| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.53 M |
8.20 M |
6.66 M |
5.72 M |
5.65 M |
| Depreciation & Depletion |
12.92 M |
8.00 M |
6.48 M |
5.54 M |
5.49 M |
| Amortization of Intangible Assets |
1.61 M |
199,981.00 |
181,203.00 |
184,304.00 |
160,437.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.55 M |
1.02 M |
869,937.00 |
-236,101.00 |
874,843.00 |
| Funds from Operations |
63.85 M |
36.38 M |
28.01 M |
13.76 M |
12.08 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.65 M |
2.55 M |
-21.08 M |
-963,808.00 |
-5.68 M |
| Incline (Decline) in Receivables |
-16.65 M |
11.26 M |
-16.13 M |
-5.47 M |
-4.54 M |
| Incline (Decline) in Inventories |
2.00 M |
2.06 M |
-17.41 M |
-2.30 M |
-4.06 M |
| Incline (Decline) in Accounts Payable |
755,889.00 |
-9.28 M |
8.69 M |
3.35 M |
2.50 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
9.53 M |
530,896.00 |
10.29 M |
4.25 M |
646,349.00 |
| Incline (Decline) in Other Assets or Liabilties |
714,354.00 |
-2.03 M |
-6.52 M |
-798,315.00 |
-236,508.00 |
| Net Cash Flow/Operating Activities |
60.20 M |
38.93 M |
6.93 M |
12.79 M |
6.39 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
96.33 M |
0.00 |
13.43 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
3.53 M |
219,795.00 |
749,118.00 |
658,480.00 |
11,300.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
112.81 M |
9.71 M |
23.34 M |
5.94 M |
6.64 M |
| Proceeds from Stock Options |
31,242.00 |
3.45 M |
1.53 M |
3.39 M |
815,783.00 |
| 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 |
98.00 M |
0.00 |
39.34 M |
11.00 M |
16.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
35.20 M |
24.02 M |
20.50 M |
17.50 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 |
72,453.00 |
3.05 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
72,453.00 |
3.05 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
98.10 M |
-28.70 M |
16.85 M |
-6.11 M |
-684,217.00 |
| Effect of Exchange rate on Cash |
-157,983.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |