| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
452,000.00 |
356,000.00 |
345,000.00 |
368,000.00 |
383,000.00 |
| Depreciation & Depletion |
452,000.00 |
356,000.00 |
345,000.00 |
368,000.00 |
383,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
68.15 M |
82.50 M |
93.89 M |
120.09 M |
0.00 |
| Deferred Income Taxes |
68.15 M |
82.50 M |
93.89 M |
120.09 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.66 M |
6.97 M |
-21.55 M |
148,000.00 |
-83,000.00 |
| Funds from Operations |
27.46 M |
27.63 M |
-15.02 M |
-30.15 M |
-37.48 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-16.30 M |
-25.40 M |
3.19 M |
143.39 M |
4.91 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
-889,000.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.41 M |
2.64 M |
-13,000.00 |
121,000.00 |
-1.35 M |
| Incline (Decline) in Income Taxes Payable |
-2.78 M |
2.78 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
872,000.00 |
-4.35 M |
1.54 M |
-1.77 M |
5.20 M |
| Incline (Decline) in Other Assets or Liabilties |
-15.76 M |
-20.91 M |
-1.12 M |
145.92 M |
1.06 M |
| Net Cash Flow/Operating Activities |
11.16 M |
2.23 M |
-11.83 M |
113.23 M |
-32.57 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 |
2.12 M |
138.39 M |
136.12 M |
93.59 M |
114.07 M |
| Decrease in Investments |
82.36 M |
208.18 M |
67.07 M |
74.77 M |
81.34 M |
| 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 |
-80.24 M |
-69.09 M |
69.14 M |
19.28 M |
32.88 M |
| Proceeds from Stock Options |
1.10 M |
2.65 M |
1.64 M |
321,000.00 |
54.80 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
26.21 M |
3.79 M |
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 |
298,000.00 |
0.00 |
62,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
298,000.00 |
0.00 |
62,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-24.81 M |
-1.14 M |
1.70 M |
321,000.00 |
54.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |