| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.42 M |
2.55 M |
2.42 M |
2.33 M |
1.74 M |
| Depreciation & Depletion |
3.42 M |
2.55 M |
2.42 M |
2.33 M |
1.74 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
68.48 M |
65.20 M |
399,000.00 |
2.95 M |
5.13 M |
| Deferred Income Taxes |
68.48 M |
65.20 M |
399,000.00 |
2.95 M |
5.13 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.19 M |
7.18 M |
4.68 M |
1.29 M |
3.27 M |
| Funds from Operations |
-68.89 M |
-39.20 M |
-28.91 M |
-25.81 M |
-30.42 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.26 M |
79.03 M |
-6.27 M |
340,000.00 |
7.14 M |
| Incline (Decline) in Receivables |
-3.33 M |
-5.31 M |
-76,000.00 |
934,000.00 |
-799,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
6.17 M |
4.26 M |
344,000.00 |
230,000.00 |
3.09 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
3.42 M |
80.09 M |
-6.54 M |
-824,000.00 |
4.85 M |
| Net Cash Flow/Operating Activities |
-62.63 M |
39.83 M |
-35.18 M |
-25.47 M |
-23.28 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 |
154.34 M |
185.92 M |
118.17 M |
38.02 M |
125.82 M |
| Decrease in Investments |
91.39 M |
194.27 M |
109.09 M |
65.26 M |
91.21 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
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 |
67.83 M |
-4.07 M |
10.76 M |
-25.83 M |
40.33 M |
| Proceeds from Stock Options |
3.99 M |
6.60 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
97.63 M |
0.00 |
43.92 M |
1.15 M |
63.63 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
101.61 M |
6.60 M |
43.92 M |
1.15 M |
63.63 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |