| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
17.63 M |
13.54 M |
11.96 M |
10.08 M |
13.28 M |
| Depreciation & Depletion |
13.26 M |
9.17 M |
6.80 M |
7.70 M |
8.20 M |
| Amortization of Intangible Assets |
4.37 M |
4.37 M |
5.16 M |
2.38 M |
5.08 M |
| Deferred Income Taxes and Investment Tax credity |
1.18 M |
1.64 M |
6.26 M |
13.79 M |
0.00 |
| Deferred Income Taxes |
1.18 M |
1.64 M |
6.26 M |
13.79 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
31.35 M |
-19.03 M |
-3.99 M |
-5.99 M |
104.76 M |
| Funds from Operations |
79.81 M |
-21.29 M |
-20.57 M |
-70.18 M |
-69.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-88.99 M |
-13.21 M |
-29.52 M |
7.50 M |
4.26 M |
| Incline (Decline) in Receivables |
-37.32 M |
-2.31 M |
-8.81 M |
-1.81 M |
-4.05 M |
| Incline (Decline) in Inventories |
-13.94 M |
-7.37 M |
-14.18 M |
-8.58 M |
0.00 |
| Incline (Decline) in Accounts Payable |
7.43 M |
11.65 M |
10.40 M |
-7.17 M |
14.91 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-45.16 M |
-15.18 M |
-16.94 M |
25.07 M |
-6.60 M |
| Net Cash Flow/Operating Activities |
-9.18 M |
-34.50 M |
-50.09 M |
-62.68 M |
-65.14 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 |
14.79 M |
| Incline (Decline) in Inventories |
740.57 M |
838.86 M |
219.89 M |
0.00 |
37.44 M |
| Decrease in Investments |
761.18 M |
693.81 M |
29.91 M |
26.38 M |
86.31 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-16.68 M |
-16.47 M |
-19.80 M |
-34.18 M |
25.30 M |
| Other Sources - Investing |
16.68 M |
17.10 M |
19.80 M |
34.18 M |
0.00 |
| Net Cash Flow - Investing |
19.08 M |
151.00 M |
194.77 M |
-57.60 M |
15.29 M |
| Proceeds from Stock Options |
28.44 M |
15.22 M |
13.09 M |
7.78 M |
1.81 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
127.43 M |
56.33 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
316.35 M |
184.03 M |
17.54 M |
19.96 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
94,000.00 |
0.00 |
20.91 M |
17.37 M |
19.66 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 |
960,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-5.54 M |
-7.00 M |
-7.70 M |
-34.20 M |
-30.00 M |
| Net Cash Flow - Financing |
22.81 M |
324.57 M |
295.94 M |
30.09 M |
-27.89 M |
| Effect of Exchange rate on Cash |
102,000.00 |
-9,000.00 |
1,000.00 |
49,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |