| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.42 M |
1.34 M |
1.42 M |
1.15 M |
2.25 M |
| Depreciation & Depletion |
1.42 M |
1.34 M |
1.42 M |
1.15 M |
2.25 M |
| Amortization of Intangible Assets |
24,000.00 |
1.70 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
13.31 M |
16.49 M |
13.33 M |
13.89 M |
13.86 M |
| Deferred Income Taxes |
13.31 M |
16.49 M |
13.33 M |
13.89 M |
13.86 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
23.76 M |
11.69 M |
12.58 M |
-2.09 M |
2.60 M |
| Funds from Operations |
-107.16 M |
-61.24 M |
-23.64 M |
-46.20 M |
-51.41 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.64 M |
9.03 M |
-12.20 M |
11.03 M |
13.26 M |
| Incline (Decline) in Receivables |
0.00 |
948,000.00 |
437,000.00 |
-1.13 M |
588,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
1.72 M |
2.36 M |
-540,000.00 |
552,000.00 |
567,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
3.49 M |
5.22 M |
433,000.00 |
1.32 M |
1.02 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.57 M |
505,000.00 |
-12.53 M |
10.28 M |
11.09 M |
| Net Cash Flow/Operating Activities |
-103.52 M |
-52.21 M |
-35.84 M |
-35.17 M |
-38.15 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 |
194.60 M |
134.37 M |
85.21 M |
89.58 M |
96.44 M |
| Decrease in Investments |
170.12 M |
127.51 M |
89.99 M |
89.23 M |
72.18 M |
| Disposal of Fixed Assets |
18,000.00 |
4,000.00 |
83,000.00 |
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 |
26.97 M |
7.79 M |
-3.95 M |
2.15 M |
25.80 M |
| Proceeds from Stock Options |
130.37 M |
5.02 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
52.34 M |
2.79 M |
103.50 M |
66.22 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.86 M |
918,000.00 |
1.45 M |
1.66 M |
831,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.24 M |
1.50 M |
1.41 M |
1.56 M |
2.22 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
131.99 M |
56.78 M |
2.84 M |
103.60 M |
64.83 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |