| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
48.61 M |
35.72 M |
23.68 M |
11.12 M |
3.91 M |
| Depreciation & Depletion |
45.80 M |
33.57 M |
22.71 M |
11.12 M |
3.91 M |
| Amortization of Intangible Assets |
2.82 M |
2.14 M |
968,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
23.06 M |
43.58 M |
37.73 M |
21.60 M |
3.78 M |
| Deferred Income Taxes |
23.06 M |
43.58 M |
37.73 M |
21.60 M |
3.78 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
51.79 M |
18.05 M |
34.99 M |
1.39 M |
1.16 M |
| Funds from Operations |
35.82 M |
-213.66 M |
-314.90 M |
-248.82 M |
-64.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-35.17 M |
-57.27 M |
91.01 M |
59.05 M |
26.26 M |
| Incline (Decline) in Receivables |
2.03 M |
-5.30 M |
-10.20 M |
-4.89 M |
-2.10 M |
| Incline (Decline) in Inventories |
7.47 M |
2.20 M |
-10.13 M |
-15.13 M |
-1.29 M |
| Incline (Decline) in Accounts Payable |
-22.03 M |
-2.97 M |
42.41 M |
5.12 M |
3.02 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-12.74 M |
-77.77 M |
62.28 M |
71.08 M |
24.10 M |
| Incline (Decline) in Other Assets or Liabilties |
-9.90 M |
26.57 M |
6.65 M |
2.87 M |
2.53 M |
| Net Cash Flow/Operating Activities |
655,000.00 |
-270.93 M |
-188.90 M |
-189.76 M |
-38.60 M |
| Additions to Other Assets |
27.09 M |
26.85 M |
6.06 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
21.38 M |
236.88 M |
639.71 M |
295.34 M |
68.80 M |
| Decrease in Investments |
101.32 M |
446.95 M |
484.12 M |
224.25 M |
6.05 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
980,000.00 |
31.38 M |
543,000.00 |
7.28 M |
92,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-40.49 M |
-131.46 M |
210.80 M |
154.64 M |
73.71 M |
| Proceeds from Stock Options |
47,000.00 |
817,000.00 |
431,000.00 |
57,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
9,000.00 |
279,000.00 |
492.76 M |
195.74 M |
140.82 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
11.72 M |
0.00 |
0.00 |
| Long Term Borrowings |
196.40 M |
0.00 |
247.87 M |
0.00 |
20.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
2.05 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.36 M |
1.02 M |
826,000.00 |
177,000.00 |
26,000.00 |
| 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 |
62,000.00 |
169,000.00 |
169,000.00 |
170,000.00 |
300,000.00 |
| Other Uses - Financing |
-260.56 M |
169,000.00 |
-5.26 M |
-9.48 M |
300,000.00 |
| Net Cash Flow - Financing |
-65.47 M |
245,000.00 |
477.43 M |
434.01 M |
141.09 M |
| Effect of Exchange rate on Cash |
-1.08 M |
513,000.00 |
-29,000.00 |
-83,000.00 |
-3,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |