| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.33 M |
1.03 M |
758,000.00 |
630,000.00 |
194,000.00 |
| Depreciation & Depletion |
1.33 M |
1.03 M |
758,000.00 |
630,000.00 |
194,000.00 |
| Amortization of Intangible Assets |
200,000.00 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.26 M |
1.17 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
1.26 M |
1.17 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
19.91 M |
15.54 M |
14.41 M |
524,000.00 |
1.63 M |
| Funds from Operations |
23.19 M |
-17.60 M |
-77.52 M |
-94.02 M |
-44.94 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-31.64 M |
-8.84 M |
-22.73 M |
21.42 M |
-2.01 M |
| Incline (Decline) in Receivables |
-31.13 M |
4.58 M |
-4.93 M |
-3.32 M |
-445,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-178,000.00 |
-26,000.00 |
-22.72 M |
18.85 M |
739,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
5.41 M |
-3.34 M |
4.76 M |
7.22 M |
-1.08 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.73 M |
-10.05 M |
162,000.00 |
-1.32 M |
-1.22 M |
| Net Cash Flow/Operating Activities |
-8.44 M |
-26.44 M |
-100.24 M |
-72.60 M |
-46.94 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 |
420.34 M |
499.47 M |
360.27 M |
336.64 M |
201.30 M |
| Decrease in Investments |
501.25 M |
369.00 M |
422.49 M |
233.77 M |
115.61 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
7,000.00 |
595,000.00 |
| Other Uses - Investing |
0.00 |
-152,000.00 |
228,000.00 |
0.00 |
-275,000.00 |
| Other Sources - Investing |
0.00 |
152,000.00 |
0.00 |
0.00 |
275,000.00 |
| Net Cash Flow - Investing |
-79.36 M |
133.02 M |
-61.37 M |
103.49 M |
86.40 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
3.28 M |
| Other Proceeds from Sale/Issues of Stock |
25.65 M |
227.47 M |
77.22 M |
137.91 M |
149.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
577,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
112,000.00 |
0.00 |
10.00 M |
10.00 M |
0.00 |
| Other Uses - Financing |
-22.49 M |
-766,000.00 |
10.00 M |
10.00 M |
0.00 |
| Net Cash Flow - Financing |
2.58 M |
226.70 M |
87.22 M |
147.91 M |
152.28 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |