| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.20 M |
2.66 M |
5.38 M |
14.25 M |
11.29 M |
| Depreciation & Depletion |
2.20 M |
2.66 M |
2.62 M |
1.80 M |
1.16 M |
| Amortization of Intangible Assets |
2.76 M |
12.45 M |
10.13 M |
7.94 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
70.87 M |
50,000.00 |
124.98 M |
108.69 M |
10.48 M |
| Funds from Operations |
-19.46 M |
-9.39 M |
-12.30 M |
-3.95 M |
-13.88 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.23 M |
-5.38 M |
-3.94 M |
-17.10 M |
-33.44 M |
| Incline (Decline) in Receivables |
6.45 M |
-4.74 M |
-3.07 M |
-8.72 M |
-5.05 M |
| Incline (Decline) in Inventories |
3.99 M |
338,000.00 |
3.33 M |
2.77 M |
-7.30 M |
| Incline (Decline) in Accounts Payable |
-8.56 M |
2.38 M |
771,000.00 |
754,000.00 |
-5.91 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-823,000.00 |
-3.96 M |
-5.24 M |
-15.85 M |
-16.04 M |
| Incline (Decline) in Other Assets or Liabilties |
1.17 M |
588,000.00 |
269,000.00 |
3.94 M |
868,000.00 |
| Net Cash Flow/Operating Activities |
-17.22 M |
-14.78 M |
-16.24 M |
-21.05 M |
-47.32 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
1.98 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
10.88 M |
26.99 M |
37.90 M |
36.97 M |
208.52 M |
| Decrease in Investments |
20.41 M |
32.44 M |
40.10 M |
36.64 M |
255.53 M |
| Disposal of Fixed Assets |
502,000.00 |
2.25 M |
10.72 M |
42.84 M |
12.49 M |
| Other Uses - Investing |
-4.46 M |
-5.25 M |
89,000.00 |
-211,000.00 |
-363,000.00 |
| Other Sources - Investing |
4.46 M |
5.34 M |
0.00 |
211,000.00 |
363,000.00 |
| Net Cash Flow - Investing |
-13.06 M |
-11.58 M |
-10.82 M |
-38.83 M |
-58.05 M |
| Proceeds from Stock Options |
294,000.00 |
667,000.00 |
2.31 M |
3.10 M |
1.49 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
500,000.00 |
0.00 |
0.00 |
9.70 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
327,000.00 |
7.64 M |
2.72 M |
15.34 M |
7.88 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 |
550,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
550,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-33,000.00 |
-6.48 M |
143,000.00 |
-12.25 M |
3.31 M |
| Effect of Exchange rate on Cash |
-355,000.00 |
505,000.00 |
84,000.00 |
26,000.00 |
24,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |