| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
86.15 M |
95.27 M |
104.42 M |
23.57 M |
34.34 M |
| Depreciation & Depletion |
17.30 M |
17.56 M |
17.11 M |
23.57 M |
34.34 M |
| Amortization of Intangible Assets |
68.85 M |
77.70 M |
87.31 M |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
2.84 M |
1.22 M |
— |
— |
— |
| Deferred Income Taxes |
2.84 M |
1.22 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.53 M |
12.43 M |
33.90 M |
7.21 M |
2.61 M |
| Funds from Operations |
140.88 M |
112.91 M |
35.57 M |
6.04 M |
88.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-12.00 M |
4.49 M |
10.50 M |
39.31 M |
18.25 M |
| Incline (Decline) in Receivables |
-4.95 M |
-1.96 M |
-18.96 M |
3.54 M |
-4.96 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-244,000.00 |
3.41 M |
10.70 M |
3.49 M |
7.34 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
5.65 M |
2.17 M |
— |
| Incline (Decline) in Other Accruals |
-8.52 M |
13.20 M |
10.43 M |
40.33 M |
9.68 M |
| Incline (Decline) in Other Assets or Liabilties |
1.71 M |
-10.15 M |
8.34 M |
-8.04 M |
540,000.00 |
| Net Cash Flow/Operating Activities |
128.87 M |
117.40 M |
46.08 M |
45.36 M |
106.84 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
9.45 M |
| Net Assets from Acquisitions |
99.69 M |
314,000.00 |
1.11 M |
924.45 M |
36.46 M |
| Incline (Decline) in Inventories |
11.94 M |
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 |
-9.38 M |
0.00 |
13.17 M |
7.91 M |
9.41 M |
| Other Sources - Investing |
12.40 M |
0.00 |
0.00 |
0.00 |
4.94 M |
| Net Cash Flow - Investing |
121.88 M |
19.14 M |
41.51 M |
936.47 M |
62.98 M |
| Proceeds from Stock Options |
1.32 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
86.02 M |
0.00 |
281.99 M |
173.88 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3,000.00 |
112,000.00 |
877,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
623.50 M |
821.02 M |
14.69 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-16.95 M |
0.00 |
| Reduction in Long Term Debt |
5.87 M |
46.33 M |
910.58 M |
0.00 |
2.46 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
21.28 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
21.28 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
7.74 M |
0.00 |
0.00 |
| Other Uses - Financing |
-4.73 M |
-4.91 M |
-392,000.00 |
0.00 |
-24.32 M |
| Net Cash Flow - Financing |
76.74 M |
-51.35 M |
-6.36 M |
977.95 M |
-33.37 M |
| Effect of Exchange rate on Cash |
-9.63 M |
12.52 M |
2.83 M |
-2.24 M |
2.99 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |