| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.58 M |
3.93 M |
2.93 M |
2.03 M |
1.47 M |
| Depreciation & Depletion |
4.58 M |
3.93 M |
2.93 M |
2.03 M |
1.47 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
— |
— |
— |
— |
— |
| Funds from Operations |
99.46 M |
53.95 M |
56.48 M |
33.22 M |
41.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-41.67 M |
-76.76 M |
14.15 M |
-111.01 M |
19.43 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
57.79 M |
-22.81 M |
70.63 M |
-77.79 M |
60.75 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 |
1.47 B |
1.01 B |
1.32 B |
1.90 B |
2.11 B |
| Decrease in Investments |
1.38 B |
874.78 M |
1.25 B |
1.42 B |
902.66 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 |
1.56 B |
594.96 M |
649.74 M |
930.49 M |
1.42 B |
| Proceeds from Stock Options |
269.37 M |
1.52 M |
4.75 M |
442,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
157.56 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
190.00 M |
83.24 M |
233.69 M |
100.00 M |
210.00 M |
| Incline or Decline in Short Term Borrowings |
52.97 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
10.00 M |
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 |
468,000.00 |
487,000.00 |
1.87 M |
11.98 M |
0.00 |
| Other Uses - Financing |
464,000.00 |
487,000.00 |
1.87 M |
11.98 M |
0.00 |
| Net Cash Flow - Financing |
1.38 B |
385.98 M |
963.73 M |
1.02 B |
1.38 B |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |