| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
34.82 M |
26.08 M |
19.46 M |
16.21 M |
10.32 M |
| Depreciation & Depletion |
13.09 M |
11.27 M |
9.07 M |
5.70 M |
3.51 M |
| Amortization of Intangible Assets |
21.73 M |
14.81 M |
10.39 M |
10.51 M |
6.81 M |
| Deferred Income Taxes and Investment Tax credity |
253,088.35 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
253,088.35 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.48 M |
-46.86 M |
-440,968.59 |
71.05 M |
-1.10 M |
| Funds from Operations |
237.91 M |
158.99 M |
85.48 M |
109.01 M |
81.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
13.14 M |
-5.99 M |
12.89 M |
-29.59 M |
15.60 M |
| Incline (Decline) in Receivables |
-1.57 M |
3.42 M |
3.65 M |
-10.28 M |
-3.75 M |
| Incline (Decline) in Inventories |
-145,868.76 |
623,515.31 |
838,845.47 |
-4.06 M |
-729,533.91 |
| Incline (Decline) in Accounts Payable |
2.26 M |
407,437.91 |
-1.92 M |
2.59 M |
1.30 M |
| Incline (Decline) in Income Taxes Payable |
-1.45 M |
655,441.70 |
5.38 M |
-548,452.61 |
3.24 M |
| Incline (Decline) in Other Accruals |
24.90 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-10.87 M |
-11.10 M |
4.94 M |
-17.30 M |
15.53 M |
| Net Cash Flow/Operating Activities |
251.05 M |
153.00 M |
98.37 M |
79.42 M |
97.53 M |
| Additions to Other Assets |
3.57 M |
3.02 M |
12.25 M |
7.16 M |
2.82 M |
| Net Assets from Acquisitions |
7.13 M |
2.66 M |
32.19 M |
19.74 M |
22.04 M |
| Incline (Decline) in Inventories |
28.78 M |
32.80 M |
96.82 M |
300.74 M |
71.61 M |
| Decrease in Investments |
1.18 M |
274.69 M |
99.82 M |
936,460.01 |
23.70 M |
| Disposal of Fixed Assets |
121,390.63 |
217,352.73 |
44,918.05 |
41,549.40 |
32,506.68 |
| Other Uses - Investing |
4.94 M |
1.85 M |
0.00 |
-176,351.00 |
-7.31 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
176,351.00 |
7.31 M |
| Net Cash Flow - Investing |
56.86 M |
-222.62 M |
56.80 M |
346.09 M |
74.37 M |
| Proceeds from Stock Options |
6.25 M |
15.24 M |
2.96 M |
8.86 M |
5.02 M |
| Other Proceeds from Sale/Issues of Stock |
20.22 M |
0.00 |
0.00 |
0.00 |
105.76 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
175.21 M |
16.35 M |
0.00 |
6.71 M |
74.99 M |
| Long Term Borrowings |
169.22 M |
0.00 |
0.00 |
0.00 |
268.83 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-269.72 M |
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 |
23.20 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
17.38 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
5.82 M |
| Other Sources - Financing |
722.35 |
0.00 |
36,190.08 |
29,946.35 |
449,937.72 |
| Other Uses - Financing |
722.35 |
0.00 |
36,190.08 |
29,946.35 |
449,937.72 |
| Net Cash Flow - Financing |
20.48 M |
-270.83 M |
3.00 M |
2.19 M |
281.87 M |
| Effect of Exchange rate on Cash |
-10.59 M |
-13.33 M |
-1.56 M |
-1.29 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |