| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.65 M |
7.43 M |
6.25 M |
3.81 M |
2.08 M |
| Depreciation & Depletion |
6.39 M |
7.43 M |
5.98 M |
3.56 M |
1.96 M |
| Amortization of Intangible Assets |
258,000.00 |
262,000.00 |
242,000.00 |
122,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
7.78 M |
76.24 M |
118.02 M |
82.61 M |
— |
| Deferred Income Taxes |
7.78 M |
76.24 M |
118.02 M |
82.61 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.26 M |
13.68 M |
9.00 M |
9.14 M |
2.66 M |
| Funds from Operations |
26.52 M |
31.04 M |
13.48 M |
-20.89 M |
-13.97 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-34.57 M |
-1.88 M |
46.40 M |
31.98 M |
12.49 M |
| Incline (Decline) in Receivables |
-2.82 M |
-936,000.00 |
-6.59 M |
-293,000.00 |
-1.94 M |
| Incline (Decline) in Inventories |
-9.68 M |
-8.77 M |
-4.35 M |
-2.29 M |
-219,000.00 |
| Incline (Decline) in Accounts Payable |
1.83 M |
9.52 M |
-719,000.00 |
2.08 M |
1.06 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
4.92 M |
3.12 M |
9.42 M |
1.87 M |
1.43 M |
| Incline (Decline) in Other Assets or Liabilties |
-28.82 M |
-4.82 M |
48.63 M |
30.62 M |
12.16 M |
| Net Cash Flow/Operating Activities |
-8.05 M |
-17.99 M |
11.60 M |
25.50 M |
18.02 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 |
5.61 M |
0.00 |
| Incline (Decline) in Inventories |
155.93 M |
283,000.00 |
0.00 |
250,000.00 |
0.00 |
| Decrease in Investments |
157.73 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-4.30 M |
-1,000.00 |
-1.16 M |
153,000.00 |
-323,000.00 |
| Other Sources - Investing |
4.30 M |
1,000.00 |
1.16 M |
0.00 |
323,000.00 |
| Net Cash Flow - Investing |
-1.87 M |
133.42 M |
7.51 M |
12.44 M |
12.26 M |
| Proceeds from Stock Options |
0.00 |
1.74 M |
748,000.00 |
1.56 M |
3.44 M |
| Other Proceeds from Sale/Issues of Stock |
5.78 M |
170.56 M |
21,000.00 |
177,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
21,000.00 |
177,000.00 |
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 |
3.00 M |
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 |
553,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
553,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
5.78 M |
-16.25 M |
172.86 M |
-2.25 M |
1.56 M |
| Effect of Exchange rate on Cash |
301,000.00 |
-234,000.00 |
30,000.00 |
20,000.00 |
-13,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |