| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.93 M |
8.13 M |
9.26 M |
11.07 M |
12.80 M |
| Depreciation & Depletion |
5.93 M |
7.10 M |
8.40 M |
9.70 M |
11.40 M |
| Amortization of Intangible Assets |
0.00 |
1.03 M |
863,000.00 |
1.37 M |
1.40 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-7.51 M |
85.61 M |
10.03 M |
490,000.00 |
4.56 M |
| Funds from Operations |
-27.89 M |
-16.04 M |
6.54 M |
23.28 M |
11.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
85.15 M |
-16.79 M |
-94.22 M |
-34.91 M |
-62.66 M |
| Incline (Decline) in Receivables |
82.67 M |
2.36 M |
16.58 M |
90,000.00 |
-3.51 M |
| Incline (Decline) in Inventories |
26.15 M |
15.40 M |
10.88 M |
-21.15 M |
-14.62 M |
| Incline (Decline) in Accounts Payable |
-32.09 M |
-18.68 M |
-35.86 M |
28.21 M |
2.67 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
8.42 M |
-15.87 M |
-85.81 M |
-42.06 M |
-47.20 M |
| Net Cash Flow/Operating Activities |
57.26 M |
-32.84 M |
-87.67 M |
-11.64 M |
-51.13 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 |
15.16 M |
9.06 M |
10.82 M |
9.56 M |
6.57 M |
| Decrease in Investments |
19.30 M |
7.22 M |
12.96 M |
6.33 M |
5.10 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
76,000.00 |
| Other Uses - Investing |
0.00 |
-3.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
3.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-4.70 M |
169,000.00 |
2.40 M |
4.67 M |
2.59 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
3.59 M |
0.00 |
0.00 |
0.00 |
72.50 M |
| Incline or Decline in Short Term Borrowings |
-9.97 M |
45.89 M |
-19.67 M |
-61.86 M |
-20.95 M |
| Reduction in Long Term Debt |
77.90 M |
28.98 M |
0.00 |
0.00 |
2.38 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 |
6.48 M |
0.00 |
101.48 M |
117.84 M |
0.00 |
| Other Uses - Financing |
6.48 M |
0.00 |
89.03 M |
105.38 M |
0.00 |
| Net Cash Flow - Financing |
-77.80 M |
16.92 M |
69.35 M |
43.51 M |
49.16 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |