| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.86 M |
1.50 M |
3.40 M |
3.69 M |
3.75 M |
| Depreciation & Depletion |
1.60 M |
1.40 M |
1.70 M |
1.10 M |
1.04 M |
| Amortization of Intangible Assets |
258,000.00 |
102,000.00 |
1.70 M |
2.59 M |
2.71 M |
| Deferred Income Taxes and Investment Tax credity |
1.91 M |
0.00 |
157,000.00 |
1.49 M |
2.24 M |
| Deferred Income Taxes |
1.91 M |
0.00 |
157,000.00 |
1.49 M |
2.24 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.92 M |
22.89 M |
-24.20 M |
-124.82 M |
114.65 M |
| Funds from Operations |
-12.15 M |
-7.23 M |
-13.48 M |
-47.48 M |
-19.51 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-236,000.00 |
-8.84 M |
6.27 M |
-3.58 M |
-3.06 M |
| Incline (Decline) in Receivables |
-6.41 M |
-1.45 M |
-1.40 M |
-4.63 M |
4.34 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
618,000.00 |
486,000.00 |
-3.02 M |
-6.71 M |
-6.99 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-126,000.00 |
-1.25 M |
1.08 M |
2.51 M |
-2.56 M |
| Incline (Decline) in Other Assets or Liabilties |
5.68 M |
-6.63 M |
9.61 M |
5.26 M |
2.15 M |
| Net Cash Flow/Operating Activities |
-12.38 M |
-16.08 M |
-7.20 M |
-51.06 M |
-22.56 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 |
35.48 M |
19.39 M |
63.83 M |
33.07 M |
93.89 M |
| Decrease in Investments |
66.05 M |
34.75 M |
51.40 M |
224.41 M |
60.75 M |
| Disposal of Fixed Assets |
30,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
449,000.00 |
-1.20 M |
-7.55 M |
-2.32 M |
954,000.00 |
| Other Sources - Investing |
0.00 |
1.20 M |
9.00 M |
2.33 M |
0.00 |
| Net Cash Flow - Investing |
-28.96 M |
-15.33 M |
7.14 M |
-192.69 M |
35.09 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
9,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
9.33 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.50 M |
0.00 |
4.62 M |
0.00 |
58.22 M |
| Incline or Decline in Short Term Borrowings |
-68,000.00 |
-491,000.00 |
376,000.00 |
553,000.00 |
194,000.00 |
| Reduction in Long Term Debt |
696,000.00 |
37.96 M |
14.08 M |
29.18 M |
45.82 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-8.59 M |
-37.96 M |
-9.45 M |
-29.18 M |
12.78 M |
| Effect of Exchange rate on Cash |
-722,000.00 |
-71,000.00 |
65,000.00 |
496,000.00 |
-274,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |