| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.23 M |
11.33 M |
16.91 M |
17.76 M |
17.49 M |
| Depreciation & Depletion |
13.23 M |
11.13 M |
16.09 M |
16.67 M |
16.72 M |
| Amortization of Intangible Assets |
0.00 |
202,000.00 |
820,000.00 |
1.09 M |
779,000.00 |
| Deferred Income Taxes and Investment Tax credity |
171.00 M |
63.05 M |
64.80 M |
45.33 M |
32.38 M |
| Deferred Income Taxes |
171.00 M |
63.05 M |
64.80 M |
45.33 M |
32.38 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.57 M |
-40.46 M |
-3.31 M |
-9.63 M |
26.86 M |
| Funds from Operations |
-143.06 M |
-115.51 M |
-87.89 M |
-76.28 M |
-92.89 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
133.30 M |
46.77 M |
42.56 M |
29.92 M |
-947,000.00 |
| Incline (Decline) in Receivables |
201,000.00 |
17.70 M |
-15.09 M |
-2.76 M |
186,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
6.96 M |
23.66 M |
12.16 M |
355,000.00 |
764,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.81 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
126.14 M |
5.41 M |
45.48 M |
32.32 M |
-1.90 M |
| Net Cash Flow/Operating Activities |
-9.76 M |
-68.74 M |
-45.34 M |
-46.36 M |
-93.84 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 |
1.60 M |
| Incline (Decline) in Inventories |
2.66 M |
206.10 M |
134.08 M |
145.50 M |
93.47 M |
| Decrease in Investments |
126.94 M |
182.77 M |
120.93 M |
120.24 M |
139.08 M |
| Disposal of Fixed Assets |
9.00 M |
35.31 M |
10,000.00 |
186,000.00 |
0.00 |
| Other Uses - Investing |
-3.22 M |
-2.40 M |
-3.05 M |
-3.36 M |
11.20 M |
| Other Sources - Investing |
3.22 M |
2.40 M |
3.05 M |
3.36 M |
0.00 |
| Net Cash Flow - Investing |
-121.37 M |
3.02 M |
21.70 M |
36.07 M |
-20.46 M |
| Proceeds from Stock Options |
4.46 M |
11.87 M |
6.06 M |
1.77 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
71.89 M |
90.48 M |
60.67 M |
5.06 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
13.62 M |
12.63 M |
14.79 M |
12.72 M |
44.22 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.45 M |
12.14 M |
41.99 M |
11.23 M |
9.67 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 |
40.00 M |
37.00 M |
53,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
40.00 M |
37.00 M |
53,000.00 |
| Net Cash Flow - Financing |
630,000.00 |
84.25 M |
109.34 M |
100.93 M |
39.65 M |
| Effect of Exchange rate on Cash |
-402,000.00 |
-263,000.00 |
-137,000.00 |
-4,000.00 |
716,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |