| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.70 M |
4.32 M |
1.80 M |
321,525.10 |
— |
| Depreciation & Depletion |
5.75 M |
4.29 M |
1.77 M |
298,607.09 |
— |
| Amortization of Intangible Assets |
955,538.68 |
29,393.00 |
24,727.99 |
22,918.01 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
20.17 M |
3.47 M |
53.86 M |
0.00 |
— |
| Funds from Operations |
1.28 M |
2.22 M |
18.38 M |
-65,226.02 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
90.67 M |
-64.99 M |
-94.52 M |
-13.02 M |
— |
| Incline (Decline) in Receivables |
16.11 M |
16.10 M |
-43.27 M |
-1.71 M |
— |
| Incline (Decline) in Inventories |
57.71 M |
-68.16 M |
-37.68 M |
-6.62 M |
— |
| Incline (Decline) in Accounts Payable |
13.83 M |
-3.40 M |
5.50 M |
1.46 M |
— |
| Incline (Decline) in Income Taxes Payable |
-1.25 M |
58,394.99 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.37 M |
917,412.86 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.91 M |
-10.50 M |
-19.07 M |
-6.16 M |
— |
| Net Cash Flow/Operating Activities |
91.95 M |
-62.77 M |
-76.15 M |
-13.09 M |
— |
| Additions to Other Assets |
4.33 M |
1.18 M |
1.73 M |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
5,661.00 |
110.00 |
2,505.00 |
0.00 |
— |
| Other Uses - Investing |
39.84 M |
18.52 M |
-1.11 M |
0.00 |
— |
| Other Sources - Investing |
24,565.99 |
0.00 |
1.11 M |
0.00 |
— |
| Net Cash Flow - Investing |
88.24 M |
35.27 M |
23.76 M |
10.39 M |
— |
| Proceeds from Stock Options |
71,547.98 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
95.91 M |
47.91 M |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
3.11 M |
0.00 |
— |
| Long Term Borrowings |
54.50 M |
0.00 |
0.00 |
6.82 M |
— |
| Incline or Decline in Short Term Borrowings |
142.45 M |
168.01 M |
80.09 M |
25.04 M |
— |
| Reduction in Long Term Debt |
181.42 M |
128.88 M |
34.01 M |
3.62 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
299,019.90 |
0.00 |
33.72 M |
28.35 M |
— |
| Other Uses - Financing |
299,019.90 |
0.00 |
1.24 M |
16.50 M |
— |
| Net Cash Flow - Financing |
15.90 M |
135.03 M |
92.12 M |
44.74 M |
— |
| Effect of Exchange rate on Cash |
14.73 M |
8.72 M |
2.77 M |
414,605.12 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |