| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
41.60 M |
20.46 M |
11.37 M |
3.87 M |
1.97 M |
| Depreciation & Depletion |
34.90 M |
17.55 M |
10.11 M |
3.67 M |
1.81 M |
| Amortization of Intangible Assets |
6.70 M |
2.91 M |
1.26 M |
206,110.06 |
159,986.08 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
141.60 M |
29.21 M |
12.19 M |
16.99 M |
152,987.08 |
| Funds from Operations |
251.20 M |
214.85 M |
126.61 M |
50.81 M |
21.27 M |
| Extraordinary Items & Discontinued Operations |
— |
— |
— |
— |
— |
| Funds from/for Other Operating Activities |
-422.50 M |
-223.92 M |
-295.49 M |
-28.19 M |
-18.69 M |
| Incline (Decline) in Receivables |
-356.40 M |
-211.39 M |
-166.65 M |
-18.68 M |
-6.17 M |
| Incline (Decline) in Inventories |
-89.40 M |
22.81 M |
-133.35 M |
-22.72 M |
-14.13 M |
| Incline (Decline) in Accounts Payable |
53.30 M |
28.67 M |
25.82 M |
601,116.18 |
677,133.35 |
| Incline (Decline) in Income Taxes Payable |
5.40 M |
4.01 M |
1.35 M |
1.90 M |
0.00 |
| Incline (Decline) in Other Accruals |
799,999.74 |
16.45 M |
5.87 M |
3.12 M |
800,993.42 |
| Incline (Decline) in Other Assets or Liabilties |
-36.20 M |
-84.47 M |
-28.55 M |
7.59 M |
123,774.06 |
| Net Cash Flow/Operating Activities |
-171.30 M |
-9.07 M |
-168.88 M |
22.62 M |
2.58 M |
| Additions to Other Assets |
3.70 M |
9.53 M |
0.00 |
639,988.19 |
1.14 M |
| Net Assets from Acquisitions |
57.40 M |
0.00 |
10.01 M |
587,655.18 |
0.00 |
| Incline (Decline) in Inventories |
21.70 M |
58.80 M |
0.00 |
905,837.27 |
120,823.06 |
| Decrease in Investments |
45.60 M |
1.00 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
399,999.87 |
7.21 M |
84,072.98 |
27,136.01 |
9,605.00 |
| Other Uses - Investing |
271.20 M |
18.08 M |
72.51 M |
-44,647.01 |
3.64 M |
| Other Sources - Investing |
26.70 M |
2.27 M |
2.27 M |
2.05 M |
2.06 M |
| Net Cash Flow - Investing |
641.80 M |
240.89 M |
134.78 M |
31.12 M |
13.13 M |
| Proceeds from Stock Options |
3.40 M |
12.59 M |
11.98 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-14.90 M |
0.00 |
0.00 |
401.09 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
577.90 M |
500.00 M |
0.00 |
14.79 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
305.80 M |
58.43 M |
183.60 M |
15.27 M |
27.24 M |
| Reduction in Long Term Debt |
71.80 M |
25.38 M |
22.90 M |
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 |
1.80 M |
1.49 M |
0.00 |
0.00 |
876,165.46 |
| Other Uses - Financing |
-5.20 M |
1.42 M |
0.00 |
-83.06 M |
876,165.46 |
| Net Cash Flow - Financing |
795.20 M |
547.06 M |
172.68 M |
348.10 M |
28.11 M |
| Effect of Exchange rate on Cash |
4.70 M |
-1.66 M |
-2.81 M |
604,395.18 |
3,929.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |