| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.81 M |
9.21 M |
3.76 M |
1.08 M |
771,000.00 |
| Depreciation & Depletion |
2.69 M |
2.33 M |
1.41 M |
909,000.00 |
641,000.00 |
| Amortization of Intangible Assets |
9.13 M |
6.88 M |
2.35 M |
167,000.00 |
130,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
498,000.00 |
9.21 M |
26.59 M |
2.78 M |
2.14 M |
| Funds from Operations |
26.51 M |
34.79 M |
18.40 M |
10.71 M |
7.58 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.57 M |
-8.89 M |
-9.62 M |
-7.49 M |
-2.80 M |
| Incline (Decline) in Receivables |
-1.02 M |
-6.13 M |
-1.47 M |
-3.83 M |
-1.91 M |
| Incline (Decline) in Inventories |
-10.53 M |
4.17 M |
-6.52 M |
-5.89 M |
-1.72 M |
| Incline (Decline) in Accounts Payable |
5.57 M |
2.34 M |
-2.89 M |
2.67 M |
2.60 M |
| Incline (Decline) in Income Taxes Payable |
-933,000.00 |
33,000.00 |
900,000.00 |
0.00 |
-100,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
351,000.00 |
-9.30 M |
365,000.00 |
-449,000.00 |
-1.66 M |
| Net Cash Flow/Operating Activities |
19.94 M |
25.91 M |
8.78 M |
3.22 M |
4.79 M |
| Additions to Other Assets |
0.00 |
0.00 |
1.53 M |
2.89 M |
0.00 |
| Net Assets from Acquisitions |
17.08 M |
18.69 M |
23.71 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
33.98 M |
58.70 M |
72.25 M |
31.34 M |
16.26 M |
| Decrease in Investments |
39.65 M |
56.19 M |
55.19 M |
18.32 M |
4.55 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-68,000.00 |
-1.72 M |
6.92 M |
0.00 |
0.00 |
| Other Sources - Investing |
68,000.00 |
1.72 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
15.70 M |
26.19 M |
55.04 M |
19.10 M |
13.54 M |
| Proceeds from Stock Options |
1.77 M |
4.24 M |
4.58 M |
3.35 M |
2.53 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-329,000.00 |
62.46 M |
2.17 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
5.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-3.00 M |
| Reduction in Long Term Debt |
10.04 M |
315,000.00 |
205,000.00 |
165,000.00 |
155,000.00 |
| 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 |
0.00 |
91,000.00 |
1.67 M |
0.00 |
19.95 M |
| Other Uses - Financing |
0.00 |
91,000.00 |
1.48 M |
-218,000.00 |
19.95 M |
| Net Cash Flow - Financing |
-8.27 M |
4.01 M |
10.53 M |
65.42 M |
21.50 M |
| Effect of Exchange rate on Cash |
-108,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |