 M |
6.35 M |
2.41 M |
3.10 M |
361,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-9.05 M |
36.76 M |
10.87 M |
18.10 M |
-4.14 M |
| Funds from Operations |
197.29 M |
70.86 M |
42.92 M |
31.53 M |
29.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-15.99 M |
3.55 M |
1.24 M |
5.81 M |
-2.07 M |
| Incline (Decline) in Receivables |
18.65 M |
-30.61 M |
-5.51 M |
-43.01 M |
-17.25 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-40.77 M |
36.32 M |
-1.36 M |
52.65 M |
17.97 M |
| Incline (Decline) in Income Taxes Payable |
806,000.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
835,000.00 |
492,000.00 |
0.00 |
411,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
6.13 M |
-3.00 M |
7.61 M |
-4.64 M |
-3.20 M |
| Net Cash Flow/Operating Activities |
181.30 M |
74.41 M |
44.16 M |
37.34 M |
27.47 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
577.67 M |
34.86 M |
81.70 M |
114.09 M |
70.80 M |
| Incline (Decline) in Inventories |
0.00 |
5.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
840,000.00 |
11.71 M |
0.00 |
7.10 M |
0.00 |
| Other Uses - Investing |
-3.28 M |
0.00 |
-468,000.00 |
405,000.00 |
126.64 M |
| Other Sources - Investing |
3.28 M |
0.00 |
500,000.00 |
95,000.00 |
1.17 M |
| Net Cash Flow - Investing |
948.63 M |
151.45 M |
223.65 M |
279.96 M |
214.67 M |
| Proceeds from Stock Options |
2.70 M |
0.00 |
26.16 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
199.32 M |
351.12 M |
302.21 M |
0.00 |
5.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
269.92 M |
0.00 |
0.00 |
| Long Term Borrowings |
641.79 M |
59.30 M |
1.24 B |
173.80 M |
308.36 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
600,000.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
242.50 M |
1.01 B |
1.65 M |
124.96 M |
| Cash Dividends Paid Total |
120.59 M |
79.93 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
120.59 M |
79.93 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
11.75 M |
7.74 M |
3.79 M |
72.00 M |
0.00 |
| Other Uses - Financing |
11.75 M |
7.74 M |
-95.43 M |
70.20 M |
0.00 |
| Net Cash Flow - Financing |
734.96 M |
95.72 M |
184.95 M |
242.95 M |
188.90 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |