| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.06 M |
11.83 M |
12.14 M |
19.67 M |
24.08 M |
| Depreciation & Depletion |
6.25 M |
8.26 M |
8.02 M |
8.22 M |
11.50 M |
| Amortization of Intangible Assets |
812,639.03 |
3.57 M |
4.12 M |
11.45 M |
12.59 M |
| Deferred Income Taxes and Investment Tax credity |
807,800.80 |
802,917.50 |
1.48 M |
858,153.78 |
1.15 M |
| Deferred Income Taxes |
807,800.80 |
802,917.50 |
1.48 M |
858,153.78 |
1.15 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
49.58 M |
-38.29 M |
12.26 M |
22.62 M |
84.72 M |
| Funds from Operations |
-57.81 M |
-48.25 M |
-21.56 M |
-2.24 M |
-523,498.60 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.85 M |
4.56 M |
9.88 M |
-407,302.00 |
-4.30 M |
| Incline (Decline) in Receivables |
2.57 M |
1.61 M |
2.56 M |
2.11 M |
-10.10 M |
| Incline (Decline) in Inventories |
-214,548.46 |
2.45 M |
-173,473.51 |
-1.42 M |
-960,788.60 |
| Incline (Decline) in Accounts Payable |
-14.14 M |
5.12 M |
5.85 M |
1.73 M |
2.72 M |
| Incline (Decline) in Income Taxes Payable |
2.14 M |
474,589.28 |
294,644.00 |
98,702.60 |
-14,840.67 |
| Incline (Decline) in Other Accruals |
-592,215.60 |
2.73 M |
-1.52 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
6.80 M |
-5.09 M |
1.64 M |
-3.12 M |
3.94 M |
| Net Cash Flow/Operating Activities |
-60.66 M |
-43.70 M |
-11.68 M |
-2.65 M |
-4.82 M |
| Additions to Other Assets |
0.00 |
326,969.94 |
926,024.00 |
567,227.60 |
1.93 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
44.07 M |
24.73 M |
336,817.18 |
2.93 M |
4.82 M |
| Decrease in Investments |
123.42 M |
684,291.52 |
0.00 |
914,560.80 |
4.08 M |
| Disposal of Fixed Assets |
15.83 M |
458,033.84 |
28.10 M |
23.83 M |
133,685.80 |
| Other Uses - Investing |
-2.91 M |
-59.36 M |
0.00 |
453,108.00 |
0.00 |
| Other Sources - Investing |
2.91 M |
59.36 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-89.71 M |
-29.38 M |
-24.53 M |
-15.31 M |
6.20 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
202,804.14 |
23.76 M |
35.23 M |
9.37 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
81,397.58 |
105,097.09 |
0.00 |
0.00 |
| Long Term Borrowings |
925,791.30 |
8.34 M |
9.42 M |
7.30 M |
6.82 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
— |
— |
— |
| Reduction in Long Term Debt |
3.47 M |
8.31 M |
11.76 M |
10.42 M |
9.70 M |
| 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 |
-3.79 M |
-1.53 M |
-920,549.21 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-6.33 M |
-1.38 M |
20.40 M |
32.11 M |
6.50 M |
| Effect of Exchange rate on Cash |
2.37 M |
-12.18 M |
360,875.55 |
1.36 M |
172,417.20 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |