| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.62 M |
10.12 M |
12.33 M |
13.18 M |
15.22 M |
| Depreciation & Depletion |
10.10 M |
7.80 M |
12.33 M |
13.18 M |
13.92 M |
| Amortization of Intangible Assets |
3.52 M |
2.32 M |
1.30 M |
2.54 M |
602,000.00 |
| 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 |
38.61 M |
9.64 M |
-75.56 M |
120,000.00 |
-16.23 M |
| Funds from Operations |
-28.64 M |
-38.96 M |
-18.19 M |
-11.39 M |
-31.97 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.31 M |
-7.42 M |
-8.10 M |
-3.90 M |
-366,000.00 |
| Incline (Decline) in Receivables |
-23.73 M |
-10.41 M |
-7.62 M |
-1.18 M |
-6.08 M |
| Incline (Decline) in Inventories |
-7.36 M |
-5.25 M |
-5.52 M |
-503,000.00 |
-752,000.00 |
| Incline (Decline) in Accounts Payable |
29.58 M |
2.19 M |
4.15 M |
165,000.00 |
6.54 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-7.26 M |
6.32 M |
1.25 M |
-965,000.00 |
1.12 M |
| Incline (Decline) in Other Assets or Liabilties |
-4.54 M |
-273,000.00 |
-350,000.00 |
-1.41 M |
-1.19 M |
| Net Cash Flow/Operating Activities |
-41.94 M |
-46.38 M |
-26.29 M |
-15.29 M |
-32.34 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
75.71 M |
4.10 M |
0.00 |
2.82 M |
3.39 M |
| Incline (Decline) in Inventories |
8.50 M |
39.89 M |
100.32 M |
15.77 M |
32.15 M |
| Decrease in Investments |
46.47 M |
98.30 M |
120.10 M |
24.78 M |
41.43 M |
| Disposal of Fixed Assets |
162,000.00 |
22,000.00 |
631,000.00 |
15,000.00 |
0.00 |
| Other Uses - Investing |
-873,000.00 |
-2.68 M |
-11.13 M |
-12.43 M |
-62.04 M |
| Other Sources - Investing |
1.19 M |
3.48 M |
11.27 M |
12.97 M |
62.04 M |
| Net Cash Flow - Investing |
53.94 M |
-46.95 M |
-24.22 M |
-13.49 M |
-22.34 M |
| Proceeds from Stock Options |
101.37 M |
202,000.00 |
7.43 M |
1.94 M |
3.55 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
11,000.00 |
11.47 M |
2.19 M |
43,000.00 |
70,000.00 |
| 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 |
31,000.00 |
276,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
31,000.00 |
276,000.00 |
-114,000.00 |
0.00 |
-2.50 M |
| Net Cash Flow - Financing |
101.39 M |
-10.99 M |
5.13 M |
1.90 M |
983,000.00 |
| Effect of Exchange rate on Cash |
566,000.00 |
-17,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |