| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.76 M |
8.37 M |
6.50 M |
5.70 M |
7.80 M |
| Depreciation & Depletion |
10.56 M |
8.37 M |
6.50 M |
5.70 M |
7.80 M |
| Amortization of Intangible Assets |
200,000.00 |
341,000.00 |
— |
— |
— |
| 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 |
3.83 M |
4.29 M |
3.12 M |
3.96 M |
37.01 M |
| Funds from Operations |
45.09 M |
35.56 M |
27.35 M |
18.62 M |
1.84 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.47 M |
10.04 M |
-16.00 M |
17.26 M |
2.68 M |
| Incline (Decline) in Receivables |
9.84 M |
-2.75 M |
-22.96 M |
10.95 M |
-13.53 M |
| Incline (Decline) in Inventories |
15.10 M |
-3.67 M |
-1.37 M |
-990,000.00 |
-4.03 M |
| Incline (Decline) in Accounts Payable |
-25.06 M |
963,000.00 |
5.59 M |
9.09 M |
10.53 M |
| Incline (Decline) in Income Taxes Payable |
-2.68 M |
1.29 M |
1.22 M |
3.41 M |
404,000.00 |
| Incline (Decline) in Other Accruals |
494,000.00 |
1.26 M |
4.33 M |
-2.08 M |
7.22 M |
| Incline (Decline) in Other Assets or Liabilties |
-4.16 M |
12.94 M |
-2.81 M |
-3.13 M |
2.09 M |
| Net Cash Flow/Operating Activities |
38.62 M |
45.60 M |
11.36 M |
35.88 M |
4.52 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
15.34 M |
0.00 |
0.00 |
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 |
1.00 M |
452,000.00 |
288,000.00 |
7.05 M |
1.78 M |
| 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 |
24.32 M |
17.85 M |
12.83 M |
-1.43 M |
30,000.00 |
| Proceeds from Stock Options |
272,000.00 |
0.00 |
0.00 |
15.32 M |
539,000.00 |
| Other Proceeds from Sale/Issues of Stock |
-244,000.00 |
1.04 M |
2.57 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
170,000.00 |
13.54 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
30.38 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-42.68 M |
-26.15 M |
| Reduction in Long Term Debt |
1.14 M |
3.48 M |
2.55 M |
2.28 M |
1.78 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 |
127,000.00 |
721,000.00 |
2.13 M |
0.00 |
0.00 |
| Other Uses - Financing |
127,000.00 |
721,000.00 |
1.99 M |
-929,000.00 |
-6.76 M |
| Net Cash Flow - Financing |
-1.15 M |
-15.26 M |
2.01 M |
-30.57 M |
-3.78 M |
| Effect of Exchange rate on Cash |
-590,000.00 |
361,000.00 |
29,000.00 |
348,000.00 |
35,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |