| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.43 M |
6.52 M |
3.66 M |
2.07 M |
1.65 M |
| Depreciation & Depletion |
11.43 M |
6.52 M |
3.66 M |
2.07 M |
1.65 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
152.68 M |
63.40 M |
63.67 M |
51.83 M |
— |
| Deferred Income Taxes |
152.68 M |
63.40 M |
63.67 M |
51.83 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.05 M |
12.61 M |
1.68 M |
375,000.00 |
201,000.00 |
| Funds from Operations |
75.75 M |
30.60 M |
8.98 M |
3.35 M |
-12.19 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
83.37 M |
-46.29 M |
22.08 M |
-1.34 M |
8.10 M |
| Incline (Decline) in Receivables |
3.34 M |
-42.71 M |
4.02 M |
73,000.00 |
-14.56 M |
| Incline (Decline) in Inventories |
-19.13 M |
-14.51 M |
7.07 M |
-2.18 M |
-10.98 M |
| Incline (Decline) in Accounts Payable |
1.67 M |
3.15 M |
1.77 M |
-4.20 M |
4.10 M |
| Incline (Decline) in Income Taxes Payable |
4.76 M |
821,000.00 |
-305,000.00 |
374,000.00 |
139,000.00 |
| Incline (Decline) in Other Accruals |
1.95 M |
10.88 M |
226,000.00 |
-57,000.00 |
6.37 M |
| Incline (Decline) in Other Assets or Liabilties |
90.78 M |
-3.92 M |
9.30 M |
4.65 M |
23.03 M |
| Net Cash Flow/Operating Activities |
159.12 M |
-15.69 M |
31.06 M |
2.02 M |
-4.10 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 |
93,000.00 |
| Incline (Decline) in Inventories |
6.05 M |
21.28 M |
63.32 M |
31.89 M |
0.00 |
| Decrease in Investments |
9.61 M |
46.98 M |
44.64 M |
14.41 M |
63,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
282,000.00 |
-330,000.00 |
-125,000.00 |
-342,000.00 |
605,000.00 |
| Other Sources - Investing |
0.00 |
330,000.00 |
125,000.00 |
342,000.00 |
0.00 |
| Net Cash Flow - Investing |
17.49 M |
-9.44 M |
28.13 M |
20.49 M |
2.37 M |
| Proceeds from Stock Options |
2.82 M |
1.53 M |
336,000.00 |
55,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-87,000.00 |
204.48 M |
684,000.00 |
17.89 M |
25.04 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
5,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
263,000.00 |
| 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 |
33,000.00 |
165,000.00 |
66,000.00 |
| 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 |
1.44 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.44 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
4.18 M |
206.01 M |
987,000.00 |
17.78 M |
25.23 M |
| Effect of Exchange rate on Cash |
-448,000.00 |
219,000.00 |
61,000.00 |
-90,000.00 |
80,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |