| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.55 M |
10.67 M |
14.56 M |
11.50 M |
13.17 M |
| Depreciation & Depletion |
3.55 M |
8.64 M |
11.15 M |
9.13 M |
9.76 M |
| Amortization of Intangible Assets |
0.00 |
2.02 M |
3.41 M |
2.37 M |
3.41 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 |
46.04 M |
25.93 M |
-2.94 M |
-2.33 M |
42.99 M |
| Funds from Operations |
-2.42 M |
-31.51 M |
-32.15 M |
-28.99 M |
20.99 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-19.09 M |
-4.74 M |
13.77 M |
7.08 M |
-1.87 M |
| Incline (Decline) in Receivables |
-20.50 M |
-3.65 M |
2.23 M |
-1.77 M |
-3.76 M |
| Incline (Decline) in Inventories |
-5.67 M |
1.63 M |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
4.69 M |
-1.09 M |
9.36 M |
7.35 M |
1.88 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.29 M |
0.00 |
2.18 M |
1.50 M |
0.00 |
| Net Cash Flow/Operating Activities |
-21.51 M |
-36.25 M |
-18.38 M |
-21.91 M |
19.12 M |
| Additions to Other Assets |
0.00 |
156,000.00 |
171,000.00 |
171,000.00 |
4.30 M |
| Net Assets from Acquisitions |
30.50 M |
62.76 M |
52.37 M |
35.03 M |
34.85 M |
| Incline (Decline) in Inventories |
75.81 M |
111.86 M |
208.51 M |
55.60 M |
54.38 M |
| Decrease in Investments |
61.70 M |
205.42 M |
149.68 M |
57.63 M |
26.43 M |
| Disposal of Fixed Assets |
0.00 |
44,000.00 |
445,000.00 |
4.21 M |
0.00 |
| Other Uses - Investing |
-79.89 M |
-30.35 M |
-99.12 M |
-42.00 M |
-103.92 M |
| Other Sources - Investing |
88.02 M |
32.75 M |
101.54 M |
45.00 M |
172.50 M |
| Net Cash Flow - Investing |
-31.75 M |
-51.71 M |
29.76 M |
-1.07 M |
-25.86 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.08 M |
1.44 M |
810,000.00 |
5.91 M |
15.57 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.30 M |
0.00 |
1.11 M |
611,000.00 |
0.00 |
| Long Term Borrowings |
0.00 |
5.09 M |
5.11 M |
2.07 M |
152.80 M |
| Incline or Decline in Short Term Borrowings |
107,000.00 |
15.00 M |
12.02 M |
1.42 M |
6.65 M |
| Reduction in Long Term Debt |
36.07 M |
3.80 M |
20.86 M |
6.94 M |
202.30 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 |
4.79 M |
0.00 |
0.00 |
514,000.00 |
307,000.00 |
| Other Uses - Financing |
4.79 M |
-230,000.00 |
-1.49 M |
514,000.00 |
-7.54 M |
| Net Cash Flow - Financing |
-31.39 M |
17.50 M |
-5.53 M |
2.36 M |
-34.83 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |