| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.39 M |
7.09 M |
10.85 M |
9.92 M |
5.02 M |
| Depreciation & Depletion |
4.46 M |
4.19 M |
4.32 M |
3.52 M |
2.00 M |
| Amortization of Intangible Assets |
1.94 M |
2.90 M |
6.54 M |
6.40 M |
3.02 M |
| 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 |
102.34 M |
8.12 M |
15.66 M |
39.04 M |
2.00 M |
| Funds from Operations |
22.48 M |
21.34 M |
8.52 M |
19.07 M |
14.06 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-31.22 M |
2.85 M |
-38.39 M |
-25.49 M |
-10.76 M |
| Incline (Decline) in Receivables |
-34.35 M |
1.05 M |
-15.76 M |
-21.47 M |
-3.82 M |
| Incline (Decline) in Inventories |
-11.63 M |
-127,000.00 |
-7.11 M |
-3.56 M |
-2.56 M |
| Incline (Decline) in Accounts Payable |
19.59 M |
5.62 M |
9.06 M |
13.29 M |
-7.69 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-4.06 M |
5.54 M |
-4.40 M |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-779,000.00 |
-9.24 M |
-20.17 M |
-13.76 M |
3.30 M |
| Net Cash Flow/Operating Activities |
-8.75 M |
24.19 M |
-29.86 M |
-6.42 M |
3.29 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
13.10 M |
0.00 |
14.26 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 |
0.00 |
6.92 M |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-125,000.00 |
-1.33 M |
1.76 M |
| Other Sources - Investing |
0.00 |
0.00 |
125,000.00 |
1.33 M |
0.00 |
| Net Cash Flow - Investing |
7.46 M |
5.53 M |
18.41 M |
-3.12 M |
17.08 M |
| Proceeds from Stock Options |
465,000.00 |
1.87 M |
1.36 M |
1.78 M |
876,000.00 |
| 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 |
16.63 M |
-19.12 M |
45.47 M |
124,000.00 |
6.84 M |
| Reduction in Long Term Debt |
0.00 |
15,000.00 |
93,000.00 |
35,000.00 |
399,000.00 |
| 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 |
0.00 |
0.00 |
19,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-889,000.00 |
-1.40 M |
19,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
16.21 M |
-18.66 M |
46.75 M |
1.86 M |
7.31 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |