| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
81,665.00 |
89,678.00 |
96,379.00 |
152,960.00 |
163,129.00 |
| Depreciation & Depletion |
81,665.00 |
89,678.00 |
96,379.00 |
152,960.00 |
163,129.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
7.20 M |
18.48 M |
24.00 M |
1.00 M |
7.76 M |
| Deferred Income Taxes |
7.20 M |
18.48 M |
24.00 M |
1.00 M |
7.76 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.09 M |
2.46 M |
4.43 M |
511,637.00 |
406,460.00 |
| Funds from Operations |
-801,504.00 |
7.22 M |
-14.78 M |
2.62 M |
-4.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-12.71 M |
157,857.00 |
27.84 M |
-9.31 M |
-5.06 M |
| Incline (Decline) in Receivables |
-5.99 M |
1.14 M |
-3.27 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
7.51 M |
3.57 M |
281,818.00 |
-865,002.00 |
2.64 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-14.23 M |
-4.55 M |
30.82 M |
-8.44 M |
-7.70 M |
| Net Cash Flow/Operating Activities |
-13.51 M |
7.38 M |
13.05 M |
-6.68 M |
-9.75 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
64.38 M |
72.30 M |
54.14 M |
47.01 M |
0.00 |
| Decrease in Investments |
66.22 M |
74.17 M |
37.30 M |
29.20 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-1.80 M |
-1.85 M |
16.88 M |
17.85 M |
302,793.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
237,868.00 |
1.34 M |
| Other Proceeds from Sale/Issues of Stock |
166,888.00 |
2.14 M |
2.66 M |
0.00 |
0.00 |
| 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 |
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 |
166,888.00 |
2.14 M |
2.66 M |
237,868.00 |
1.34 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |