| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.14 M |
13.07 M |
10.39 M |
5.95 M |
4.14 M |
| Depreciation & Depletion |
13.14 M |
13.07 M |
9.85 M |
5.00 M |
3.20 M |
| Amortization of Intangible Assets |
0.00 |
544,235.47 |
947,958.68 |
947,080.34 |
424,162.02 |
| 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 |
35.48 M |
18.80 M |
15.48 M |
1.46 M |
967,514.14 |
| Funds from Operations |
280.25 M |
196.82 M |
180.63 M |
119.37 M |
59.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.26 M |
-14.81 M |
19.94 M |
15.67 M |
14.59 M |
| Incline (Decline) in Receivables |
-10.53 M |
-3.92 M |
-8.74 M |
-2.06 M |
914,234.33 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
4.73 M |
124,723.85 |
5.67 M |
1.57 M |
725,937.69 |
| Incline (Decline) in Income Taxes Payable |
1.78 M |
-362,766.28 |
2.94 M |
4.87 M |
660,376.27 |
| Incline (Decline) in Other Accruals |
3.60 M |
1.33 M |
1.35 M |
-230,363.09 |
1.21 M |
| Incline (Decline) in Other Assets or Liabilties |
11.69 M |
-11.98 M |
18.72 M |
11.53 M |
11.08 M |
| Net Cash Flow/Operating Activities |
291.51 M |
182.01 M |
200.57 M |
135.04 M |
74.19 M |
| Additions to Other Assets |
6.06 M |
3.56 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 |
619.29 M |
84.29 M |
272.04 M |
206.87 M |
0.00 |
| Decrease in Investments |
150.65 M |
223.06 M |
141.38 M |
20.23 M |
20.12 M |
| Disposal of Fixed Assets |
40,554.75 |
7,343.53 |
18,607.23 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.39 M |
172,204.42 |
4.53 M |
-97,690.13 |
70,645.05 |
| Other Sources - Investing |
2.17 M |
0.00 |
0.00 |
97,690.13 |
0.00 |
| Net Cash Flow - Investing |
492.54 M |
-125.61 M |
153.08 M |
197.86 M |
-12.78 M |
| Proceeds from Stock Options |
2.66 M |
5.70 M |
0.00 |
12.92 M |
3.71 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
23.94 M |
132.39 M |
109.75 M |
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 |
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 |
3,806.93 |
37,217.17 |
50,269.78 |
0.00 |
156,813.98 |
| Other Uses - Financing |
-1.44 M |
13,837.10 |
27,995.79 |
-23,843.04 |
156,813.98 |
| Net Cash Flow - Financing |
-22.72 M |
-126.68 M |
-104.18 M |
12.89 M |
3.87 M |
| Effect of Exchange rate on Cash |
-20.32 M |
-12.59 M |
-3.53 M |
-3.63 M |
-2,183.10 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |