| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.96 M |
4.81 M |
— |
— |
— |
| Depreciation & Depletion |
6.96 M |
4.81 M |
— |
— |
— |
| Amortization of Intangible Assets |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
154.33 M |
168.14 M |
136.68 M |
113.79 M |
58.84 M |
| Deferred Income Taxes |
154.33 M |
168.14 M |
136.68 M |
113.79 M |
58.84 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
18.10 M |
23.03 M |
22.59 M |
6.20 M |
12.60 M |
| Funds from Operations |
-68.58 M |
-132.91 M |
-139.25 M |
-132.85 M |
-85.24 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-31.33 M |
28.54 M |
34.46 M |
74.21 M |
37.42 M |
| Incline (Decline) in Receivables |
-3.52 M |
-177,000.00 |
12,000.00 |
2.37 M |
-3.77 M |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-8.22 M |
-11.38 M |
7.20 M |
9.66 M |
6.68 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-2.91 M |
3.52 M |
2.28 M |
-475,000.00 |
3.17 M |
| Incline (Decline) in Other Assets or Liabilties |
-16.68 M |
36.58 M |
24.97 M |
62.64 M |
31.33 M |
| Net Cash Flow/Operating Activities |
-99.91 M |
-104.37 M |
-104.79 M |
-58.64 M |
-47.82 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 |
371.62 M |
93.33 M |
190.97 M |
152.26 M |
170.71 M |
| Decrease in Investments |
304.91 M |
212.56 M |
178.54 M |
157.95 M |
67.68 M |
| Disposal of Fixed Assets |
103,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-281,000.00 |
-1.18 M |
443,000.00 |
-1.10 M |
-4.75 M |
| Other Sources - Investing |
381,000.00 |
1.42 M |
407,000.00 |
1.26 M |
5.45 M |
| Net Cash Flow - Investing |
67.37 M |
-110.59 M |
18.58 M |
-3.34 M |
100.37 M |
| Proceeds from Stock Options |
6.49 M |
— |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
7.91 M |
147.22 M |
6.21 M |
217.32 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
166.73 M |
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 |
101,000.00 |
88,000.00 |
1.25 M |
2.52 M |
3.47 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 |
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 |
173.12 M |
7.82 M |
145.97 M |
3.68 M |
213.85 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |