| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
22.92 M |
14.70 M |
3.90 M |
2.33 M |
1.48 M |
| Depreciation & Depletion |
2.36 M |
1.47 M |
1.08 M |
465,639.84 |
408,216.99 |
| Amortization of Intangible Assets |
20.56 M |
13.24 M |
2.82 M |
1.86 M |
1.07 M |
| 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 |
9.28 M |
3.77 M |
159,818.40 |
29,302.56 |
17,638.26 |
| Funds from Operations |
89.24 M |
62.55 M |
40.93 M |
26.67 M |
15.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-17.68 M |
-77,937.52 |
4.86 M |
-6.12 M |
1.68 M |
| Incline (Decline) in Receivables |
-26.90 M |
-10.83 M |
-5.84 M |
-9.32 M |
-7.06 M |
| Incline (Decline) in Inventories |
754,086.93 |
1.34 M |
-564,057.48 |
424,764.00 |
-689,100.24 |
| Incline (Decline) in Accounts Payable |
2.76 M |
-431,622.84 |
1.76 M |
1.38 M |
1.20 M |
| Incline (Decline) in Income Taxes Payable |
596,444.70 |
4.18 M |
2.14 M |
1.50 M |
799,883.01 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.11 M |
5.66 M |
7.36 M |
-113,024.16 |
7.43 M |
| Net Cash Flow/Operating Activities |
71.57 M |
62.48 M |
45.79 M |
20.55 M |
17.49 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
17.92 M |
| Net Assets from Acquisitions |
12.12 M |
85.70 M |
107.58 M |
0.00 |
0.00 |
| 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 |
22.73 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
220.78 M |
22.47 M |
0.00 |
12.65 M |
-2.96 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
3.54 M |
| Net Cash Flow - Investing |
213.96 M |
112.13 M |
112.18 M |
16.84 M |
15.42 M |
| Proceeds from Stock Options |
0.00 |
695,369.88 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
4.71 M |
0.00 |
-1.22 M |
98.38 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
4.71 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
268.02 M |
0.00 |
141.72 M |
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 |
1.08 M |
0.00 |
2,954.88 |
17,155.02 |
17,153.60 |
| Cash Dividends Paid Total |
12.63 M |
11.23 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
12.63 M |
11.23 M |
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 |
1.28 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-29.96 M |
664,232.40 |
-3.19 M |
| Net Cash Flow - Financing |
255.39 M |
-11.62 M |
110.55 M |
99.04 M |
-3.21 M |
| Effect of Exchange rate on Cash |
-164,642.07 |
-4.93 M |
-2.31 M |
-668,172.24 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |