| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
15.97 M |
4.81 M |
1.68 M |
— |
— |
| Depreciation & Depletion |
10.25 M |
4.50 M |
1.67 M |
— |
— |
| Amortization of Intangible Assets |
5.72 M |
317,956.37 |
11,000.70 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
3.01 M |
— |
— |
— |
— |
| Deferred Income Taxes |
3.01 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
33.81 M |
7.71 M |
41,240.52 |
— |
— |
| Funds from Operations |
102.79 M |
39.72 M |
9.48 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-422.49 M |
-134.55 M |
-24.94 M |
— |
— |
| Incline (Decline) in Receivables |
-176.41 M |
-30.55 M |
-6.32 M |
— |
— |
| Incline (Decline) in Inventories |
-237.45 M |
-119.31 M |
-24.50 M |
— |
— |
| Incline (Decline) in Accounts Payable |
5.40 M |
6.81 M |
1.55 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
-4.42 M |
1.82 M |
1.68 M |
— |
— |
| Incline (Decline) in Other Accruals |
5.29 M |
1.97 M |
433,899.02 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-14.90 M |
4.72 M |
2.22 M |
— |
— |
| Net Cash Flow/Operating Activities |
-319.70 M |
-94.83 M |
-15.45 M |
— |
— |
| Additions to Other Assets |
297,359.19 |
5.79 M |
0.00 |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
1.29 M |
962,988.62 |
132,129.41 |
— |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
— |
— |
| Disposal of Fixed Assets |
0.00 |
15,537.73 |
64,474.74 |
— |
— |
| Other Uses - Investing |
-39.39 M |
37.30 M |
48,929.16 |
— |
— |
| Other Sources - Investing |
39.66 M |
15.56 M |
0.00 |
— |
— |
| Net Cash Flow - Investing |
90.67 M |
76.06 M |
27.80 M |
— |
— |
| Proceeds from Stock Options |
11.68 M |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
269.90 M |
131.96 M |
0.00 |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.12 M |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
589.68 M |
278.81 M |
81.21 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
337.94 M |
215.33 M |
38.80 M |
— |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
— |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
0.00 |
10.99 M |
0.00 |
— |
— |
| Other Uses - Financing |
-64,631.00 |
-5.92 M |
0.00 |
— |
— |
| Net Cash Flow - Financing |
530.13 M |
189.52 M |
42.41 M |
— |
— |
| Effect of Exchange rate on Cash |
-3.33 M |
288,489.60 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |