| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
20.14 M |
6.15 M |
1.44 M |
396,851.12 |
173,187.09 |
| Depreciation & Depletion |
19.92 M |
6.11 M |
1.35 M |
310,810.09 |
42,071.02 |
| Amortization of Intangible Assets |
221,623.93 |
43,837.99 |
91,211.98 |
86,041.03 |
131,116.07 |
| Deferred Income Taxes and Investment Tax credity |
12.47 M |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
12.47 M |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
34.40 M |
3.82 M |
9.35 M |
399,950.12 |
-197,642.10 |
| Funds from Operations |
112.46 M |
45.10 M |
23.30 M |
4.03 M |
-16,791.01 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-144.54 M |
-104.57 M |
-77.30 M |
-12.01 M |
-1.88 M |
| Incline (Decline) in Receivables |
-33.69 M |
-40.87 M |
-25.20 M |
-4.94 M |
220,293.11 |
| Incline (Decline) in Inventories |
-130.43 M |
-32.67 M |
-62.24 M |
-9.79 M |
-1.36 M |
| Incline (Decline) in Accounts Payable |
4.50 M |
12.92 M |
3.28 M |
1.02 M |
160,865.08 |
| Incline (Decline) in Income Taxes Payable |
2.24 M |
488,822.93 |
312,901.93 |
491,143.15 |
-36,276.02 |
| Incline (Decline) in Other Accruals |
15.10 M |
4.69 M |
5.64 M |
304,323.09 |
24,346.01 |
| Incline (Decline) in Other Assets or Liabilties |
-2.27 M |
-49.14 M |
905,337.79 |
906,326.27 |
-884,094.46 |
| Net Cash Flow/Operating Activities |
-32.08 M |
-59.48 M |
-54.00 M |
-7.98 M |
-1.89 M |
| Additions to Other Assets |
21.68 M |
2.85 M |
1.45 M |
365,460.11 |
561,837.29 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
85,794.04 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
742,760.83 |
4,930.00 |
27,716.01 |
| Other Uses - Investing |
-68.57 M |
98.03 M |
4.48 M |
285,307.09 |
241,668.13 |
| Other Sources - Investing |
68.57 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
118.52 M |
225.28 M |
46.56 M |
8.32 M |
1.54 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
163.47 M |
131.19 M |
5.94 M |
2.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
137.96 M |
7.75 M |
0.00 |
4.96 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
84.99 M |
83.80 M |
64.90 M |
— |
— |
| Reduction in Long Term Debt |
0.00 |
5.12 M |
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 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-5.12 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
222.95 M |
249.90 M |
190.97 M |
13.87 M |
6.05 M |
| Effect of Exchange rate on Cash |
182,678.94 |
1.18 M |
1.74 M |
260,316.08 |
103.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |