| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
258,000.00 |
10,201.00 |
5,671.00 |
— |
— |
| Depreciation & Depletion |
258,000.00 |
10,201.00 |
5,671.00 |
— |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
454,407.00 |
-138,605.00 |
— |
— |
— |
| Funds from Operations |
-5.32 M |
18.37 M |
36.73 M |
52.87 M |
45.45 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
256,472.00 |
-116,147.00 |
— |
— |
— |
| Incline (Decline) in Receivables |
2,202.00 |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
22,574.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
256,472.00 |
-140,923.00 |
— |
— |
— |
| Net Cash Flow/Operating Activities |
-5.32 M |
18.37 M |
36.73 M |
52.87 M |
45.45 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
1.04 M |
29.85 M |
4.00 M |
| Incline (Decline) in Inventories |
16.23 M |
44.41 M |
101.30 M |
82.14 M |
59.41 M |
| Decrease in Investments |
66.11 M |
32.42 M |
52.98 M |
0.00 |
7.66 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
4.51 M |
1.87 M |
| Other Uses - Investing |
1.18 M |
-19.77 M |
24.38 M |
-38.98 M |
0.00 |
| Other Sources - Investing |
20.02 M |
0.00 |
38.98 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-47.70 M |
-5.35 M |
75.50 M |
70.77 M |
55.24 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
421,000.00 |
740,000.00 |
| Other Proceeds from Sale/Issues of Stock |
68,000.00 |
131,000.00 |
857,000.00 |
223,000.00 |
104,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
639,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
46.24 M |
30.43 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.90 M |
19.37 M |
5.69 M |
6.40 M |
4.00 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-3.83 M |
-19.24 M |
41.40 M |
24.67 M |
-3.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |