| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.28 M |
841,000.00 |
575,000.00 |
485,000.00 |
356,000.00 |
| Depreciation & Depletion |
319,000.00 |
279,000.00 |
324,000.00 |
272,000.00 |
260,000.00 |
| Amortization of Intangible Assets |
959,000.00 |
562,000.00 |
251,000.00 |
213,000.00 |
96,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
54.17 M |
10.24 M |
2.35 M |
0.00 |
300,000.00 |
| Funds from Operations |
61.65 M |
58.57 M |
40.96 M |
31.59 M |
22.85 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.87 M |
-3.00 M |
7.94 M |
467,000.00 |
-925,000.00 |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
596,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
-1.85 M |
-2.22 M |
9.13 M |
-182,000.00 |
726,000.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.02 M |
-781,000.00 |
-1.20 M |
649,000.00 |
-1.65 M |
| Net Cash Flow/Operating Activities |
55.78 M |
55.58 M |
48.90 M |
32.06 M |
21.93 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.41 M |
13.52 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
5.78 M |
10.67 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
1.48 M |
12.18 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-43.45 M |
297.44 M |
84.95 M |
6.79 M |
48.16 M |
| Other Sources - Investing |
93.34 M |
143.45 M |
115.29 M |
106.75 M |
62.88 M |
| Net Cash Flow - Investing |
-44.58 M |
291.21 M |
97.45 M |
20.99 M |
48.30 M |
| Proceeds from Stock Options |
425,000.00 |
1.33 M |
872,000.00 |
1.42 M |
1.36 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 |
8.25 M |
243.66 M |
53.53 M |
0.00 |
22.97 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
14.21 M |
-27.50 M |
| Reduction in Long Term Debt |
113.00 M |
0.00 |
10.07 M |
0.00 |
0.00 |
| Cash Dividends Paid Total |
2.26 M |
7.72 M |
2.11 M |
1.89 M |
1.47 M |
| Common Dividends (Cash) |
2.26 M |
7.72 M |
2.11 M |
1.89 M |
1.47 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
5.31 M |
759,000.00 |
30,000.00 |
197,000.00 |
0.00 |
| Other Uses - Financing |
5.31 M |
-4.94 M |
30,000.00 |
197,000.00 |
0.00 |
| Net Cash Flow - Financing |
-101.27 M |
232.33 M |
52.32 M |
-10.35 M |
22.87 M |
| Effect of Exchange rate on Cash |
18,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |