| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
18.64 M |
6.35 M |
732,858.83 |
44,000.01 |
7,000.00 |
| Depreciation & Depletion |
15.52 M |
4.17 M |
732,858.83 |
44,000.01 |
7,000.00 |
| Amortization of Intangible Assets |
3.12 M |
2.18 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
141.62 M |
2.10 M |
361,737.92 |
374,000.11 |
-103,000.05 |
| Funds from Operations |
105.35 M |
44.96 M |
23.67 M |
992,000.30 |
-38,000.02 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-140.17 M |
-76.62 M |
-39.17 M |
-167,000.05 |
-1,000.00 |
| Incline (Decline) in Receivables |
-18.94 M |
-9.73 M |
-9.82 M |
-3.13 M |
241,000.13 |
| Incline (Decline) in Inventories |
-204.85 M |
-60.44 M |
-40.59 M |
-3.04 M |
— |
| Incline (Decline) in Accounts Payable |
23.19 M |
7.60 M |
3.20 M |
1.34 M |
-187,000.10 |
| Incline (Decline) in Income Taxes Payable |
1,000.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
89,000.03 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
60.43 M |
-14.05 M |
8.04 M |
4.57 M |
-55,000.03 |
| Net Cash Flow/Operating Activities |
-34.81 M |
-31.66 M |
-15.50 M |
825,000.25 |
-39,000.02 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
6.34 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1,232.00 |
0.00 |
0.00 |
3,000.00 |
283,000.15 |
| Other Uses - Investing |
5.25 M |
3.68 M |
14.60 M |
0.00 |
0.00 |
| Other Sources - Investing |
6.03 M |
1.31 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
336.20 M |
118.20 M |
32.20 M |
1.97 M |
173,000.09 |
| Proceeds from Stock Options |
242,759.92 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
294.01 M |
0.00 |
46.27 M |
1.05 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
269.48 M |
115.77 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
70.90 M |
13.75 M |
458,000.14 |
246,000.13 |
— |
| Reduction in Long Term Debt |
141.40 M |
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 |
15,000.00 |
2.60 M |
1.27 M |
0.00 |
0.00 |
| Other Uses - Financing |
-102,861.97 |
1.87 M |
-2.79 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
422.23 M |
188.54 M |
57.22 M |
1.51 M |
246,000.13 |
| Effect of Exchange rate on Cash |
7.98 M |
4.60 M |
-57,223.99 |
3,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |