
Merrill: Confidence...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Cash Flow From Operating Activities | ||||
|---|---|---|---|---|
| Net Income (Loss) | -29.54M | -1.28M | -18.93M | -30.11M |
| Operating Gains/Losses | 2.06M | 1.50M | 332.00K | 475.00K |
| Extraordinary Gains / Losses | 0.00 | 0.00 | 0.00 | 0.00 |
| (Increase) Decrease In Receivables | 763.00K | -1.72M | -3.40M | -1.27M |
| (Increase) Decrease in Inventories | -5.81M | 2.17M | -7.59M | -928.00K |
| (Increase) Decrease In Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| (Decrease) Increase In Payables | 1.25M | -1.78M | 1.76M | -1.02M |
| (Decrease) Increase In Other Current Liabilities | 2.36M | -412.00K | -3.22M | -1.06M |
| (Increase) Decrease In Other Working Capital | -275.00K | 379.00K | 420.00K | -276.00K |
| Other Non-Cash Items | 6.44M | 2.68M | 6.77M | 8.07M |
| Net Cash From Continuing Operations | -25.42M | -13.94M | -19.09M | -23.34M |
| Net Cash From Discontinued Operations | 7.00K | -4.56M | 0.00 | 0.00 |
| Cash Provided By Investing Activities | ||||
| Net Cash From Total Operating Activities | -25.42M | -18.50M | -19.09M | -23.34M |
| Sale of Property, Plant & Equipment | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Used for Investing Activities | ||||
| Sale of Short-Term Investments | 25.00M | 0.00 | 0.00 | 0.00 |
| Purchases of Property, Plant & Equipment | -1.47M | -1.95M | -807.00K | -172.00K |
| Acquisitions | -19.09M | -28.19M | -1.32M | -17.63M |
| Purchases of Short-Term Investments | -25.81M | -100.16M | -15.00M | -10.00M |
| Other Cash from Investing Activities | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Provided by Financing Activities | ||||
| Net Cash From Investing Activities | -24.77M | -14.84M | -2.78M | -22.60M |
| Issuance of Debt | 36.51M | 15.30M | 15.42M | 3.53M |
| Cash Used for Financing Activities | ||||
| Issuance of Capital Stock | 2.28M | 106.07M | 74.00K | 81.71M |
| Repayment of Long-Term Debt | -32.75M | -20.13M | -6.27M | -3.32M |
| Repurchase of Capital Stock | 0.00 | -9.62M | 0.00 | 0.00 |
| Payment of Cash Dividends | 0.00 | -4.70M | 0.00 | 0.00 |
| Other Financing Charges, Net | 0.00 | 0.00 | -12.00M | 0.00 |
| Net Cash From Financing Activities | 6.03M | 86.92M | -2.77M | 81.92M |
| Effect of Exchange Rate Changes | -2.00K | -81.00K | 0.00 | 0.00 |
| Net Change in Cash & Cash Equivalents | -44.16M | 53.50M | -24.64M | 35.98M |