| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.08 M |
4.68 M |
4.19 M |
3.70 M |
3.09 M |
| Depreciation & Depletion |
4.60 M |
3.40 M |
2.70 M |
2.30 M |
2.23 M |
| Amortization of Intangible Assets |
1.48 M |
1.28 M |
1.49 M |
1.40 M |
866,405.00 |
| Deferred Income Taxes and Investment Tax credity |
229,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
229,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.08 M |
6.34 M |
6.22 M |
6.65 M |
5.87 M |
| Funds from Operations |
29.52 M |
31.46 M |
23.29 M |
19.92 M |
18.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
634,000.00 |
-11.53 M |
-6.08 M |
-5.80 M |
-14.44 M |
| Incline (Decline) in Receivables |
-1.48 M |
-5.03 M |
-7.12 M |
-6.97 M |
-6.06 M |
| Incline (Decline) in Inventories |
-12.22 M |
-9.19 M |
-280,000.00 |
-7.13 M |
-7.31 M |
| Incline (Decline) in Accounts Payable |
15.56 M |
3.98 M |
2.55 M |
5.42 M |
2.21 M |
| Incline (Decline) in Income Taxes Payable |
662,000.00 |
-2.12 M |
-2.68 M |
-578,091.00 |
2.97 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.89 M |
837,000.00 |
1.46 M |
2.88 M |
-2.70 M |
| Net Cash Flow/Operating Activities |
30.15 M |
19.94 M |
17.21 M |
14.13 M |
3.99 M |
| Additions to Other Assets |
1.48 M |
1.38 M |
1.01 M |
900,000.00 |
1.15 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
12.75 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
7.42 M |
6.18 M |
5.07 M |
4.04 M |
16.56 M |
| Proceeds from Stock Options |
1.16 M |
12.60 M |
7.50 M |
0.00 |
1.89 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
2.86 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
26.69 M |
14.52 M |
2.59 M |
6.11 M |
6.70 M |
| 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 |
344,000.00 |
3.32 M |
275,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
344,000.00 |
3.32 M |
275,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-25.19 M |
1.40 M |
5.18 M |
-3.25 M |
-4.81 M |
| Effect of Exchange rate on Cash |
-8.92 M |
5.38 M |
5.11 M |
-5.68 M |
1.37 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |