| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
19.47 M |
14.76 M |
10.50 M |
7.54 M |
5.86 M |
| Depreciation & Depletion |
18.80 M |
14.60 M |
10.50 M |
7.54 M |
5.86 M |
| Amortization of Intangible Assets |
670,000.00 |
162,000.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
24.18 M |
18.10 M |
12.07 M |
7.60 M |
4.06 M |
| Deferred Income Taxes |
24.18 M |
18.10 M |
12.07 M |
7.60 M |
4.06 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.26 M |
-11.84 M |
-4.62 M |
198,000.00 |
221,000.00 |
| Funds from Operations |
39.72 M |
26.42 M |
25.43 M |
20.53 M |
13.33 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.38 M |
7.86 M |
4.50 M |
558,000.00 |
3.06 M |
| Incline (Decline) in Receivables |
220,000.00 |
448,000.00 |
-1.31 M |
-1.84 M |
-872,000.00 |
| Incline (Decline) in Inventories |
-3.25 M |
-6.56 M |
-198,000.00 |
-6.31 M |
-1.46 M |
| Incline (Decline) in Accounts Payable |
-3.76 M |
-4.49 M |
-3.37 M |
6.36 M |
995,000.00 |
| Incline (Decline) in Income Taxes Payable |
1.36 M |
9.98 M |
10.11 M |
698,000.00 |
765,000.00 |
| Incline (Decline) in Other Accruals |
-1.82 M |
2.56 M |
1.84 M |
803,000.00 |
4.35 M |
| Incline (Decline) in Other Assets or Liabilties |
5.87 M |
5.94 M |
-2.57 M |
838,000.00 |
-723,000.00 |
| Net Cash Flow/Operating Activities |
38.34 M |
34.29 M |
29.93 M |
21.09 M |
16.39 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
16.54 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
82.61 M |
143.96 M |
157.43 M |
72.65 M |
0.00 |
| Decrease in Investments |
99.01 M |
123.46 M |
151.78 M |
34.36 M |
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 |
11.94 M |
51.22 M |
40.09 M |
51.67 M |
11.06 M |
| Proceeds from Stock Options |
929,000.00 |
2.89 M |
1.41 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
34.73 M |
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 |
-7.38 M |
1.30 M |
5.35 M |
-429,000.00 |
-4.88 M |
| 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 |
1.17 M |
16.53 M |
6.82 M |
0.00 |
0.00 |
| Other Uses - Financing |
1.17 M |
16.53 M |
6.82 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-5.28 M |
20.72 M |
13.58 M |
34.30 M |
-4.88 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |