| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
26.04 M |
17.80 M |
10.75 M |
6.52 M |
4.15 M |
| Depreciation & Depletion |
24.21 M |
17.38 M |
10.52 M |
6.25 M |
3.77 M |
| Amortization of Intangible Assets |
1.83 M |
412,000.00 |
222,000.00 |
276,000.00 |
379,000.00 |
| 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 |
8.94 M |
4.26 M |
3.04 M |
3.98 M |
2.30 M |
| Funds from Operations |
39.06 M |
38.03 M |
22.79 M |
15.16 M |
10.16 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
7.98 M |
4.18 M |
699,000.00 |
3.45 M |
2.91 M |
| Incline (Decline) in Receivables |
-1.51 M |
-2.32 M |
-1.22 M |
-547,000.00 |
100,000.00 |
| Incline (Decline) in Inventories |
1.18 M |
-2.29 M |
-1.42 M |
-253,000.00 |
-397,000.00 |
| Incline (Decline) in Accounts Payable |
2.43 M |
-602,000.00 |
5.51 M |
-434,000.00 |
828,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
5.48 M |
10.39 M |
-2.60 M |
4.55 M |
1.73 M |
| Incline (Decline) in Other Assets or Liabilties |
399,000.00 |
-997,000.00 |
422,000.00 |
131,000.00 |
648,000.00 |
| Net Cash Flow/Operating Activities |
47.04 M |
42.22 M |
23.48 M |
18.61 M |
13.07 M |
| Additions to Other Assets |
10.10 M |
2.86 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
3.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
3.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6,000.00 |
28,000.00 |
0.00 |
245,000.00 |
14,000.00 |
| Other Uses - Investing |
52.25 M |
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 |
82.09 M |
40.82 M |
20.68 M |
10.61 M |
7.39 M |
| Proceeds from Stock Options |
1.16 M |
4.98 M |
83,000.00 |
134,000.00 |
316,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
78.47 M |
19.83 M |
154,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
11,000.00 |
14,000.00 |
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 |
0.00 |
-192,000.00 |
-2.50 M |
| Reduction in Long Term Debt |
808,000.00 |
2.84 M |
1.45 M |
2.38 M |
540,000.00 |
| 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 |
538,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
278,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
628,000.00 |
2.14 M |
77.09 M |
17.38 M |
-2.57 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |