| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
201,000.00 |
384,000.00 |
10.51 M |
43.97 M |
36.02 M |
| Depreciation & Depletion |
200,000.00 |
400,000.00 |
600,000.00 |
2.80 M |
1.90 M |
| Amortization of Intangible Assets |
1,000.00 |
-16,000.00 |
9.91 M |
41.17 M |
34.12 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
58.35 M |
-79.03 M |
-5.67 M |
21.26 M |
17.28 M |
| Funds from Operations |
37.09 M |
-12.92 M |
-56.28 M |
119.05 M |
86.37 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
13.29 M |
-7.73 M |
31.83 M |
-4.39 M |
-12.23 M |
| Incline (Decline) in Receivables |
13.17 M |
3.19 M |
42.69 M |
-4.48 M |
-27.16 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
7.70 M |
2.58 M |
3.85 M |
-9.88 M |
4.77 M |
| Incline (Decline) in Income Taxes Payable |
-426,000.00 |
469,000.00 |
-18.88 M |
-3.57 M |
13.83 M |
| Incline (Decline) in Other Accruals |
-1.52 M |
-2.96 M |
-1.26 M |
-7.60 M |
12.76 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.63 M |
-11.00 M |
5.42 M |
21.14 M |
-16.44 M |
| Net Cash Flow/Operating Activities |
50.38 M |
-20.66 M |
-24.45 M |
114.66 M |
74.14 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 |
0.00 |
| Incline (Decline) in Inventories |
2.16 M |
7.39 M |
513,000.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
578,000.00 |
| Other Uses - Investing |
-5.42 M |
-78.00 M |
88.39 M |
-500,000.00 |
1.16 M |
| Other Sources - Investing |
6.77 M |
82.12 M |
503,000.00 |
500,000.00 |
0.00 |
| Net Cash Flow - Investing |
23.06 M |
-69.96 M |
90.56 M |
15.65 M |
39.68 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
880,000.00 |
767,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.56 M |
1.94 M |
0.00 |
0.00 |
7.45 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
29.42 M |
32.76 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
118.95 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-6.37 M |
0.00 |
| Reduction in Long Term Debt |
7.21 M |
45.73 M |
19.77 M |
0.00 |
91.37 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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-15.94 M |
0.00 |
0.00 |
-15.00 M |
-4.60 M |
| Net Cash Flow - Financing |
-51.00 M |
-76.54 M |
100.06 M |
-20.60 M |
-88.52 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |