| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
71.85 M |
44.20 M |
19.51 M |
4.93 M |
923,163.48 |
| Depreciation & Depletion |
48.24 M |
30.86 M |
13.67 M |
4.49 M |
923,163.48 |
| Amortization of Intangible Assets |
23.62 M |
13.34 M |
5.84 M |
437,837.13 |
— |
| 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 |
960.54 M |
29.48 M |
10.32 M |
1.11 M |
12.42 M |
| Funds from Operations |
252.20 M |
217.13 M |
112.96 M |
29.56 M |
13.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-83.76 M |
-50.17 M |
-19.61 M |
-18.29 M |
-8.72 M |
| Incline (Decline) in Receivables |
-129.12 M |
-97.93 M |
-27.02 M |
-17.44 M |
-7.01 M |
| Incline (Decline) in Inventories |
126,857.96 |
-1.11 M |
23,333.99 |
-408,223.12 |
-1.03 M |
| Incline (Decline) in Accounts Payable |
45.10 M |
11.67 M |
-3.17 M |
5.01 M |
-3.93 M |
| Incline (Decline) in Income Taxes Payable |
15.46 M |
10.03 M |
1.28 M |
672,585.20 |
825,100.43 |
| Incline (Decline) in Other Accruals |
9.14 M |
37.68 M |
-1.67 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-24.46 M |
-10.50 M |
10.96 M |
-6.13 M |
2.43 M |
| Net Cash Flow/Operating Activities |
168.44 M |
166.96 M |
93.35 M |
11.27 M |
5.08 M |
| Additions to Other Assets |
1.77 M |
105,048.98 |
6.40 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
136.32 M |
81.78 M |
124.06 M |
4.98 M |
4.70 M |
| Incline (Decline) in Inventories |
0.00 |
88.18 M |
0.00 |
35.00 M |
0.00 |
| Decrease in Investments |
91.13 M |
0.00 |
35.06 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
-11.69 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
14.27 M |
113.37 M |
3.71 M |
40.92 M |
1.04 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
145.79 M |
342.88 M |
121.99 M |
117.67 M |
12.11 M |
| Proceeds from Stock Options |
10.71 M |
19.56 M |
15.25 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
427.44 M |
142.75 M |
118.17 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
47.50 M |
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 |
-30.04 M |
-4.17 M |
-4.80 M |
991,301.30 |
-500,000.26 |
| Reduction in Long Term Debt |
0.00 |
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 |
213,705.93 |
136,913.98 |
326,306.92 |
3,089.00 |
29.48 M |
| Other Uses - Financing |
213,705.93 |
136,913.98 |
326,306.92 |
3,089.00 |
29.48 M |
| Net Cash Flow - Financing |
-66.62 M |
442.98 M |
153.52 M |
119.17 M |
28.98 M |
| Effect of Exchange rate on Cash |
16.47 M |
18.75 M |
3.08 M |
1.21 M |
649.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |