| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.09 M |
7.80 M |
1.09 M |
882,605.49 |
1.25 M |
| Depreciation & Depletion |
4.93 M |
2.81 M |
1.09 M |
742,759.42 |
690,999.95 |
| Amortization of Intangible Assets |
6.16 M |
4.99 M |
139,846.07 |
563,999.96 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.46 M |
9.91 M |
2.00 M |
-383,030.96 |
1.90 M |
| Funds from Operations |
31.14 M |
54.31 M |
29.60 M |
20.71 M |
13.41 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.75 M |
2.62 M |
-2.54 M |
-3.97 M |
-5.95 M |
| Incline (Decline) in Receivables |
4.55 M |
-355,981.01 |
-8.92 M |
-7.47 M |
-8.81 M |
| Incline (Decline) in Inventories |
-2.90 M |
632,100.15 |
-4.57 M |
7.17 M |
-11.24 M |
| Incline (Decline) in Accounts Payable |
-2.08 M |
-4.95 M |
6.34 M |
-7.05 M |
12.87 M |
| Incline (Decline) in Income Taxes Payable |
-471,413.68 |
2.03 M |
1.06 M |
826,803.77 |
2.48 M |
| Incline (Decline) in Other Accruals |
256,999.98 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.65 M |
5.26 M |
3.54 M |
2.56 M |
-1.51 M |
| Net Cash Flow/Operating Activities |
35.89 M |
56.93 M |
27.06 M |
16.75 M |
7.46 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
12.58 M |
54.61 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
580,697.26 |
4.77 M |
259.84 M |
84.14 M |
| Decrease in Investments |
0.00 |
1.86 M |
0.00 |
229.91 M |
79.55 M |
| Disposal of Fixed Assets |
34,110.24 |
944.57 |
13,196.04 |
12,490.14 |
15,000.00 |
| Other Uses - Investing |
403,955.44 |
-772,170.74 |
-41,464.48 |
189,185.23 |
2.63 M |
| Other Sources - Investing |
0.00 |
772,170.74 |
41,464.48 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
31.58 M |
59.45 M |
13.07 M |
31.44 M |
8.36 M |
| Proceeds from Stock Options |
1.07 M |
3.18 M |
1.17 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
670,444.96 |
39.74 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
53.61 M |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
638,915.92 |
462,839.30 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-198,146.41 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
34,523.12 |
262,742.81 |
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 |
559,865.28 |
618,510.53 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
559,865.28 |
618,510.53 |
0.00 |
-9,507.42 |
-97,999.99 |
| Net Cash Flow - Financing |
-51.37 M |
3.80 M |
1.84 M |
39.73 M |
-97,999.99 |
| Effect of Exchange rate on Cash |
-6.18 M |
824,883.84 |
-173,271.08 |
1.52 M |
-154,999.99 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |