| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.19 M |
3.88 M |
2.70 M |
997,000.00 |
657,000.00 |
| Depreciation & Depletion |
4.19 M |
3.88 M |
2.70 M |
997,000.00 |
657,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
— |
— |
— |
— |
— |
| Funds from Operations |
45.04 M |
36.16 M |
21.98 M |
12.44 M |
9.05 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-11.41 M |
-19.77 M |
-10.08 M |
-4.27 M |
-2.31 M |
| Incline (Decline) in Receivables |
— |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
— |
— |
— |
— |
— |
| Net Cash Flow/Operating Activities |
33.63 M |
16.39 M |
11.91 M |
8.17 M |
6.74 M |
| Additions to Other Assets |
9.71 M |
4.91 M |
6.11 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.80 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
531.74 M |
78.98 M |
62.76 M |
116.98 M |
132.76 M |
| Decrease in Investments |
216.58 M |
52.29 M |
35.57 M |
39.73 M |
63.63 M |
| Disposal of Fixed Assets |
2.82 M |
38.15 M |
36.23 M |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
2.09 M |
881,719.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
972.27 M |
385.68 M |
299.28 M |
258.39 M |
251.52 M |
| Proceeds from Stock Options |
25.11 M |
877,482.00 |
1.29 M |
174,761.00 |
118,113.00 |
| Other Proceeds from Sale/Issues of Stock |
94.94 M |
-299,397.00 |
-187,609.00 |
0.00 |
18.19 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
135.53 M |
110.93 M |
76.62 M |
82.62 M |
48.00 M |
| Incline or Decline in Short Term Borrowings |
69.01 M |
43.38 M |
75.18 M |
33.91 M |
16.88 M |
| Reduction in Long Term Debt |
29.16 M |
102.30 M |
61.54 M |
74.00 M |
39.00 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
2,732.00 |
| 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 |
875,114.00 |
105,809.00 |
131,121.00 |
0.00 |
0.00 |
| Other Uses - Financing |
875,114.00 |
105,809.00 |
131,121.00 |
0.00 |
-2,732.00 |
| Net Cash Flow - Financing |
906.39 M |
399.27 M |
321.24 M |
282.12 M |
224.34 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |