| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.34 M |
3.80 M |
2.35 M |
1.65 M |
1.06 M |
| Depreciation & Depletion |
6.34 M |
3.80 M |
2.35 M |
1.65 M |
1.06 M |
| Amortization of Intangible Assets |
40,000.00 |
134,000.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
30.64 M |
26.85 M |
16.22 M |
15.00 M |
10.77 M |
| Funds from Operations |
81.61 M |
62.34 M |
44.98 M |
31.85 M |
51.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-18,000.00 |
14.05 M |
-18.67 M |
-7.07 M |
-9.10 M |
| Incline (Decline) in Receivables |
-15.38 M |
-12.64 M |
-22.69 M |
-244,000.00 |
-11.92 M |
| Incline (Decline) in Inventories |
6.12 M |
-9.03 M |
-2.02 M |
-2.28 M |
-1.21 M |
| Incline (Decline) in Accounts Payable |
4.43 M |
6.23 M |
5.01 M |
4.15 M |
3.17 M |
| Incline (Decline) in Income Taxes Payable |
6.74 M |
17.43 M |
-4.68 M |
-6.79 M |
10.85 M |
| Incline (Decline) in Other Accruals |
4.63 M |
5.18 M |
1.34 M |
-772,000.00 |
3.10 M |
| Incline (Decline) in Other Assets or Liabilties |
-6.56 M |
6.88 M |
4.37 M |
-1.14 M |
-13.10 M |
| Net Cash Flow/Operating Activities |
81.59 M |
76.39 M |
26.31 M |
24.78 M |
42.54 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
25.01 M |
172.55 M |
280.89 M |
250.94 M |
225.39 M |
| Decrease in Investments |
57.20 M |
294.26 M |
268.57 M |
200.84 M |
101.54 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
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 |
-22.88 M |
-114.65 M |
18.14 M |
53.17 M |
137.70 M |
| Proceeds from Stock Options |
16.43 M |
24.76 M |
21.48 M |
8.48 M |
8.40 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
165.04 M |
32.35 M |
18.82 M |
21.18 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
125.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
28,000.00 |
| 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 |
9.37 M |
289,000.00 |
9.88 M |
5.22 M |
0.00 |
| Other Uses - Financing |
-48.08 M |
-457,000.00 |
9.88 M |
5.22 M |
-4.30 M |
| Net Cash Flow - Financing |
-31.66 M |
-140.74 M |
-986,000.00 |
-5.12 M |
107.89 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |