| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
20.84 M |
13.31 M |
10.90 M |
6.32 M |
— |
| Depreciation & Depletion |
20.20 M |
13.03 M |
10.83 M |
6.32 M |
— |
| Amortization of Intangible Assets |
647,000.00 |
273,000.00 |
75,000.00 |
9,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
17.04 M |
10.06 M |
7.32 M |
— |
— |
| Deferred Income Taxes |
17.04 M |
10.06 M |
7.32 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
20.50 M |
2.92 M |
7.11 M |
5.88 M |
— |
| Funds from Operations |
49.25 M |
24.80 M |
15.95 M |
15.48 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-28.08 M |
-30.23 M |
-8.28 M |
-16.50 M |
— |
| Incline (Decline) in Receivables |
-1.19 M |
-499,000.00 |
-93,000.00 |
-2.06 M |
— |
| Incline (Decline) in Inventories |
-44.63 M |
-22.16 M |
-13.31 M |
-22.35 M |
— |
| Incline (Decline) in Accounts Payable |
17.48 M |
-15.84 M |
10.08 M |
3.14 M |
— |
| Incline (Decline) in Income Taxes Payable |
2.12 M |
3.77 M |
1.10 M |
587,000.00 |
— |
| Incline (Decline) in Other Accruals |
6.20 M |
8.50 M |
-1.29 M |
7.65 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-8.06 M |
-4.01 M |
-4.78 M |
-3.46 M |
— |
| Net Cash Flow/Operating Activities |
21.17 M |
-5.44 M |
7.67 M |
-1.02 M |
— |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
3.50 M |
1.60 M |
0.00 |
1.22 M |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
72.15 M |
23.80 M |
16.89 M |
19.08 M |
— |
| Proceeds from Stock Options |
65.62 M |
1.20 M |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
-4.14 M |
-1.63 M |
-696,000.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
15.22 M |
— |
— |
— |
— |
| Long Term Borrowings |
3.47 M |
58.24 M |
17.67 M |
15.16 M |
— |
| Incline or Decline in Short Term Borrowings |
1.09 M |
-25.46 M |
5.77 M |
11.87 M |
— |
| Reduction in Long Term Debt |
9.65 M |
41.90 M |
12.50 M |
6.12 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
0.00 |
123.00 M |
0.00 |
0.00 |
— |
| Other Uses - Financing |
0.00 |
54.09 M |
0.00 |
-158,000.00 |
— |
| Net Cash Flow - Financing |
41.17 M |
44.53 M |
10.24 M |
20.75 M |
— |
| Effect of Exchange rate on Cash |
1.88 M |
215,000.00 |
168,000.00 |
-127,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |