| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.77 M |
7.27 M |
5.68 M |
3.41 M |
2.67 M |
| Depreciation & Depletion |
6.17 M |
5.79 M |
4.53 M |
2.82 M |
2.32 M |
| Amortization of Intangible Assets |
1.60 M |
1.47 M |
1.15 M |
582,000.00 |
351,000.00 |
| Deferred Income Taxes and Investment Tax credity |
35.61 M |
37.66 M |
47.02 M |
19.25 M |
13.10 M |
| Deferred Income Taxes |
35.61 M |
37.66 M |
47.02 M |
19.25 M |
13.10 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.24 M |
5.86 M |
4.93 M |
787,000.00 |
494,000.00 |
| Funds from Operations |
6.72 M |
-5.52 M |
5.61 M |
11.89 M |
6.61 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
8.00 M |
26.55 M |
21.44 M |
3.01 M |
129,000.00 |
| Incline (Decline) in Receivables |
4.77 M |
27.55 M |
-27.49 M |
-19.10 M |
-14.64 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
895,000.00 |
-45,000.00 |
1.92 M |
744,000.00 |
683,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
462,000.00 |
3.73 M |
2.57 M |
2.50 M |
2.34 M |
| Incline (Decline) in Other Assets or Liabilties |
1.87 M |
-4.69 M |
44.44 M |
18.87 M |
11.76 M |
| Net Cash Flow/Operating Activities |
14.72 M |
21.03 M |
27.04 M |
14.90 M |
6.74 M |
| Additions to Other Assets |
33,000.00 |
610,000.00 |
13,000.00 |
20,000.00 |
691,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
8.73 M |
1.02 M |
0.00 |
| Incline (Decline) in Inventories |
47.91 M |
57.51 M |
53.28 M |
26.58 M |
57.06 M |
| Decrease in Investments |
61.34 M |
44.00 M |
37.46 M |
34.46 M |
25.88 M |
| Disposal of Fixed Assets |
0.00 |
55,000.00 |
0.00 |
4,000.00 |
3,000.00 |
| 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 |
-7.64 M |
20.76 M |
32.31 M |
-1.87 M |
35.46 M |
| Proceeds from Stock Options |
1.18 M |
0.00 |
2.72 M |
5.28 M |
1.18 M |
| Other Proceeds from Sale/Issues of Stock |
219,000.00 |
3.65 M |
0.00 |
0.00 |
39.97 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
13.21 M |
0.00 |
0.00 |
0.00 |
2,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
162,000.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-1.91 M |
| Reduction in Long Term Debt |
43,000.00 |
36,000.00 |
55,000.00 |
15,000.00 |
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 |
0.00 |
183,000.00 |
400,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-135,000.00 |
183,000.00 |
400,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-11.99 M |
3.80 M |
3.07 M |
5.42 M |
39.23 M |
| Effect of Exchange rate on Cash |
-2.65 M |
397,000.00 |
539,000.00 |
-256,000.00 |
69,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |