| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
43.14 M |
27.96 M |
20.92 M |
8.95 M |
426,082.14 |
| Depreciation & Depletion |
30.02 M |
16.18 M |
9.57 M |
4.82 M |
405,691.82 |
| Amortization of Intangible Assets |
13.12 M |
11.78 M |
11.35 M |
4.13 M |
20,390.32 |
| 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 |
40.72 M |
16.19 M |
2.50 M |
7.91 M |
-1.73 M |
| Funds from Operations |
102.83 M |
72.09 M |
62.27 M |
25.67 M |
2.19 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.76 M |
9.24 M |
12.99 M |
-3.12 M |
2.04 M |
| Incline (Decline) in Receivables |
-1.01 M |
-1.59 M |
52,699.54 |
744,651.19 |
-2.02 M |
| Incline (Decline) in Inventories |
-172,731.22 |
121,900.79 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-2.07 M |
5.14 M |
-599,882.37 |
1.04 M |
276,193.86 |
| Incline (Decline) in Income Taxes Payable |
-328,348.09 |
307,255.38 |
0.00 |
-74,262.06 |
-12,792.84 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
822,525.93 |
5.25 M |
13.54 M |
-4.82 M |
3.80 M |
| Net Cash Flow/Operating Activities |
100.06 M |
81.33 M |
75.26 M |
22.56 M |
4.24 M |
| Additions to Other Assets |
3.56 M |
29.16 M |
5.83 M |
1.41 M |
4.04 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
10.06 M |
25.65 M |
0.00 |
| Incline (Decline) in Inventories |
158.13 M |
1.32 M |
1.00 M |
5.11 M |
4.11 M |
| Decrease in Investments |
105.17 M |
5.10 M |
992,836.77 |
2.71 M |
0.00 |
| Disposal of Fixed Assets |
26,598.37 |
1,109.94 |
6,088.48 |
11,598.04 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
4.64 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
70.43 M |
60.88 M |
25.74 M |
59.12 M |
15.25 M |
| Proceeds from Stock Options |
1.28 M |
3.97 M |
7.29 M |
468,341.23 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
165.12 M |
0.00 |
0.00 |
98.22 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
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 |
-1.25 M |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
2.30 M |
| Other Uses - Financing |
-35.33 M |
-14.16 M |
0.00 |
0.00 |
2.30 M |
| Net Cash Flow - Financing |
-34.06 M |
154.94 M |
7.29 M |
468,341.23 |
99.26 M |
| Effect of Exchange rate on Cash |
-4.64 M |
-6.89 M |
-316,958.00 |
-1.21 M |
15,023.90 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |