| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.29 M |
11.49 M |
14.59 M |
15.50 M |
15.36 M |
| Depreciation & Depletion |
687,000.00 |
10.40 M |
14.30 M |
15.40 M |
14.30 M |
| Amortization of Intangible Assets |
10.60 M |
1.09 M |
292,000.00 |
104,000.00 |
1.06 M |
| Deferred Income Taxes and Investment Tax credity |
162.42 M |
192.33 M |
123.45 M |
69.14 M |
56.43 M |
| Deferred Income Taxes |
162.42 M |
192.33 M |
123.45 M |
69.14 M |
56.43 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
34.77 M |
34.02 M |
17.86 M |
21.86 M |
-15.23 M |
| Funds from Operations |
-36.65 M |
-60.10 M |
-69.88 M |
-58.08 M |
41.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-52.43 M |
87.47 M |
92.96 M |
27.79 M |
-58.74 M |
| Incline (Decline) in Receivables |
-16.89 M |
-10.83 M |
29.03 M |
6.58 M |
-27.57 M |
| Incline (Decline) in Inventories |
3.59 M |
1.25 M |
6.91 M |
-1.05 M |
-1.73 M |
| Incline (Decline) in Accounts Payable |
-2.15 M |
18.18 M |
-652,000.00 |
5.41 M |
1.02 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-33.39 M |
80.12 M |
60.99 M |
14.54 M |
-39.11 M |
| Net Cash Flow/Operating Activities |
-89.09 M |
27.37 M |
23.08 M |
-30.30 M |
-16.91 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 |
581.14 M |
594.45 M |
456.89 M |
102.99 M |
276.32 M |
| Decrease in Investments |
646.86 M |
527.17 M |
306.20 M |
223.45 M |
277.91 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
50,000.00 |
0.00 |
1.60 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-30.82 M |
85.72 M |
155.10 M |
-115.49 M |
4.58 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
1.50 M |
| Other Proceeds from Sale/Issues of Stock |
7.95 M |
319.40 M |
185.01 M |
4.08 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
888,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
3.83 M |
| Incline or Decline in Short Term Borrowings |
-200.81 M |
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 |
0.00 |
0.00 |
390,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
390,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-192.86 M |
319.40 M |
185.40 M |
4.08 M |
4.44 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |