| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.29 M |
8.97 M |
8.52 M |
7.39 M |
7.18 M |
| Depreciation & Depletion |
12.29 M |
8.97 M |
8.52 M |
7.39 M |
7.18 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
24.77 M |
25.64 M |
17.02 M |
-1.86 M |
7.32 M |
| Funds from Operations |
-265.98 M |
-258.58 M |
-205.01 M |
-108.80 M |
-61.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.30 M |
13.44 M |
15.21 M |
7.58 M |
1.58 M |
| Incline (Decline) in Receivables |
-669,000.00 |
1.59 M |
-693,000.00 |
-695,000.00 |
-2.53 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-14.62 M |
16.26 M |
7.17 M |
509,000.00 |
1.55 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
6.40 M |
-6.88 M |
16.43 M |
9.18 M |
4.18 M |
| Incline (Decline) in Other Assets or Liabilties |
3.59 M |
2.47 M |
-7.69 M |
-1.42 M |
-1.62 M |
| Net Cash Flow/Operating Activities |
-271.29 M |
-245.15 M |
-189.79 M |
-101.23 M |
-59.91 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 |
63.65 M |
169.80 M |
154.43 M |
258.15 M |
16.35 M |
| Decrease in Investments |
46.10 M |
286.72 M |
126.90 M |
180.24 M |
13.65 M |
| Disposal of Fixed Assets |
70,000.00 |
0.00 |
32,000.00 |
90,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-583,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
583,000.00 |
0.00 |
| Net Cash Flow - Investing |
99.93 M |
-38.66 M |
48.27 M |
94.40 M |
9.60 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
902,000.00 |
255.74 M |
390.66 M |
172.68 M |
84.73 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
30.00 M |
0.00 |
181.27 M |
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 |
0.00 |
0.00 |
70.00 M |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
18.15 M |
| Other Uses - Financing |
-317,000.00 |
-524,000.00 |
-340,000.00 |
0.00 |
16.75 M |
| Net Cash Flow - Financing |
30.58 M |
255.21 M |
501.58 M |
172.68 M |
101.48 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |