| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
211.44 M |
169.23 M |
133.09 M |
87.22 M |
90.45 M |
| Depreciation & Depletion |
133.70 M |
114.80 M |
99.00 M |
85.30 M |
89.30 M |
| Amortization of Intangible Assets |
77.74 M |
54.43 M |
34.09 M |
1.92 M |
1.15 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
1.99 M |
302,000.00 |
384,000.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
1.99 M |
302,000.00 |
384,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.03 M |
31.12 M |
78.08 M |
58.49 M |
82.81 M |
| Funds from Operations |
165.87 M |
122.67 M |
77.76 M |
51.06 M |
22.73 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
7.83 M |
263,000.00 |
-1.80 M |
-1.30 M |
-8.51 M |
| Incline (Decline) in Receivables |
14.41 M |
-1.18 M |
-2.14 M |
-2.23 M |
-10.05 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-6.19 M |
3.64 M |
-7.02 M |
138,000.00 |
3.56 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
-1.37 M |
769,000.00 |
-3.16 M |
| Incline (Decline) in Other Assets or Liabilties |
-392,000.00 |
-2.20 M |
8.73 M |
25,000.00 |
1.14 M |
| Net Cash Flow/Operating Activities |
173.70 M |
122.93 M |
75.96 M |
49.77 M |
14.22 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
584.50 M |
201.47 M |
725.53 M |
61.33 M |
1.79 M |
| Incline (Decline) in Inventories |
0.00 |
208.25 M |
0.00 |
34.63 M |
0.00 |
| Decrease in Investments |
41.04 M |
137.55 M |
19.90 M |
15.00 M |
0.00 |
| Disposal of Fixed Assets |
51,000.00 |
131,000.00 |
265,000.00 |
1.34 M |
1.50 M |
| Other Uses - Investing |
980,000.00 |
2.08 M |
5.54 M |
12,000.00 |
-8.84 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
8.84 M |
| Net Cash Flow - Investing |
580.55 M |
301.88 M |
739.88 M |
99.28 M |
-1.33 M |
| Proceeds from Stock Options |
62.69 M |
35.01 M |
10.49 M |
4.69 M |
2.13 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
226.86 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
120.00 M |
91.24 M |
707,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.00 B |
341.45 M |
2.21 B |
25.32 M |
608.37 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-526,000.00 |
0.00 |
| Reduction in Long Term Debt |
521.54 M |
0.00 |
1.55 B |
620.68 M |
564.75 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 |
408.10 M |
0.00 |
| Other Uses - Financing |
-8.08 M |
-82.15 M |
-12.75 M |
390.16 M |
0.00 |
| Net Cash Flow - Financing |
415.44 M |
203.07 M |
664.13 M |
25.82 M |
45.75 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |