| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
15.83 M |
12.30 M |
9.10 M |
8.09 M |
7.15 M |
| Depreciation & Depletion |
15.23 M |
12.30 M |
9.10 M |
8.09 M |
7.15 M |
| Amortization of Intangible Assets |
600,000.00 |
— |
— |
— |
— |
| 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 |
7.75 M |
6.50 M |
11.11 M |
3.05 M |
1.82 M |
| Funds from Operations |
62.68 M |
56.82 M |
39.29 M |
21.30 M |
10.52 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-28.01 M |
-46.16 M |
-20.08 M |
-7.71 M |
-4.28 M |
| Incline (Decline) in Receivables |
-8.47 M |
-11.29 M |
-6.13 M |
-5.60 M |
-2.79 M |
| Incline (Decline) in Inventories |
-21.66 M |
-15.30 M |
-19.88 M |
-4.01 M |
1.18 M |
| Incline (Decline) in Accounts Payable |
-2.27 M |
1.09 M |
1.09 M |
-1.03 M |
-1.46 M |
| Incline (Decline) in Income Taxes Payable |
-2.12 M |
-11.00 M |
7.16 M |
-1.09 M |
-1.31 M |
| Incline (Decline) in Other Accruals |
-304,000.00 |
-2.89 M |
3.45 M |
4.09 M |
207,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
6.81 M |
-6.76 M |
-5.78 M |
-76,000.00 |
-95,000.00 |
| Net Cash Flow/Operating Activities |
34.67 M |
10.66 M |
19.20 M |
13.58 M |
6.25 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.03 M |
596,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
6.95 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
5.45 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
39,000.00 |
78,000.00 |
90,000.00 |
782,000.00 |
80,000.00 |
| Other Uses - Investing |
-4,000.00 |
69,000.00 |
-1.22 M |
-6.57 M |
-87,000.00 |
| Other Sources - Investing |
4,000.00 |
-69,000.00 |
1.22 M |
6.57 M |
87,000.00 |
| Net Cash Flow - Investing |
33.65 M |
41.88 M |
19.13 M |
8.64 M |
3.87 M |
| Proceeds from Stock Options |
2.12 M |
3.06 M |
1.27 M |
1.00 M |
268,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
93.17 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
20.04 M |
0.00 |
6.38 M |
2.21 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
7.76 M |
8.27 M |
-1.59 M |
177,000.00 |
818,000.00 |
| Reduction in Long Term Debt |
20.20 M |
18.18 M |
32.77 M |
2.26 M |
1.65 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 |
2.84 M |
57,000.00 |
440,000.00 |
11,000.00 |
142,000.00 |
| Other Uses - Financing |
2.76 M |
57,000.00 |
440,000.00 |
11,000.00 |
142,000.00 |
| Net Cash Flow - Financing |
12.49 M |
-6.79 M |
66.91 M |
1.14 M |
-426,000.00 |
| Effect of Exchange rate on Cash |
-194,000.00 |
313,000.00 |
322,000.00 |
-266,000.00 |
60,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |