| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
28.89 M |
11.56 M |
5.86 M |
2.91 M |
720,770.11 |
| Depreciation & Depletion |
28.26 M |
11.22 M |
5.78 M |
2.87 M |
696,700.83 |
| Amortization of Intangible Assets |
629,455.79 |
338,433.64 |
73,981.95 |
44,483.90 |
24,069.28 |
| Deferred Income Taxes and Investment Tax credity |
23.41 M |
14.82 M |
5.65 M |
3.29 M |
1.44 M |
| Deferred Income Taxes |
23.41 M |
14.82 M |
5.65 M |
3.29 M |
1.44 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-797,474.40 |
10.33 M |
3.58 M |
719,074.45 |
-286,835.61 |
| Funds from Operations |
34.69 M |
23.49 M |
13.15 M |
4.98 M |
807,017.93 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
16.87 M |
4.82 M |
7.20 M |
3.65 M |
2.66 M |
| Incline (Decline) in Receivables |
-925,763.76 |
-962,824.49 |
-748,239.08 |
-235,400.92 |
-33,005.10 |
| Incline (Decline) in Inventories |
-1.07 M |
-379,668.48 |
-829,531.42 |
-448,972.42 |
-176,945.54 |
| Incline (Decline) in Accounts Payable |
1.05 M |
-1.19 M |
694,665.19 |
170,219.33 |
15,947.05 |
| Incline (Decline) in Income Taxes Payable |
1.35 M |
2.96 M |
880,872.33 |
931,410.45 |
141,850.12 |
| Incline (Decline) in Other Accruals |
3.52 M |
2.24 M |
3.69 M |
990,098.45 |
2.32 M |
| Incline (Decline) in Other Assets or Liabilties |
12.94 M |
2.16 M |
3.51 M |
2.24 M |
389,397.47 |
| Net Cash Flow/Operating Activities |
51.56 M |
28.31 M |
20.35 M |
8.63 M |
3.46 M |
| Additions to Other Assets |
564,155.35 |
690,653.20 |
155,952.98 |
124,465.10 |
26,162.02 |
| Net Assets from Acquisitions |
4.85 M |
19.36 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
14.45 M |
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 |
239,386.79 |
113,285.22 |
8,900.62 |
13,698.19 |
1.80 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
139.31 M |
80.91 M |
26.87 M |
19.48 M |
5.11 M |
| Proceeds from Stock Options |
703,857.84 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
48.64 M |
81.75 M |
4.93 M |
3.67 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
142.75 M |
2.51 M |
4.89 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-38.86 M |
-6.44 M |
— |
— |
— |
| Reduction in Long Term Debt |
18.98 M |
7.91 M |
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 |
195,034.50 |
36,998.35 |
847,776.75 |
0.00 |
148,584.00 |
| Other Uses - Financing |
-8.60 M |
-11.29 M |
565,593.02 |
-19,325.54 |
148,584.00 |
| Net Cash Flow - Financing |
-65.74 M |
165.75 M |
97.90 M |
12.24 M |
3.46 M |
| Effect of Exchange rate on Cash |
-9.47 M |
-7.02 M |
-878,408.89 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |