| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
99,895.00 |
37,990.00 |
31,846.00 |
30,127.00 |
45,653.00 |
| Depreciation & Depletion |
99,895.00 |
37,990.00 |
31,846.00 |
30,127.00 |
45,653.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
6,992.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
6.72 M |
10.06 M |
12.51 M |
15.64 M |
18.77 M |
| Deferred Income Taxes |
6.72 M |
10.06 M |
12.51 M |
15.64 M |
18.77 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.08 M |
1.16 M |
4.92 M |
-140,728.00 |
5.78 M |
| Funds from Operations |
959,276.00 |
4.69 M |
-3.29 M |
-8.74 M |
-5.39 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-728,205.00 |
-1.88 M |
-3.94 M |
1.80 M |
16.44 M |
| Incline (Decline) in Receivables |
-23,130.00 |
207,622.00 |
184,561.00 |
5.12 M |
-5.66 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
2.22 M |
709,048.00 |
-568,960.00 |
-349,833.00 |
-126,556.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.92 M |
-2.79 M |
-3.56 M |
-2.97 M |
22.23 M |
| Net Cash Flow/Operating Activities |
231,071.00 |
2.81 M |
-7.23 M |
-6.94 M |
11.06 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
39.08 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
124.12 M |
162.57 M |
446.81 M |
456.31 M |
540.34 M |
| Decrease in Investments |
144.48 M |
125.21 M |
459.97 M |
456.33 M |
459.38 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
36,179.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
19.81 M |
37.42 M |
-13.11 M |
-18,347.00 |
80.98 M |
| Proceeds from Stock Options |
499,832.00 |
2.13 M |
467,794.00 |
3.87 M |
2.97 M |
| Other Proceeds from Sale/Issues of Stock |
1.47 M |
69.88 M |
0.00 |
0.00 |
74.22 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 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
36,870.00 |
14,474.00 |
| 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 |
189,973.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
189,973.00 |
| Net Cash Flow - Financing |
1.97 M |
72.00 M |
467,794.00 |
3.83 M |
77.37 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |