| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.42 M |
102,416.00 |
12,635.00 |
0.00 |
— |
| Depreciation & Depletion |
1.41 M |
101,137.00 |
12,635.00 |
0.00 |
— |
| Amortization of Intangible Assets |
5,116.00 |
1,279.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
12,012.00 |
20,021.00 |
9,912.00 |
0.00 |
— |
| Deferred Income Taxes |
12,012.00 |
20,021.00 |
9,912.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.97 M |
1.73 M |
1.35 M |
959,124.00 |
— |
| Funds from Operations |
-8.83 M |
-4.67 M |
-2.82 M |
-248,110.00 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-249,242.00 |
372,574.00 |
63,422.00 |
205,461.00 |
— |
| Incline (Decline) in Receivables |
-131,885.00 |
-199,911.00 |
-4,440.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
7,885.00 |
184,486.00 |
30,070.00 |
42,974.00 |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
281,909.00 |
530,887.00 |
8,026.00 |
113,609.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-407,151.00 |
-142,888.00 |
29,766.00 |
48,878.00 |
— |
| Net Cash Flow/Operating Activities |
-9.08 M |
-4.29 M |
-2.76 M |
-42,649.00 |
— |
| Additions to Other Assets |
51,682.00 |
53,647.00 |
12,611.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
552.31 M |
97.12 M |
46.24 M |
0.00 |
— |
| Decrease in Investments |
537.63 M |
69.88 M |
36.36 M |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
36.49 M |
9.45 M |
370,000.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
67.75 M |
38.40 M |
10.37 M |
0.00 |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
38,880.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
101.85 M |
42.54 M |
16.50 M |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
48,128.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
7.24 M |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-200,000.00 |
200,000.00 |
— |
| Reduction in Long Term Debt |
75,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
148,109.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
148,109.00 |
0.00 |
-2.42 M |
-168,172.00 |
— |
| Net Cash Flow - Financing |
109.16 M |
42.49 M |
13.88 M |
70,708.00 |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |