| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
17.34 M |
15.08 M |
11.89 M |
10.85 M |
11.12 M |
| Depreciation & Depletion |
16.66 M |
14.58 M |
11.51 M |
10.56 M |
10.85 M |
| Amortization of Intangible Assets |
686,383.00 |
504,900.00 |
383,793.00 |
287,454.00 |
266,457.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.35 M |
5.89 M |
13.70 M |
13.70 M |
14.11 M |
| Funds from Operations |
99.37 M |
77.87 M |
66.19 M |
51.15 M |
42.65 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-89.34 M |
-32.12 M |
-27.17 M |
-19.05 M |
-21.77 M |
| Incline (Decline) in Receivables |
10.93 M |
-10.59 M |
-14.05 M |
-8.61 M |
-3.56 M |
| Incline (Decline) in Inventories |
-70.79 M |
-42.59 M |
-26.82 M |
-11.29 M |
-21.47 M |
| Incline (Decline) in Accounts Payable |
-3.91 M |
6.82 M |
2.98 M |
4.68 M |
9.91 M |
| Incline (Decline) in Income Taxes Payable |
-2.30 M |
5.88 M |
1.19 M |
-4,013.00 |
-2.01 M |
| Incline (Decline) in Other Accruals |
-21.11 M |
-7.18 M |
11.18 M |
-6.87 M |
-438,914.00 |
| Incline (Decline) in Other Assets or Liabilties |
-2.16 M |
15.54 M |
-1.65 M |
3.05 M |
-4.21 M |
| Net Cash Flow/Operating Activities |
10.04 M |
45.74 M |
39.02 M |
32.11 M |
20.89 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
18.29 M |
19.69 M |
0.00 |
18,835.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
10.30 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
16.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
284,369.00 |
186,139.00 |
1.25 M |
166,945.00 |
1.51 M |
| Other Uses - Investing |
0.00 |
0.00 |
-93,292.00 |
-12.59 M |
-23.70 M |
| Other Sources - Investing |
0.00 |
0.00 |
93,292.00 |
12.59 M |
23.74 M |
| Net Cash Flow - Investing |
41.44 M |
68.26 M |
29.54 M |
-1.11 M |
-14.04 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
4.67 M |
15.05 M |
10.02 M |
18.85 M |
2.75 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
196,311.00 |
0.00 |
0.00 |
0.00 |
2.05 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
912,091.00 |
7.50 M |
0.00 |
37.68 M |
37.66 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 |
4.06 M |
4.39 M |
2.96 M |
0.00 |
1.53 M |
| Other Uses - Financing |
4.06 M |
4.39 M |
2.96 M |
-84,199.00 |
1.53 M |
| Net Cash Flow - Financing |
7.62 M |
11.93 M |
12.98 M |
-18.92 M |
-35.42 M |
| Effect of Exchange rate on Cash |
-1.19 M |
340,048.00 |
-184,780.00 |
-43,498.00 |
92,477.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |