| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.93 M |
1.59 M |
1.46 M |
997,511.00 |
591,117.00 |
| Depreciation & Depletion |
2.40 M |
1.59 M |
1.46 M |
997,511.00 |
591,117.00 |
| Amortization of Intangible Assets |
532,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
2.81 M |
3.14 M |
3.52 M |
| Deferred Income Taxes |
0.00 |
0.00 |
2.81 M |
3.14 M |
3.52 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
44.65 M |
15.56 M |
10.18 M |
69,023.00 |
2.65 M |
| Funds from Operations |
40.88 M |
-1.12 M |
26.18 M |
-6.69 M |
20.24 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.80 M |
37.22 M |
5.95 M |
-17.12 M |
-6.91 M |
| Incline (Decline) in Receivables |
-6.11 M |
-4.26 M |
-7.38 M |
3.78 M |
-2.65 M |
| Incline (Decline) in Inventories |
6.89 M |
6.16 M |
6.36 M |
-20.64 M |
-15.88 M |
| Incline (Decline) in Accounts Payable |
3.32 M |
907,000.00 |
2.90 M |
-5.52 M |
5.17 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-14.01 M |
36.68 M |
8.23 M |
5.35 M |
4.45 M |
| Incline (Decline) in Other Assets or Liabilties |
7.11 M |
-2.26 M |
-4.15 M |
-73,268.00 |
2.01 M |
| Net Cash Flow/Operating Activities |
38.08 M |
36.10 M |
32.12 M |
-23.81 M |
13.33 M |
| Additions to Other Assets |
2.00 M |
14.93 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
23.53 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
166.82 M |
148.95 M |
149.85 M |
134.64 M |
112.84 M |
| Decrease in Investments |
161.50 M |
137.54 M |
144.35 M |
144.17 M |
79.67 M |
| Disposal of Fixed Assets |
0.00 |
9,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
5.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
50.25 M |
32.90 M |
6.30 M |
-6.22 M |
33.98 M |
| Proceeds from Stock Options |
5.54 M |
9.33 M |
23.96 M |
6.83 M |
13.73 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 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
5.54 M |
9.33 M |
23.96 M |
6.83 M |
13.73 M |
| Effect of Exchange rate on Cash |
-482,000.00 |
74,000.00 |
33,000.00 |
-39,547.00 |
25,117.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |