| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.98 M |
9.38 M |
8.90 M |
8.39 M |
8.96 M |
| Depreciation & Depletion |
11.66 M |
7.85 M |
7.36 M |
6.85 M |
7.13 M |
| Amortization of Intangible Assets |
2.31 M |
1.54 M |
1.54 M |
1.54 M |
1.82 M |
| Deferred Income Taxes and Investment Tax credity |
4.74 M |
4.84 M |
863,000.00 |
9.90 M |
19.50 M |
| Deferred Income Taxes |
4.74 M |
4.84 M |
863,000.00 |
9.90 M |
19.50 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.20 M |
7.73 M |
9.04 M |
814,094.00 |
7.22 M |
| Funds from Operations |
-209.86 M |
-126.05 M |
-68.31 M |
-58.70 M |
-45.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
18.42 M |
-2.10 M |
-2.71 M |
15.84 M |
5.94 M |
| Incline (Decline) in Receivables |
61,000.00 |
-1.59 M |
538,000.00 |
21.74 M |
-22.56 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
14.34 M |
7.11 M |
12.67 M |
3.99 M |
3.29 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
4.02 M |
-7.62 M |
-15.92 M |
-9.89 M |
25.21 M |
| Net Cash Flow/Operating Activities |
-191.44 M |
-128.15 M |
-71.02 M |
-42.86 M |
-39.16 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 |
65.02 M |
61.00 M |
17.98 M |
152.64 M |
95.31 M |
| Decrease in Investments |
39.12 M |
65.99 M |
57.10 M |
153.08 M |
132.27 M |
| Disposal of Fixed Assets |
38,000.00 |
21,000.00 |
1,000.00 |
68,556.00 |
8,015.00 |
| Other Uses - Investing |
19.39 M |
188,000.00 |
-166,000.00 |
-186,323.00 |
-785,729.00 |
| Other Sources - Investing |
179,000.00 |
0.00 |
166,000.00 |
186,323.00 |
785,729.00 |
| Net Cash Flow - Investing |
68.47 M |
12.60 M |
-25.06 M |
2.89 M |
-33.34 M |
| Proceeds from Stock Options |
3.57 M |
11.13 M |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
1.73 M |
103.16 M |
334.09 M |
60.84 M |
4.08 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.00 M |
48.46 M |
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 |
240,000.00 |
481,000.00 |
0.00 |
0.00 |
43,874.00 |
| 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 |
-55.83 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-53.34 M |
154.71 M |
345.22 M |
60.84 M |
4.04 M |
| Effect of Exchange rate on Cash |
-407,000.00 |
-21,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |