| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.99 M |
4.96 M |
1.75 M |
990,000.00 |
992,000.00 |
| Depreciation & Depletion |
4.63 M |
2.26 M |
1.22 M |
990,000.00 |
992,000.00 |
| Amortization of Intangible Assets |
6.36 M |
2.70 M |
538,000.00 |
— |
— |
| 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 |
-548,000.00 |
-2.61 M |
-3.68 M |
-155,000.00 |
-43,000.00 |
| Funds from Operations |
36.47 M |
19.14 M |
9.89 M |
6.61 M |
3.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-18.02 M |
-5.66 M |
-9.91 M |
-7.84 M |
1.32 M |
| Incline (Decline) in Receivables |
-10.88 M |
-9.25 M |
-7.05 M |
-7.65 M |
286,000.00 |
| Incline (Decline) in Inventories |
-11.16 M |
-6.88 M |
-11.65 M |
-2.57 M |
2.15 M |
| Incline (Decline) in Accounts Payable |
3.66 M |
7.21 M |
11.34 M |
5.47 M |
-1.23 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
366,000.00 |
3.26 M |
-2.55 M |
-3.09 M |
112,000.00 |
| Net Cash Flow/Operating Activities |
18.46 M |
13.48 M |
-15,000.00 |
-1.24 M |
5.13 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
73.94 M |
125.87 M |
12.08 M |
6.07 M |
0.00 |
| 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 |
158,000.00 |
8,000.00 |
2.18 M |
937,000.00 |
6,000.00 |
| 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 |
78.92 M |
127.76 M |
12.26 M |
5.70 M |
1.86 M |
| Proceeds from Stock Options |
105,000.00 |
202,000.00 |
584,000.00 |
874,000.00 |
42,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
44.57 M |
424,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
165.47 M |
191.78 M |
87.72 M |
145.23 M |
155.42 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
104.66 M |
123.94 M |
77.60 M |
136.76 M |
157.22 M |
| Cash Dividends Paid Total |
90,000.00 |
90,000.00 |
90,000.00 |
90,000.00 |
90,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
90,000.00 |
90,000.00 |
90,000.00 |
90,000.00 |
90,000.00 |
| Other Sources - Financing |
1.36 M |
3.20 M |
3.21 M |
40,000.00 |
252,000.00 |
| Other Uses - Financing |
1.36 M |
3.20 M |
3.21 M |
-4.05 M |
252,000.00 |
| Net Cash Flow - Financing |
62.18 M |
115.72 M |
14.25 M |
5.21 M |
-1.60 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |