| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
100,000.00 |
200,000.00 |
300,000.00 |
200,000.00 |
33,000.00 |
| Depreciation & Depletion |
100,000.00 |
200,000.00 |
300,000.00 |
200,000.00 |
33,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
36.97 M |
-6.13 M |
50.28 M |
7.94 M |
690,000.00 |
| Funds from Operations |
42.06 M |
-13.87 M |
16.82 M |
-1.31 M |
-7.85 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
51.36 M |
14.52 M |
-33.65 M |
-16.17 M |
1.78 M |
| Incline (Decline) in Receivables |
3.51 M |
5.73 M |
-13.70 M |
-5.31 M |
-588,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-15.10 M |
26.30 M |
19.87 M |
14.42 M |
3.24 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-7.76 M |
-5.76 M |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
70.72 M |
-11.74 M |
-39.82 M |
-25.28 M |
-875,000.00 |
| Net Cash Flow/Operating Activities |
93.42 M |
654,000.00 |
-16.83 M |
-17.48 M |
-6.07 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 |
0.00 |
31.68 M |
223.53 M |
108.46 M |
24.02 M |
| Decrease in Investments |
31.08 M |
179.35 M |
95.54 M |
27.87 M |
254,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Uses - Investing |
90.98 M |
844.84 M |
823.30 M |
552.68 M |
87.38 M |
| Other Sources - Investing |
31.64 M |
12.70 M |
— |
— |
— |
| Net Cash Flow - Investing |
60.06 M |
698.29 M |
951.58 M |
633.87 M |
111.77 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
48.89 M |
72.15 M |
316.12 M |
42.00 M |
67.04 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
315,000.00 |
763,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.18 B |
2.65 B |
1.65 B |
1.02 B |
53.32 M |
| Incline or Decline in Short Term Borrowings |
-63,000.00 |
-34.38 M |
-25.08 M |
50.75 M |
8.81 M |
| Reduction in Long Term Debt |
1.28 B |
2.01 B |
861.65 M |
457.60 M |
6.62 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 |
-7.63 M |
-9.95 M |
-7.61 M |
-7.95 M |
-3.34 M |
| Net Cash Flow - Financing |
-59.25 M |
670.52 M |
1.07 B |
651.41 M |
119.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |