| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
530,805.00 |
571,586.00 |
575,372.00 |
423,828.00 |
376,709.00 |
| Depreciation & Depletion |
530,805.00 |
571,586.00 |
575,372.00 |
423,828.00 |
376,709.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
502,770.00 |
0.00 |
129,950.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
502,770.00 |
0.00 |
129,950.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.15 M |
18.08 M |
5.78 M |
5.06 M |
66,078.00 |
| Funds from Operations |
-37.38 M |
-55.42 M |
-57.15 M |
-18.40 M |
-9.03 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.57 M |
3.78 M |
5.53 M |
686,457.00 |
416,565.00 |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
28,489.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-2.48 M |
204,029.00 |
526,711.00 |
1.51 M |
415,506.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-6.89 M |
3.47 M |
3.81 M |
1.86 M |
99,335.00 |
| Incline (Decline) in Other Assets or Liabilties |
793,928.00 |
108,167.00 |
1.20 M |
-2.69 M |
-126,765.00 |
| Net Cash Flow/Operating Activities |
-45.96 M |
-51.64 M |
-51.62 M |
-17.71 M |
-8.61 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 |
14.79 M |
138.95 M |
102.23 M |
11.85 M |
0.00 |
| Decrease in Investments |
58.82 M |
90.27 M |
111.81 M |
1.75 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
200,179.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
430,230.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-43.09 M |
48.76 M |
-8.22 M |
10.82 M |
414,531.00 |
| Proceeds from Stock Options |
0.00 |
148,640.00 |
127,115.00 |
31,754.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
111.25 M |
53.33 M |
33.49 M |
18.35 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 |
142,614.00 |
224,186.00 |
199,333.00 |
| 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 |
0.00 |
111.40 M |
53.31 M |
33.29 M |
18.15 M |
| Effect of Exchange rate on Cash |
16,745.00 |
-1,320.00 |
22.00 |
-8,588.00 |
-22,177.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |