| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.12 M |
4.29 M |
3.12 M |
3.14 M |
2.86 M |
| Depreciation & Depletion |
4.00 M |
4.00 M |
2.70 M |
2.74 M |
2.86 M |
| Amortization of Intangible Assets |
125,000.00 |
290,000.00 |
418,000.00 |
400,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
3.11 M |
3.86 M |
3.78 M |
2.45 M |
228,000.00 |
| Deferred Income Taxes |
3.11 M |
3.86 M |
3.78 M |
2.45 M |
228,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-6.14 M |
6.16 M |
4.98 M |
804,000.00 |
852,000.00 |
| Funds from Operations |
27.50 M |
19.26 M |
15.55 M |
11.59 M |
7.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.68 M |
-3.04 M |
-4.76 M |
-12.70 M |
-4.49 M |
| Incline (Decline) in Receivables |
-6.27 M |
-6.99 M |
-9.40 M |
-10.30 M |
-6.96 M |
| Incline (Decline) in Inventories |
194,000.00 |
-6.21 M |
-1.87 M |
-3.24 M |
-3.56 M |
| Incline (Decline) in Accounts Payable |
-2.62 M |
3.01 M |
2.29 M |
-2.16 M |
3.28 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
10.01 M |
8.94 M |
3.24 M |
1.86 M |
4.09 M |
| Incline (Decline) in Other Assets or Liabilties |
364,000.00 |
-1.78 M |
981,000.00 |
1.14 M |
-1.33 M |
| Net Cash Flow/Operating Activities |
29.17 M |
16.23 M |
10.79 M |
-1.11 M |
2.65 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
921,000.00 |
4.15 M |
797,000.00 |
438,000.00 |
2.07 M |
| Incline (Decline) in Inventories |
248.12 M |
418.42 M |
93.96 M |
46.79 M |
31.72 M |
| Decrease in Investments |
298.51 M |
339.81 M |
97.09 M |
49.03 M |
31.18 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
75,000.00 |
0.00 |
0.00 |
| 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 |
-46.63 M |
86.10 M |
3.12 M |
747,000.00 |
7.22 M |
| Proceeds from Stock Options |
10.97 M |
25.14 M |
10.16 M |
9.86 M |
9.44 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.93 M |
133,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
217.61 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
62.41 M |
0.00 |
0.00 |
0.00 |
88,000.00 |
| 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 |
1.02 M |
630,000.00 |
2.01 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.02 M |
-27.98 M |
2.01 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-56.35 M |
214.63 M |
12.17 M |
9.86 M |
9.35 M |
| Effect of Exchange rate on Cash |
1.10 M |
-1.73 M |
-978,000.00 |
1.53 M |
-1.18 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |