| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.76 M |
4.95 M |
3.92 M |
1.99 M |
1.85 M |
| Depreciation & Depletion |
3.20 M |
2.10 M |
1.60 M |
1.30 M |
1.40 M |
| Amortization of Intangible Assets |
3.56 M |
2.85 M |
2.32 M |
688,000.00 |
449,000.00 |
| Deferred Income Taxes and Investment Tax credity |
665,000.00 |
1.06 M |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
665,000.00 |
1.06 M |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.62 M |
2.33 M |
11.00 M |
-22,000.00 |
1.11 M |
| Funds from Operations |
27.91 M |
18.63 M |
12.10 M |
8.12 M |
1.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-16.10 M |
-7.69 M |
-8.86 M |
-235,000.00 |
1.18 M |
| Incline (Decline) in Receivables |
-7.58 M |
-3.12 M |
-5.68 M |
-1.57 M |
-769,000.00 |
| Incline (Decline) in Inventories |
-2.73 M |
-3.97 M |
-2.04 M |
840,000.00 |
903,000.00 |
| Incline (Decline) in Accounts Payable |
-2.78 M |
-424,000.00 |
-201,000.00 |
-131,000.00 |
-125,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-2.70 M |
-982,000.00 |
-493,000.00 |
928,000.00 |
1.49 M |
| Incline (Decline) in Other Assets or Liabilties |
-323,000.00 |
813,000.00 |
-443,000.00 |
-305,000.00 |
-316,000.00 |
| Net Cash Flow/Operating Activities |
11.80 M |
10.94 M |
3.23 M |
7.88 M |
2.80 M |
| Additions to Other Assets |
1.45 M |
649,000.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
29.00 M |
49.95 M |
71.77 M |
480,000.00 |
5.40 M |
| Incline (Decline) in Inventories |
12.12 M |
24.87 M |
31.98 M |
49.86 M |
83.36 M |
| Decrease in Investments |
12.12 M |
0.00 |
12.16 M |
32.19 M |
41.12 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
2.49 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-83,000.00 |
-10,000.00 |
-79,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
83,000.00 |
10,000.00 |
79,000.00 |
| Net Cash Flow - Investing |
34.04 M |
52.73 M |
59.47 M |
-5.92 M |
-1.95 M |
| Proceeds from Stock Options |
2.86 M |
2.04 M |
1.73 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
99.28 M |
0.00 |
29.25 M |
10.16 M |
2.31 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
307,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-35.26 M |
34.98 M |
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 |
2.22 M |
598,000.00 |
1.05 M |
0.00 |
0.00 |
| Other Uses - Financing |
2.22 M |
598,000.00 |
1.05 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
69.10 M |
37.62 M |
32.03 M |
10.16 M |
2.00 M |
| Effect of Exchange rate on Cash |
-1.87 M |
687,000.00 |
-452,000.00 |
-157,000.00 |
61,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |