| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.25 M |
7.16 M |
4.08 M |
3.48 M |
2.97 M |
| Depreciation & Depletion |
6.40 M |
4.80 M |
3.40 M |
3.30 M |
2.90 M |
| Amortization of Intangible Assets |
2.85 M |
2.36 M |
681,000.00 |
181,000.00 |
69,000.00 |
| 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 |
3.58 M |
2.13 M |
1.86 M |
268,000.00 |
906,000.00 |
| Funds from Operations |
24.26 M |
51.35 M |
22.28 M |
13.95 M |
7.45 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-20.84 M |
-12.15 M |
449,000.00 |
4.33 M |
-12.99 M |
| Incline (Decline) in Receivables |
-37.27 M |
-3.50 M |
-5.18 M |
6.20 M |
-11.51 M |
| Incline (Decline) in Inventories |
-7.96 M |
-10.92 M |
-2.03 M |
828,000.00 |
920,000.00 |
| Incline (Decline) in Accounts Payable |
12.04 M |
4.34 M |
-310,000.00 |
-2.43 M |
749,000.00 |
| Incline (Decline) in Income Taxes Payable |
3.36 M |
-349,000.00 |
1.90 M |
257,000.00 |
-1.44 M |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
8.99 M |
-1.72 M |
6.07 M |
-528,000.00 |
-1.71 M |
| Net Cash Flow/Operating Activities |
57.50 M |
30.51 M |
10.12 M |
14.40 M |
11.78 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
21.03 M |
16.70 M |
34.43 M |
0.00 |
1.02 M |
| Incline (Decline) in Inventories |
13.86 M |
90.70 M |
0.00 |
1.84 M |
14.80 M |
| Decrease in Investments |
41.49 M |
79.15 M |
13.52 M |
19.10 M |
15.13 M |
| Disposal of Fixed Assets |
93,000.00 |
165,000.00 |
267,000.00 |
55,000.00 |
43,000.00 |
| Other Uses - Investing |
-1.12 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.12 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
12.70 M |
6.27 M |
42.74 M |
24.23 M |
-13.19 M |
| Proceeds from Stock Options |
6.53 M |
3.35 M |
485,000.00 |
621,000.00 |
492,000.00 |
| 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 |
6.65 M |
0.00 |
| Long Term Borrowings |
15.00 M |
13.20 M |
30.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
1.03 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
21.17 M |
5.23 M |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
3.42 M |
3.09 M |
2.82 M |
2.60 M |
2.41 M |
| Common Dividends (Cash) |
3.42 M |
3.09 M |
2.82 M |
2.60 M |
2.41 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
7.26 M |
1.27 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
7.26 M |
1.27 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-9.80 M |
5.24 M |
9.49 M |
27.66 M |
-8.63 M |
| Effect of Exchange rate on Cash |
165,000.00 |
264,000.00 |
798,000.00 |
-46,000.00 |
252,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |