| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.79 M |
6.53 M |
6.11 M |
5.00 M |
3.59 M |
| Depreciation & Depletion |
7.20 M |
6.35 M |
5.91 M |
4.80 M |
3.59 M |
| Amortization of Intangible Assets |
586,000.00 |
186,000.00 |
198,000.00 |
203,000.00 |
— |
| 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 |
2.43 M |
1.77 M |
778,000.00 |
-503,000.00 |
-184,000.00 |
| Funds from Operations |
15.86 M |
27.37 M |
15.69 M |
11.96 M |
3.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
15.91 M |
-19.77 M |
8.44 M |
-651,000.00 |
-975,000.00 |
| Incline (Decline) in Receivables |
4.93 M |
-10.03 M |
3.55 M |
-3.49 M |
-1.89 M |
| Incline (Decline) in Inventories |
1.05 M |
-2.66 M |
1.88 M |
1.70 M |
2.55 M |
| Incline (Decline) in Accounts Payable |
-1.92 M |
85,000.00 |
2.19 M |
-390,000.00 |
-1.25 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
7.55 M |
-691,000.00 |
1.40 M |
625,000.00 |
-502,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
4.29 M |
-6.47 M |
-576,000.00 |
902,000.00 |
122,000.00 |
| Net Cash Flow/Operating Activities |
31.77 M |
7.60 M |
24.13 M |
11.31 M |
3.00 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.28 M |
0.00 |
0.00 |
14.55 M |
-123,000.00 |
| Incline (Decline) in Inventories |
120.62 M |
88.24 M |
448.60 M |
729.26 M |
447.91 M |
| Decrease in Investments |
117.49 M |
109.56 M |
459.22 M |
742.43 M |
455.41 M |
| Disposal of Fixed Assets |
2,000.00 |
251,000.00 |
97,000.00 |
0.00 |
83,000.00 |
| Other Uses - Investing |
3.20 M |
0.00 |
-950,000.00 |
246,000.00 |
-1.94 M |
| Other Sources - Investing |
0.00 |
0.00 |
950,000.00 |
876,000.00 |
2.00 M |
| Net Cash Flow - Investing |
34.56 M |
-11.29 M |
-5.83 M |
8.72 M |
-6.79 M |
| Proceeds from Stock Options |
2.72 M |
10.93 M |
4.14 M |
2.25 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
734,000.00 |
1.29 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.45 M |
20.12 M |
9.17 M |
6.50 M |
2.99 M |
| Long Term Borrowings |
1.67 M |
0.00 |
2.79 M |
10.51 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
792,000.00 |
11.18 M |
18.01 M |
40,000.00 |
| 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 |
79,000.00 |
2.98 M |
163,000.00 |
136,000.00 |
0.00 |
| Other Uses - Financing |
79,000.00 |
2.98 M |
163,000.00 |
136,000.00 |
-1.25 M |
| Net Cash Flow - Financing |
-979,000.00 |
-7.01 M |
-13.25 M |
-10.89 M |
-2.98 M |
| Effect of Exchange rate on Cash |
-556,000.00 |
584,000.00 |
-118,000.00 |
-30,000.00 |
128,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |