| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.72 M |
6.24 M |
3.86 M |
2.96 M |
2.41 M |
| Depreciation & Depletion |
5.72 M |
6.24 M |
3.86 M |
2.96 M |
2.41 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
314,000.00 |
397,000.00 |
478,000.00 |
560,000.00 |
639,000.00 |
| Deferred Income Taxes |
314,000.00 |
397,000.00 |
478,000.00 |
560,000.00 |
639,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.91 M |
6.16 M |
5.68 M |
1.81 M |
8.60 M |
| Funds from Operations |
-60.01 M |
-86.86 M |
-82.11 M |
-76.78 M |
-64.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.04 M |
4.29 M |
1.15 M |
7.16 M |
2.97 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
5.64 M |
5.21 M |
4.78 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-1.98 M |
718,000.00 |
1.08 M |
-104,000.00 |
-689,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-6.45 M |
4.04 M |
-5.75 M |
3.87 M |
-542,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
2.40 M |
-467,000.00 |
188,000.00 |
-1.82 M |
-582,000.00 |
| Net Cash Flow/Operating Activities |
-66.05 M |
-82.57 M |
-80.96 M |
-69.62 M |
-61.26 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 |
55.52 M |
37.58 M |
481.13 M |
488.43 M |
286.03 M |
| Decrease in Investments |
51.29 M |
53.45 M |
505.51 M |
545.42 M |
213.14 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
174,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-1.05 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1.05 M |
| Net Cash Flow - Investing |
11.06 M |
-12.66 M |
-11.88 M |
-47.60 M |
77.28 M |
| Proceeds from Stock Options |
1.22 M |
7.65 M |
989,000.00 |
2.38 M |
6.96 M |
| Other Proceeds from Sale/Issues of Stock |
65.75 M |
0.00 |
42.15 M |
48.28 M |
140.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
— |
— |
— |
— |
| Long Term Borrowings |
83.58 M |
10.15 M |
7.42 M |
2.86 M |
1.30 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
6.76 M |
6.56 M |
5.20 M |
8.61 M |
1.60 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 |
700,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
700,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
60.91 M |
84.67 M |
48.09 M |
49.47 M |
148.69 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |