| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.40 M |
10.10 M |
4.75 M |
7.48 M |
7.78 M |
| Depreciation & Depletion |
5.60 M |
4.10 M |
3.27 M |
6.22 M |
6.55 M |
| Amortization of Intangible Assets |
2.80 M |
6.00 M |
1.48 M |
1.26 M |
1.24 M |
| Deferred Income Taxes and Investment Tax credity |
4.90 M |
2.04 M |
867,248.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
4.90 M |
2.04 M |
867,248.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.34 M |
9.94 M |
6.12 M |
7.61 M |
727,526.00 |
| Funds from Operations |
5.10 M |
-8.84 M |
-23.93 M |
-15.79 M |
-11.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.53 M |
-8.98 M |
1.17 M |
-3.80 M |
1.86 M |
| Incline (Decline) in Receivables |
-18.84 M |
-20.33 M |
-6.28 M |
-3.55 M |
3.10 M |
| Incline (Decline) in Inventories |
-24.38 M |
-4.41 M |
1.07 M |
-3.73 M |
-1.98 M |
| Incline (Decline) in Accounts Payable |
27.21 M |
11.64 M |
3.60 M |
3.40 M |
1.85 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
8.49 M |
4.12 M |
2.78 M |
77,095.00 |
-1.11 M |
| Net Cash Flow/Operating Activities |
-2.43 M |
-17.82 M |
-22.76 M |
-19.59 M |
-9.28 M |
| Additions to Other Assets |
1.12 M |
1.26 M |
862,565.00 |
765,015.00 |
1.68 M |
| Net Assets from Acquisitions |
0.00 |
102,000.00 |
386,831.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
89.58 M |
174.65 M |
62.56 M |
88.93 M |
79.43 M |
| Decrease in Investments |
88.60 M |
155.92 M |
73.78 M |
107.46 M |
51.72 M |
| Disposal of Fixed Assets |
2,000.00 |
1.36 M |
91,600.00 |
48,854.00 |
74,500.00 |
| Other Uses - Investing |
-5.13 M |
13.12 M |
28,804.00 |
0.00 |
0.00 |
| Other Sources - Investing |
5.70 M |
49,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.49 M |
40.46 M |
9,312.00 |
-14.81 M |
30.78 M |
| Proceeds from Stock Options |
12.46 M |
0.00 |
0.00 |
1.42 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
108.43 M |
3.52 M |
0.00 |
47.41 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
66,060.00 |
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 |
0.00 |
| 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 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
12.46 M |
108.43 M |
3.52 M |
1.35 M |
47.41 M |
| Effect of Exchange rate on Cash |
-3.71 M |
1.76 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |