| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.57 M |
10.34 M |
6.72 M |
6.49 M |
3.47 M |
| Depreciation & Depletion |
9.83 M |
9.77 M |
6.15 M |
5.92 M |
3.18 M |
| Amortization of Intangible Assets |
733,000.00 |
572,000.00 |
572,000.00 |
573,000.00 |
286,000.00 |
| Deferred Income Taxes and Investment Tax credity |
21.13 M |
19.03 M |
11.05 M |
562,000.00 |
142,000.00 |
| Deferred Income Taxes |
21.13 M |
19.03 M |
11.05 M |
562,000.00 |
142,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.93 M |
16.76 M |
3.92 M |
1.12 M |
1.92 M |
| Funds from Operations |
30.27 M |
1.73 M |
19.52 M |
-17.25 M |
-28.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.74 M |
19.13 M |
29.24 M |
18.70 M |
6.90 M |
| Incline (Decline) in Receivables |
1.49 M |
6.13 M |
-18.17 M |
5.96 M |
-14.99 M |
| Incline (Decline) in Inventories |
709,000.00 |
321,000.00 |
14.37 M |
-7.66 M |
9.36 M |
| Incline (Decline) in Accounts Payable |
-3.16 M |
-1.29 M |
4.76 M |
-1.10 M |
2.19 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
829,000.00 |
-799,000.00 |
7.28 M |
2.71 M |
2.81 M |
| Incline (Decline) in Other Assets or Liabilties |
-6.61 M |
14.76 M |
21.00 M |
18.78 M |
7.53 M |
| Net Cash Flow/Operating Activities |
23.53 M |
20.86 M |
48.77 M |
1.44 M |
-21.48 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
1.49 M |
| Incline (Decline) in Inventories |
202.83 M |
170.46 M |
46.92 M |
15.40 M |
— |
| Decrease in Investments |
179.01 M |
98.24 M |
27.56 M |
13.72 M |
2.04 M |
| Disposal of Fixed Assets |
9,000.00 |
40,000.00 |
0.00 |
0.00 |
2,000.00 |
| Other Uses - Investing |
-1.81 M |
505,000.00 |
-87,000.00 |
42,000.00 |
-87,000.00 |
| Other Sources - Investing |
1.81 M |
0.00 |
87,000.00 |
0.00 |
87,000.00 |
| Net Cash Flow - Investing |
33.08 M |
85.00 M |
30.22 M |
7.70 M |
2.76 M |
| Proceeds from Stock Options |
5.21 M |
6.40 M |
751,000.00 |
517,000.00 |
1.99 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
88.86 M |
0.00 |
0.00 |
25.05 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
16.80 M |
0.00 |
11.14 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 |
14.55 M |
14.22 M |
687,000.00 |
4.43 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 |
158,000.00 |
25,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
158,000.00 |
25,000.00 |
-671,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
5.37 M |
80.73 M |
2.66 M |
-170,000.00 |
33.75 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |