| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
34.98 M |
6.58 M |
1.54 M |
775,000.00 |
1.13 M |
| Depreciation & Depletion |
6.30 M |
2.36 M |
1.44 M |
775,000.00 |
1.13 M |
| Amortization of Intangible Assets |
28.67 M |
4.22 M |
100,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
996,000.00 |
493,000.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
996,000.00 |
493,000.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.22 M |
9.98 M |
4.64 M |
93,000.00 |
0.00 |
| Funds from Operations |
46.14 M |
17.10 M |
10.87 M |
6.92 M |
5.59 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.09 M |
-3.28 M |
-1.03 M |
-2.97 M |
-4.06 M |
| Incline (Decline) in Receivables |
-2.75 M |
-1.75 M |
-1.02 M |
-1.99 M |
-1.67 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-25,000.00 |
-411,000.00 |
-110,000.00 |
127,000.00 |
-108,000.00 |
| Incline (Decline) in Income Taxes Payable |
-267,000.00 |
23,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
4.03 M |
4.25 M |
112,000.00 |
395,000.00 |
-2.73 M |
| Incline (Decline) in Other Assets or Liabilties |
3.10 M |
-5.39 M |
-13,000.00 |
-1.50 M |
448,000.00 |
| Net Cash Flow/Operating Activities |
50.24 M |
13.82 M |
9.84 M |
3.95 M |
1.53 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
25.73 M |
1.99 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
61.96 M |
58.84 M |
67.52 M |
69.86 M |
| Decrease in Investments |
0.00 |
95.23 M |
58.24 M |
66.57 M |
67.26 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-645,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
645,000.00 |
| Net Cash Flow - Investing |
11.85 M |
-2.96 M |
5.10 M |
2.51 M |
2.63 M |
| Proceeds from Stock Options |
7.16 M |
6.93 M |
4.67 M |
2.97 M |
3.09 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
10.70 M |
5.03 M |
2.46 M |
2.40 M |
4.29 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 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
272,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
272,000.00 |
0.00 |
0.00 |
-175,000.00 |
0.00 |
| Net Cash Flow - Financing |
-3.27 M |
1.90 M |
2.21 M |
386,000.00 |
-1.20 M |
| Effect of Exchange rate on Cash |
-2.22 M |
20,000.00 |
366,000.00 |
-490,000.00 |
100,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |