| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.34 M |
3.97 M |
2.98 M |
3.33 M |
5.11 M |
| Depreciation & Depletion |
3.98 M |
3.69 M |
2.70 M |
3.20 M |
3.66 M |
| Amortization of Intangible Assets |
365,000.00 |
282,000.00 |
283,000.00 |
131,000.00 |
1.44 M |
| Deferred Income Taxes and Investment Tax credity |
7.91 M |
— |
— |
— |
— |
| Deferred Income Taxes |
7.91 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
45.56 M |
11.38 M |
4.07 M |
9.69 M |
8.01 M |
| Funds from Operations |
16.82 M |
26.78 M |
10.10 M |
21.54 M |
1.54 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-23.28 M |
-12.81 M |
-5.91 M |
-2.01 M |
19.89 M |
| Incline (Decline) in Receivables |
-1.39 M |
-6.12 M |
6.80 M |
-4.73 M |
3.62 M |
| Incline (Decline) in Inventories |
5.04 M |
-2.89 M |
-3.73 M |
-7.63 M |
3.05 M |
| Incline (Decline) in Accounts Payable |
-10.49 M |
790,000.00 |
-3.97 M |
2.87 M |
5.26 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.66 M |
2.03 M |
-1.05 M |
4.32 M |
5.38 M |
| Incline (Decline) in Other Assets or Liabilties |
-13.79 M |
-6.61 M |
-3.96 M |
3.17 M |
2.59 M |
| Net Cash Flow/Operating Activities |
-6.46 M |
13.97 M |
4.20 M |
19.53 M |
22.08 M |
| Additions to Other Assets |
782,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
13.34 M |
7.51 M |
985,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
3.60 M |
0.00 |
750,000.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
773,000.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
195,000.00 |
254,000.00 |
1.00 M |
10.29 M |
783,000.00 |
| Other Uses - Investing |
-139,000.00 |
142,000.00 |
0.00 |
-3.14 M |
-1.79 M |
| Other Sources - Investing |
217,000.00 |
0.00 |
0.00 |
3.14 M |
1.79 M |
| Net Cash Flow - Investing |
25.54 M |
12.93 M |
7.68 M |
-11.08 M |
-810,000.00 |
| Proceeds from Stock Options |
0.00 |
1.20 M |
2.49 M |
5.72 M |
107,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
59.29 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
3.01 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
16.40 M |
1.42 M |
5.82 M |
49.60 M |
56.40 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-545,000.00 |
-5.63 M |
| Reduction in Long Term Debt |
3.27 M |
7.50 M |
2.59 M |
59.41 M |
131.63 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 |
291,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
291,000.00 |
0.00 |
-989,000.00 |
0.00 |
| Net Cash Flow - Financing |
13.13 M |
-7.60 M |
5.72 M |
-5.62 M |
-21.47 M |
| Effect of Exchange rate on Cash |
-109,000.00 |
-2.64 M |
-128,000.00 |
-1.77 M |
-179,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |