| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
21.25 M |
10.62 M |
10.30 M |
12.58 M |
12.57 M |
| Depreciation & Depletion |
14.38 M |
8.64 M |
8.20 M |
11.35 M |
11.28 M |
| Amortization of Intangible Assets |
6.86 M |
1.97 M |
2.11 M |
1.23 M |
1.29 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
94.91 M |
3.84 M |
3.86 M |
1.08 M |
2.03 M |
| Funds from Operations |
-13.41 M |
31.50 M |
14.86 M |
-16.82 M |
-18.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.99 M |
-19.98 M |
-18.90 M |
-13.36 M |
-9.20 M |
| Incline (Decline) in Receivables |
-4.37 M |
3.13 M |
-17.16 M |
-11.12 M |
-2.05 M |
| Incline (Decline) in Inventories |
23.05 M |
-18.74 M |
-17.56 M |
-5.66 M |
-9.93 M |
| Incline (Decline) in Accounts Payable |
-16.94 M |
-2.49 M |
15.25 M |
2.04 M |
14.86 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.87 M |
-1.42 M |
1.76 M |
1.57 M |
-13.36 M |
| Incline (Decline) in Other Assets or Liabilties |
-617,000.00 |
-454,000.00 |
-1.20 M |
-182,000.00 |
1.28 M |
| Net Cash Flow/Operating Activities |
-10.43 M |
11.52 M |
-4.03 M |
-30.17 M |
-27.35 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
28.42 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
32.58 M |
5.07 M |
3.14 M |
3.12 M |
4.44 M |
| Proceeds from Stock Options |
0.00 |
23,000.00 |
46,000.00 |
36,000.00 |
25,000.00 |
| Other Proceeds from Sale/Issues of Stock |
6,000.00 |
-105,000.00 |
170.98 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
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 |
20.06 M |
-50.89 M |
-25.31 M |
-1.30 M |
| Reduction in Long Term Debt |
9.10 M |
5.45 M |
2.46 M |
1.26 M |
681,000.00 |
| 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 |
0.00 |
| Other Uses - Financing |
-63,000.00 |
-94,000.00 |
0.00 |
-20.00 M |
0.00 |
| Net Cash Flow - Financing |
-9.16 M |
14.43 M |
117.67 M |
-46.54 M |
-1.96 M |
| Effect of Exchange rate on Cash |
-607,000.00 |
1.01 M |
-71,000.00 |
-316,000.00 |
35,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |