| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
174.21 M |
145.97 M |
166.38 M |
107.17 M |
16.85 M |
| Depreciation & Depletion |
21.53 M |
24.12 M |
21.77 M |
16.65 M |
12.44 M |
| Amortization of Intangible Assets |
152.68 M |
121.85 M |
144.61 M |
90.52 M |
4.40 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
25.00 M |
50.00 M |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
25.00 M |
50.00 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
47.08 M |
20.14 M |
72.60 M |
23.52 M |
234.82 M |
| Funds from Operations |
317.99 M |
25.98 M |
71.46 M |
160.09 M |
304.35 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-166.56 M |
-90.03 M |
-28.09 M |
-120.11 M |
-283.90 M |
| Incline (Decline) in Receivables |
-52.42 M |
39.16 M |
37.87 M |
82.68 M |
-322.44 M |
| Incline (Decline) in Inventories |
-4.90 M |
-10.20 M |
40.71 M |
18.10 M |
-50.53 M |
| Incline (Decline) in Accounts Payable |
31.01 M |
26.60 M |
-7.37 M |
-31.70 M |
62.28 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
-3.58 M |
-3.81 M |
22.55 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
27.62 M |
-36.99 M |
57.61 M |
| Incline (Decline) in Other Assets or Liabilties |
-140.24 M |
-145.59 M |
-123.33 M |
-148.38 M |
-53.36 M |
| Net Cash Flow/Operating Activities |
151.43 M |
-64.04 M |
43.36 M |
39.98 M |
20.46 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
24.25 M |
3.50 M |
| Net Assets from Acquisitions |
7.50 M |
5.80 M |
191,000.00 |
37.75 M |
39.34 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 |
3.00 M |
2.78 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
16.78 M |
24.61 M |
25.28 M |
91.03 M |
64.42 M |
| Proceeds from Stock Options |
25.96 M |
9.50 M |
2.81 M |
31.22 M |
16.68 M |
| Other Proceeds from Sale/Issues of Stock |
-962,000.00 |
-1.81 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
24.93 M |
0.00 |
| Long Term Borrowings |
135.00 M |
18.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
83.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
163,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
163,000.00 |
-71,000.00 |
-368,000.00 |
| Net Cash Flow - Financing |
77.00 M |
25.69 M |
2.97 M |
6.22 M |
16.32 M |
| Effect of Exchange rate on Cash |
-9.13 M |
8.24 M |
4.23 M |
-3.07 M |
-733,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |