| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.85 M |
4.85 M |
3.85 M |
7.42 M |
6.96 M |
| Depreciation & Depletion |
3.56 M |
3.51 M |
2.52 M |
2.86 M |
2.70 M |
| Amortization of Intangible Assets |
2.28 M |
1.34 M |
1.33 M |
4.56 M |
4.26 M |
| Deferred Income Taxes and Investment Tax credity |
61.14 M |
64.76 M |
58.54 M |
1.64 M |
1.51 M |
| Deferred Income Taxes |
61.14 M |
64.76 M |
58.54 M |
1.64 M |
1.51 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.63 M |
12.47 M |
16.08 M |
-35.51 M |
9.72 M |
| Funds from Operations |
-82.27 M |
-74.56 M |
-87.28 M |
-85.74 M |
-42.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
9.92 M |
9.44 M |
71.02 M |
14.97 M |
-350,000.00 |
| Incline (Decline) in Receivables |
-6,000.00 |
8.68 M |
4.42 M |
-1.34 M |
1.17 M |
| Incline (Decline) in Inventories |
527,000.00 |
6.41 M |
4.25 M |
14.05 M |
-12.93 M |
| Incline (Decline) in Accounts Payable |
11.41 M |
-2.08 M |
-24.09 M |
-1.08 M |
10.56 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
5.01 M |
-8.46 M |
-5.82 M |
4.39 M |
1.15 M |
| Incline (Decline) in Other Assets or Liabilties |
-7.02 M |
4.89 M |
92.26 M |
-1.05 M |
-300,000.00 |
| Net Cash Flow/Operating Activities |
-72.34 M |
-65.12 M |
-16.26 M |
-70.77 M |
-43.14 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 |
119.80 M |
182.52 M |
130.43 M |
77.35 M |
139.62 M |
| Decrease in Investments |
166.97 M |
147.33 M |
53.46 M |
176.42 M |
185.76 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-103.33 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
120.16 M |
0.00 |
| Net Cash Flow - Investing |
-45.14 M |
37.61 M |
81.42 M |
-200.25 M |
-44.80 M |
| Proceeds from Stock Options |
2.02 M |
82.29 M |
19.73 M |
2.08 M |
2.04 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 |
164.22 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
154.45 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 |
228,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
228,000.00 |
| Net Cash Flow - Financing |
2.02 M |
82.29 M |
19.73 M |
2.08 M |
12.04 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |