| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
33.14 M |
21.87 M |
7.54 M |
5.24 M |
3.54 M |
| Depreciation & Depletion |
33.14 M |
21.87 M |
7.54 M |
4.24 M |
3.54 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
665,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
665,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
87.66 M |
34.74 M |
5.32 M |
2.48 M |
-14.94 M |
| Funds from Operations |
12.20 M |
-28.28 M |
18.08 M |
17.95 M |
-2.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.64 M |
2.50 M |
-3.98 M |
-7.35 M |
2.84 M |
| Incline (Decline) in Receivables |
6.79 M |
-1.74 M |
-1.68 M |
-20.38 M |
960,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-1.24 M |
-1.86 M |
-1.32 M |
16.73 M |
-354,000.00 |
| Incline (Decline) in Income Taxes Payable |
1.58 M |
439,000.00 |
3.62 M |
-675,000.00 |
1.38 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.50 M |
5.66 M |
-4.60 M |
-3.02 M |
855,000.00 |
| Net Cash Flow/Operating Activities |
17.83 M |
-25.79 M |
14.10 M |
9.53 M |
94,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
8.75 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
500,000.00 |
257,000.00 |
40.75 M |
0.00 |
| Decrease in Investments |
0.00 |
6.12 M |
40.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
21.00 M |
1.67 M |
29,000.00 |
42.12 M |
| Other Uses - Investing |
-7.90 M |
-10.70 M |
20.25 M |
-191,000.00 |
956,000.00 |
| Other Sources - Investing |
7.90 M |
10.70 M |
250,000.00 |
191,000.00 |
255,000.00 |
| Net Cash Flow - Investing |
2.81 M |
53.32 M |
84.00 M |
68.57 M |
-24.43 M |
| Proceeds from Stock Options |
745,000.00 |
1.62 M |
900,000.00 |
2.72 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-32,000.00 |
47.45 M |
0.00 |
58.64 M |
2.37 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
3.45 M |
0.00 |
86.25 M |
7.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
21.55 M |
4.96 M |
-28.78 M |
| Reduction in Long Term Debt |
5.28 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
162,000.00 |
162,000.00 |
187,000.00 |
714,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
162,000.00 |
162,000.00 |
187,000.00 |
714,000.00 |
| Other Sources - Financing |
0.00 |
0.00 |
293,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
293,000.00 |
0.00 |
-1.24 M |
| Net Cash Flow - Financing |
-4.56 M |
52.36 M |
22.58 M |
145.50 M |
-20.86 M |
| Effect of Exchange rate on Cash |
-3.73 M |
26.81 M |
6.87 M |
1.07 M |
-1.50 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |