| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.97 M |
2.55 M |
459,843.60 |
91,434.27 |
57.98 |
| Depreciation & Depletion |
5.80 M |
2.30 M |
404,650.96 |
83,737.57 |
41.92 |
| Amortization of Intangible Assets |
1.17 M |
242,855.07 |
55,192.64 |
7,696.70 |
16.07 |
| 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 |
7.22 M |
5.91 M |
1.55 M |
2.94 M |
5,556.80 |
| Funds from Operations |
170.94 M |
154.27 M |
32.75 M |
-1.92 M |
-88,385.49 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.62 M |
41.18 M |
26.92 M |
139,523.10 |
-12,661.05 |
| Incline (Decline) in Receivables |
-210,649.25 |
-792,146.69 |
12,566.00 |
-12,223.00 |
— |
| Incline (Decline) in Inventories |
-6.10 M |
-20,776.23 |
10,090.25 |
-36,902.34 |
-815.40 |
| Incline (Decline) in Accounts Payable |
-13.64 M |
6.45 M |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
-1.35 M |
4.08 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
10.69 M |
31.47 M |
26.90 M |
188,648.44 |
-11,845.65 |
| Net Cash Flow/Operating Activities |
160.32 M |
195.45 M |
59.67 M |
-1.78 M |
-101,046.54 |
| Additions to Other Assets |
2.55 M |
2.70 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
837.84 M |
118.71 M |
2.20 M |
146,676.00 |
0.00 |
| Decrease in Investments |
299.61 M |
119.04 M |
1.99 M |
45,958.48 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-1,213.48 |
33,593.32 |
-139,032.47 |
364,332.80 |
| Other Sources - Investing |
0.00 |
1,213.48 |
0.00 |
366,690.00 |
0.00 |
| Net Cash Flow - Investing |
559.71 M |
16.69 M |
3.44 M |
643,248.21 |
502,355.98 |
| Proceeds from Stock Options |
1.55 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
762.69 M |
39.96 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
287.12 M |
4.24 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
662,579.86 |
2.02 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 |
0.00 |
2.78 M |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
85.74 M |
25.17 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
85.74 M |
25.17 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 |
313,696.49 |
2.44 M |
2.42 M |
| Other Uses - Financing |
-1.98 M |
-329,273.97 |
-3.46 M |
2.44 M |
2.42 M |
| Net Cash Flow - Financing |
-373.29 M |
730.83 M |
-1.44 M |
2.44 M |
2.42 M |
| Effect of Exchange rate on Cash |
-36.23 M |
-6.85 M |
18,334.55 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |