| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.52 M |
3.47 M |
1.79 M |
1.08 M |
900,030.67 |
| Depreciation & Depletion |
5.14 M |
3.27 M |
1.54 M |
1.08 M |
900,030.67 |
| Amortization of Intangible Assets |
379,373.60 |
198,516.10 |
246,316.47 |
46,889.24 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.25 M |
12.10 M |
6.98 M |
261,738.31 |
308,151.74 |
| Funds from Operations |
86.33 M |
67.00 M |
38.90 M |
28.61 M |
17.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-968,436.15 |
-2.95 M |
4.81 M |
472,978.52 |
2.42 M |
| Incline (Decline) in Receivables |
-1.54 M |
-18.25 M |
-9.76 M |
-3.49 M |
-715,907.79 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-13.37 M |
10.46 M |
9.93 M |
5.16 M |
1.87 M |
| Incline (Decline) in Income Taxes Payable |
684,721.05 |
1.87 M |
2.37 M |
-900,984.83 |
1.70 M |
| Incline (Decline) in Other Accruals |
1.56 M |
4.32 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
11.70 M |
-1.35 M |
2.27 M |
-293,077.84 |
-428,936.16 |
| Net Cash Flow/Operating Activities |
85.36 M |
64.05 M |
43.72 M |
29.09 M |
19.66 M |
| Additions to Other Assets |
7.21 M |
0.00 |
3.67 M |
5.06 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
206,093.75 |
94,245.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
48.17 M |
18.62 M |
10.11 M |
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 |
0.00 |
0.00 |
0.00 |
-61,115.00 |
-218,648.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
61,115.00 |
218,648.00 |
| Net Cash Flow - Investing |
72.05 M |
35.56 M |
26.01 M |
8.90 M |
1.73 M |
| Proceeds from Stock Options |
5.80 M |
11.61 M |
5.04 M |
1.17 M |
966,208.53 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
16.22 M |
9.52 M |
8.45 M |
4.88 M |
0.00 |
| Common Dividends (Cash) |
16.22 M |
9.52 M |
8.45 M |
4.88 M |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
64,631.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
64,631.00 |
0.00 |
0.00 |
-1.49 M |
| Net Cash Flow - Financing |
-10.41 M |
2.16 M |
-3.41 M |
-3.71 M |
-520,733.16 |
| Effect of Exchange rate on Cash |
-2.12 M |
-1.63 M |
-560,177.45 |
-1.10 M |
-23,395.70 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |