| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.39 M |
6.83 M |
5.07 M |
4.21 M |
2.60 M |
| Depreciation & Depletion |
7.25 M |
5.64 M |
4.46 M |
3.59 M |
2.03 M |
| Amortization of Intangible Assets |
1.14 M |
1.20 M |
611,000.00 |
614,000.00 |
568,000.00 |
| 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 |
4.41 M |
4.52 M |
68,000.00 |
22.04 M |
17.70 M |
| Funds from Operations |
26.36 M |
23.51 M |
14.58 M |
31.92 M |
27.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.48 M |
-17.62 M |
-9.38 M |
-29.02 M |
-22.47 M |
| Incline (Decline) in Receivables |
-11.70 M |
-22.65 M |
-11.97 M |
-33.73 M |
-25.33 M |
| Incline (Decline) in Inventories |
-611,000.00 |
-961,000.00 |
-820,000.00 |
-63,000.00 |
-189,000.00 |
| Incline (Decline) in Accounts Payable |
5.33 M |
6.23 M |
4.80 M |
4.54 M |
3.01 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-507,000.00 |
-235,000.00 |
-1.40 M |
220,000.00 |
39,000.00 |
| Net Cash Flow/Operating Activities |
18.88 M |
5.90 M |
5.20 M |
2.90 M |
5.03 M |
| Additions to Other Assets |
160,000.00 |
29,000.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
1.95 M |
2.17 M |
3.15 M |
| 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 |
134,000.00 |
65,000.00 |
0.00 |
| Other Uses - Investing |
1.92 M |
0.00 |
0.00 |
21,000.00 |
75,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
9.90 M |
7.77 M |
4.68 M |
4.99 M |
6.76 M |
| Proceeds from Stock Options |
542,000.00 |
2.21 M |
1.62 M |
2.25 M |
1.90 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
453,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
452,000.00 |
0.00 |
0.00 |
0.00 |
350,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
2.55 M |
| Incline or Decline in Short Term Borrowings |
-4.42 M |
6.56 M |
5.81 M |
-1.24 M |
1.62 M |
| Reduction in Long Term Debt |
3.84 M |
3.94 M |
3.30 M |
1.30 M |
1.72 M |
| 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 |
-8.18 M |
4.82 M |
4.13 M |
-287,000.00 |
4.45 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |