| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.51 M |
5.05 M |
2.04 M |
831,000.00 |
245,000.00 |
| Depreciation & Depletion |
7.90 M |
5.05 M |
2.04 M |
831,000.00 |
245,000.00 |
| Amortization of Intangible Assets |
2.61 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
12.97 M |
6.63 M |
2.24 M |
708,000.00 |
294,000.00 |
| Deferred Income Taxes |
12.97 M |
6.63 M |
2.24 M |
708,000.00 |
294,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
45.50 M |
31.41 M |
10.38 M |
1.61 M |
145,000.00 |
| Funds from Operations |
33.99 M |
51.26 M |
-3.43 M |
-14.70 M |
-9.44 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
37.46 M |
-3.09 M |
3.73 M |
2.20 M |
-346,000.00 |
| Incline (Decline) in Receivables |
1.93 M |
-32.73 M |
-13.27 M |
-4.05 M |
-1.41 M |
| Incline (Decline) in Inventories |
-6.04 M |
-5.16 M |
-5.19 M |
-2.90 M |
-771,000.00 |
| Incline (Decline) in Accounts Payable |
4.88 M |
16.89 M |
12.36 M |
5.67 M |
1.32 M |
| Incline (Decline) in Income Taxes Payable |
11.50 M |
4.60 M |
224,000.00 |
50,000.00 |
5,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
25.20 M |
13.30 M |
9.60 M |
3.42 M |
510,000.00 |
| Net Cash Flow/Operating Activities |
71.45 M |
48.17 M |
297,000.00 |
-12.50 M |
-9.78 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 |
424.86 M |
129.10 M |
4.00 M |
0.00 |
0.00 |
| Decrease in Investments |
161.52 M |
39.00 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-170.70 M |
-8.88 M |
1.40 M |
142,000.00 |
66,000.00 |
| Other Sources - Investing |
174.54 M |
10.98 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
105.06 M |
90.93 M |
10.51 M |
2.40 M |
667,000.00 |
| Proceeds from Stock Options |
11.56 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
99.47 M |
107.59 M |
922,000.00 |
20.11 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
49.99 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
1.07 M |
1.43 M |
| 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 |
2.50 M |
0.00 |
426,000.00 |
| 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 |
4.91 M |
850,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
4.91 M |
850,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-33.52 M |
100.32 M |
105.09 M |
1.99 M |
21.12 M |
| Effect of Exchange rate on Cash |
-474,000.00 |
85,000.00 |
42,000.00 |
-52,000.00 |
-6,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |