| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.02 M |
1.62 M |
471,000.00 |
159,000.00 |
2.21 M |
| Depreciation & Depletion |
1.92 M |
477,000.00 |
272,000.00 |
159,000.00 |
2.21 M |
| Amortization of Intangible Assets |
1.09 M |
1.14 M |
199,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
4.12 M |
4.06 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
4.12 M |
4.06 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
235.56 M |
4.16 M |
5.03 M |
3.30 M |
44.95 M |
| Funds from Operations |
-12.92 M |
4.20 M |
269,000.00 |
133,000.00 |
-21.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
2.51 M |
-8.35 M |
-1.16 M |
2.00 M |
-2.59 M |
| Incline (Decline) in Receivables |
2.47 M |
-5.76 M |
-128,000.00 |
-818,000.00 |
1.21 M |
| Incline (Decline) in Inventories |
427,000.00 |
242,000.00 |
8.40 M |
— |
— |
| Incline (Decline) in Accounts Payable |
1.40 M |
219,000.00 |
-249,000.00 |
903,000.00 |
-4.13 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
314,000.00 |
-1.20 M |
-1.74 M |
0.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.79 M |
-2.81 M |
-1.10 M |
3.11 M |
323,000.00 |
| Net Cash Flow/Operating Activities |
-10.41 M |
-4.15 M |
-890,000.00 |
2.13 M |
-24.59 M |
| Additions to Other Assets |
46,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
95.00 M |
136.57 M |
43.19 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
725,000.00 |
0.00 |
0.00 |
387.35 M |
1.02 B |
| Decrease in Investments |
371,000.00 |
0.00 |
0.00 |
191.49 M |
1.17 B |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
50.74 M |
| Other Uses - Investing |
-39.48 M |
5.63 M |
-253.61 M |
195.90 M |
-1.42 M |
| Other Sources - Investing |
39.48 M |
253.61 M |
0.00 |
1.42 M |
0.00 |
| Net Cash Flow - Investing |
56.60 M |
146.11 M |
-210.27 M |
195.91 M |
-209.24 M |
| Proceeds from Stock Options |
5,000.00 |
3.31 M |
1,000.00 |
25,000.00 |
1.99 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 |
352,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
67.45 M |
108.20 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
133.92 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
37.35 M |
1.22 M |
0.00 |
0.00 |
156.77 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 |
2.77 M |
7.34 M |
199,000.00 |
4.63 M |
| Other Uses - Financing |
-1.37 M |
2.77 M |
-126.59 M |
134.12 M |
4.63 M |
| Net Cash Flow - Financing |
28.73 M |
113.06 M |
-126.94 M |
134.15 M |
-150.15 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |