| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.20 M |
2.03 M |
1.55 M |
1.52 M |
1.79 M |
| Depreciation & Depletion |
2.20 M |
2.03 M |
1.55 M |
1.52 M |
1.79 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
84.28 M |
0.00 |
1.52 M |
4.36 M |
2.33 M |
| Deferred Income Taxes |
84.28 M |
0.00 |
1.52 M |
4.36 M |
2.33 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-28.43 M |
8.22 M |
11.15 M |
3.61 M |
746,000.00 |
| Funds from Operations |
-59.72 M |
-43.67 M |
-32.27 M |
-14.87 M |
-7.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
69.95 M |
-2.85 M |
-3.04 M |
254,000.00 |
-4.14 M |
| Incline (Decline) in Receivables |
-57.96 M |
-3.28 M |
-622,000.00 |
-913,000.00 |
1.10 M |
| Incline (Decline) in Inventories |
1.82 M |
-2.85 M |
-2.49 M |
-276,000.00 |
14,000.00 |
| Incline (Decline) in Accounts Payable |
1.03 M |
6.40 M |
3.37 M |
1.88 M |
-1.79 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
640,000.00 |
-562,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
125.05 M |
-3.13 M |
-3.30 M |
-1.07 M |
-2.90 M |
| Net Cash Flow/Operating Activities |
10.22 M |
-46.52 M |
-35.31 M |
-14.62 M |
-12.13 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 |
60.00 M |
29.89 M |
35.80 M |
44.97 M |
0.00 |
| Decrease in Investments |
16.20 M |
50.90 M |
40.11 M |
2.20 M |
0.00 |
| Disposal of Fixed Assets |
104,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-33.61 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
33.61 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
13.07 M |
-16.30 M |
-2.61 M |
43.11 M |
50,000.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
289,000.00 |
31.30 M |
34.82 M |
18.83 M |
2.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
20.00 M |
39.98 M |
9.69 M |
| Incline or Decline in Short Term Borrowings |
17.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
14.36 M |
1.12 M |
21.69 M |
1.00 M |
845,000.00 |
| 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 |
150,000.00 |
17,000.00 |
23,000.00 |
22,000.00 |
23,000.00 |
| Other Uses - Financing |
150,000.00 |
17,000.00 |
-316,000.00 |
23,000.00 |
22,000.00 |
| Net Cash Flow - Financing |
3.08 M |
30.20 M |
32.82 M |
57.84 M |
11.33 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |