| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
18.31 M |
15.14 M |
9.31 M |
6.05 M |
4.67 M |
| Depreciation & Depletion |
13.50 M |
10.33 M |
7.91 M |
6.05 M |
4.67 M |
| Amortization of Intangible Assets |
4.81 M |
4.81 M |
1.40 M |
19,000.00 |
81,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.57 M |
5.64 M |
4.73 M |
3.62 M |
2.54 M |
| Funds from Operations |
48.73 M |
33.76 M |
22.43 M |
18.78 M |
15.82 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-46.79 M |
-3.92 M |
-9.60 M |
-3.91 M |
767,000.00 |
| Incline (Decline) in Receivables |
-16.57 M |
-9.92 M |
-7.91 M |
-1.82 M |
-1.32 M |
| Incline (Decline) in Inventories |
-46.40 M |
-6.98 M |
-8.63 M |
-4.46 M |
-2.12 M |
| Incline (Decline) in Accounts Payable |
8.67 M |
8.97 M |
5.49 M |
1.78 M |
2.03 M |
| Incline (Decline) in Income Taxes Payable |
636,000.00 |
2.06 M |
-1.34 M |
694,000.00 |
299,000.00 |
| Incline (Decline) in Other Accruals |
9.42 M |
2.15 M |
4.07 M |
711,000.00 |
1.89 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.54 M |
-193,000.00 |
-1.29 M |
-813,000.00 |
-12,000.00 |
| Net Cash Flow/Operating Activities |
1.95 M |
29.83 M |
12.83 M |
14.87 M |
16.59 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
101.05 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 |
407,000.00 |
187,000.00 |
493,000.00 |
713,000.00 |
488,000.00 |
| 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 |
48.31 M |
21.66 M |
114.17 M |
8.73 M |
18.77 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
2.19 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
5.65 M |
3.12 M |
0.00 |
4.34 M |
930,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
32.59 M |
45,000.00 |
102.80 M |
141,000.00 |
9.01 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-350,000.00 |
| Reduction in Long Term Debt |
63,000.00 |
12.90 M |
8.58 M |
8.69 M |
3.39 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 |
6.17 M |
3.31 M |
1.19 M |
0.00 |
0.00 |
| Other Uses - Financing |
6.17 M |
3.31 M |
-242,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
44.35 M |
-6.42 M |
96.17 M |
-4.21 M |
6.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |