| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.02 M |
2.31 M |
4.63 M |
1.97 M |
911,000.00 |
| Depreciation & Depletion |
2.27 M |
1.46 M |
3.88 M |
1.25 M |
214,000.00 |
| Amortization of Intangible Assets |
749,000.00 |
851,000.00 |
750,000.00 |
717,000.00 |
697,000.00 |
| Deferred Income Taxes and Investment Tax credity |
91.24 M |
81.44 M |
2,000.00 |
24,000.00 |
404,000.00 |
| Deferred Income Taxes |
91.24 M |
81.44 M |
2,000.00 |
24,000.00 |
404,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.77 M |
6.15 M |
3.82 M |
928,000.00 |
2.17 M |
| Funds from Operations |
-63.26 M |
-50.07 M |
-53.48 M |
-52.58 M |
-32.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
15.01 M |
84.06 M |
-2.56 M |
8.03 M |
937,000.00 |
| Incline (Decline) in Receivables |
-992,000.00 |
-4.59 M |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
-1.68 M |
-535,000.00 |
386,000.00 |
-260,000.00 |
-1.43 M |
| Incline (Decline) in Accounts Payable |
4.32 M |
1.05 M |
42,000.00 |
1.83 M |
1.38 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.60 M |
3.26 M |
-2.16 M |
7.20 M |
1.44 M |
| Incline (Decline) in Other Assets or Liabilties |
10.76 M |
84.87 M |
-834,000.00 |
-747,000.00 |
-452,000.00 |
| Net Cash Flow/Operating Activities |
-48.25 M |
33.99 M |
-56.04 M |
-44.56 M |
-31.56 M |
| Additions to Other Assets |
1.09 M |
497,000.00 |
568,000.00 |
675,000.00 |
730,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
57.26 M |
67.66 M |
42.92 M |
58.89 M |
58.26 M |
| Decrease in Investments |
60.17 M |
59.20 M |
92.56 M |
60.64 M |
16.59 M |
| 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 |
4.84 M |
10.30 M |
-48.01 M |
5.46 M |
45.14 M |
| Proceeds from Stock Options |
385,000.00 |
2.07 M |
1.96 M |
970,000.00 |
2.38 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
12.30 M |
14.27 M |
57.86 M |
40.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
10.50 M |
0.00 |
0.00 |
0.00 |
3.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.42 M |
1.92 M |
1.92 M |
1.92 M |
1.80 M |
| 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 |
9.47 M |
12.45 M |
14.31 M |
56.91 M |
43.58 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |