| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
11.78 M |
8.74 M |
8.10 M |
8.28 M |
11.82 M |
| Depreciation & Depletion |
10.91 M |
7.50 M |
6.04 M |
5.28 M |
7.87 M |
| Amortization of Intangible Assets |
867,000.00 |
1.23 M |
2.06 M |
3.00 M |
3.95 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.33 M |
11.10 M |
9.04 M |
4.97 M |
31.75 M |
| Funds from Operations |
12.82 M |
8.33 M |
4.11 M |
-7.65 M |
-5.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.91 M |
-554,000.00 |
-5.19 M |
-2.15 M |
-5.55 M |
| Incline (Decline) in Receivables |
1.89 M |
-1.38 M |
-2.47 M |
1.13 M |
-9.12 M |
| Incline (Decline) in Inventories |
-1.47 M |
-5.03 M |
-3.00 M |
-4.18 M |
-5.64 M |
| Incline (Decline) in Accounts Payable |
-4.84 M |
6.78 M |
278,000.00 |
735,000.00 |
10.33 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.51 M |
-929,000.00 |
5,000.00 |
162,000.00 |
-1.13 M |
| Net Cash Flow/Operating Activities |
9.91 M |
7.78 M |
-1.08 M |
-9.80 M |
-10.69 M |
| Additions to Other Assets |
456,000.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
12.31 M |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
46.93 M |
27.54 M |
22.85 M |
37.87 M |
14.73 M |
| Decrease in Investments |
51.70 M |
37.14 M |
21.78 M |
30.42 M |
32.54 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-3.96 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
3.96 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.45 M |
5.11 M |
8.64 M |
13.48 M |
-13.19 M |
| Proceeds from Stock Options |
525,000.00 |
4.37 M |
2.72 M |
2.09 M |
4.92 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
25.95 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
5.00 M |
4.00 M |
2.32 M |
1.66 M |
2.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.36 M |
5.86 M |
2.21 M |
1.62 M |
956,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.17 M |
2.51 M |
2.83 M |
28.08 M |
5.96 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |