| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.00 M |
2.72 M |
1.82 M |
1.48 M |
1.05 M |
| Depreciation & Depletion |
1.80 M |
1.56 M |
1.82 M |
1.48 M |
1.05 M |
| Amortization of Intangible Assets |
1.20 M |
1.16 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.42 M |
7.90 M |
6.18 M |
2.72 M |
1.04 M |
| Funds from Operations |
-923,000.00 |
11.90 M |
5.00 M |
9.88 M |
8.09 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.38 M |
-3.32 M |
662,000.00 |
-2.85 M |
-1.19 M |
| Incline (Decline) in Receivables |
7.77 M |
-3.38 M |
324,000.00 |
-7.39 M |
1.19 M |
| Incline (Decline) in Inventories |
3.19 M |
-3.72 M |
-1.00 M |
317,000.00 |
-3.15 M |
| Incline (Decline) in Accounts Payable |
-3.25 M |
948,000.00 |
600,000.00 |
2.26 M |
84,000.00 |
| Incline (Decline) in Income Taxes Payable |
931,000.00 |
1.17 M |
-21,000.00 |
368,000.00 |
479,000.00 |
| Incline (Decline) in Other Accruals |
-4.55 M |
1.78 M |
1.27 M |
2.49 M |
814,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
294,000.00 |
-108,000.00 |
-510,000.00 |
-900,000.00 |
-606,000.00 |
| Net Cash Flow/Operating Activities |
3.46 M |
8.58 M |
5.66 M |
7.03 M |
6.90 M |
| Additions to Other Assets |
200,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
647,000.00 |
0.00 |
20.57 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
67.10 M |
92.31 M |
71.36 M |
0.00 |
0.00 |
| Decrease in Investments |
66.84 M |
79.48 M |
20.90 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
14,000.00 |
1.08 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-2.00 M |
-700,000.00 |
700,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
2.00 M |
700,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.45 M |
14.32 M |
73.13 M |
1.08 M |
2.51 M |
| Proceeds from Stock Options |
1.28 M |
1.62 M |
984,000.00 |
567,000.00 |
1.35 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-5,000.00 |
96.26 M |
1.97 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.26 M |
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 |
— |
| Reduction in Long Term Debt |
152,000.00 |
137,000.00 |
62,000.00 |
26,000.00 |
108,000.00 |
| 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 |
511,000.00 |
0.00 |
311,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
511,000.00 |
0.00 |
311,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-3.62 M |
1.49 M |
1.23 M |
96.80 M |
3.22 M |
| Effect of Exchange rate on Cash |
-77,000.00 |
-88,000.00 |
-15,000.00 |
-69,000.00 |
-157,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |