| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.40 M |
6.85 M |
14.25 M |
19.25 M |
20.83 M |
| Depreciation & Depletion |
2.70 M |
6.85 M |
13.16 M |
8.93 M |
17.93 M |
| Amortization of Intangible Assets |
5.70 M |
1.09 M |
2.90 M |
2.90 M |
5.87 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
24.00 M |
10.70 M |
-50.76 M |
-14.63 M |
25.05 M |
| Funds from Operations |
18.30 M |
-15.46 M |
-68.57 M |
-83.30 M |
-38.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-27.60 M |
-9.40 M |
-31.63 M |
-26.73 M |
-15.00 M |
| Incline (Decline) in Receivables |
-17.90 M |
3.37 M |
-2.86 M |
2.67 M |
12.63 M |
| Incline (Decline) in Inventories |
1.80 M |
-592,000.00 |
1.14 M |
22,000.00 |
650,000.00 |
| Incline (Decline) in Accounts Payable |
-2.70 M |
-7.68 M |
-22.51 M |
-30.98 M |
-28.77 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-8.80 M |
-4.50 M |
-7.39 M |
1.56 M |
493,000.00 |
| Net Cash Flow/Operating Activities |
-9.30 M |
-24.87 M |
-100.20 M |
-87.56 M |
-53.86 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 |
38.73 M |
| Incline (Decline) in Inventories |
47.80 M |
623.34 M |
390.87 M |
2.51 B |
2.82 B |
| Decrease in Investments |
84.00 M |
603.66 M |
525.61 M |
2.53 B |
2.90 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
9.52 M |
42.40 M |
32.30 M |
| Other Uses - Investing |
700,000.00 |
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 |
-28.70 M |
22.12 M |
-139.41 M |
-55.75 M |
-62.49 M |
| Proceeds from Stock Options |
4.10 M |
16.76 M |
23.54 M |
9.43 M |
5.74 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-100,000.00 |
0.00 |
0.00 |
-6.00 M |
-10.00 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
6.00 M |
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 |
1.30 M |
0.00 |
0.00 |
4.82 M |
0.00 |
| Other Uses - Financing |
1.30 M |
0.00 |
-25.64 M |
4.82 M |
0.00 |
| Net Cash Flow - Financing |
5.30 M |
16.76 M |
-2.11 M |
3.43 M |
-4.26 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |