| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.56 M |
10.95 M |
8.04 M |
4.47 M |
3.66 M |
| Depreciation & Depletion |
10.56 M |
9.85 M |
6.54 M |
2.92 M |
1.83 M |
| Amortization of Intangible Assets |
1.00 M |
1.10 M |
1.50 M |
1.55 M |
1.83 M |
| 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 |
11.77 M |
-1.07 M |
8.11 M |
4.07 M |
702,000.00 |
| Funds from Operations |
22.09 M |
48.64 M |
16.59 M |
19.66 M |
18.18 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.71 M |
2.20 M |
-7.98 M |
-7.15 M |
-12.53 M |
| Incline (Decline) in Receivables |
30.62 M |
-24.48 M |
-20.29 M |
-14.08 M |
-4.68 M |
| Incline (Decline) in Inventories |
-6.85 M |
-3.01 M |
-5.45 M |
-16.42 M |
-7.44 M |
| Incline (Decline) in Accounts Payable |
-15.55 M |
-799,000.00 |
5.12 M |
28.27 M |
-778,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
602,000.00 |
31.69 M |
6.13 M |
3.35 M |
6.78 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.10 M |
-1.20 M |
6.52 M |
-8.28 M |
-6.43 M |
| Net Cash Flow/Operating Activities |
25.80 M |
50.84 M |
8.62 M |
12.51 M |
5.64 M |
| Additions to Other Assets |
1.29 M |
240,000.00 |
500,000.00 |
390,000.00 |
1.82 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
85.09 M |
88.34 M |
60.76 M |
43.66 M |
75.79 M |
| Decrease in Investments |
88.00 M |
69.57 M |
65.23 M |
54.68 M |
10.72 M |
| Disposal of Fixed Assets |
0.00 |
125,000.00 |
0.00 |
0.00 |
31,000.00 |
| 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 |
6.99 M |
35.08 M |
4.16 M |
-3.88 M |
69.24 M |
| Proceeds from Stock Options |
435,000.00 |
24.99 M |
1.67 M |
1.58 M |
8.67 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
68.54 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
25.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-5.00 M |
5.00 M |
0.00 |
| Reduction in Long Term Debt |
133,000.00 |
51,000.00 |
3.89 M |
2.79 M |
1.08 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 |
117,000.00 |
9.29 M |
716,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
117,000.00 |
9.29 M |
716,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-24.58 M |
34.23 M |
-6.50 M |
3.78 M |
76.14 M |
| Effect of Exchange rate on Cash |
-1.10 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |