| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.45 M |
4.00 M |
2.21 M |
3.09 M |
4.08 M |
| Depreciation & Depletion |
1.76 M |
1.38 M |
1.99 M |
2.90 M |
4.00 M |
| Amortization of Intangible Assets |
1.68 M |
2.62 M |
218,000.00 |
188,000.00 |
82,000.00 |
| 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 |
8.16 M |
2.10 M |
1.44 M |
14.08 M |
-11.72 M |
| Funds from Operations |
19.51 M |
21.62 M |
14.36 M |
30.17 M |
5.10 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.46 M |
-13.60 M |
558,000.00 |
-10.82 M |
-918,000.00 |
| Incline (Decline) in Receivables |
4.94 M |
-17.92 M |
1.21 M |
2.24 M |
-5.38 M |
| Incline (Decline) in Inventories |
40,000.00 |
206,000.00 |
0.00 |
0.00 |
2.61 M |
| Incline (Decline) in Accounts Payable |
-3.26 M |
3.17 M |
2.71 M |
4.66 M |
1.90 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
2.74 M |
945,000.00 |
-655,000.00 |
-13.06 M |
1.85 M |
| Net Cash Flow/Operating Activities |
23.97 M |
8.03 M |
14.92 M |
19.35 M |
4.18 M |
| Additions to Other Assets |
1.00 M |
948,000.00 |
0.00 |
0.00 |
250,000.00 |
| Net Assets from Acquisitions |
4.67 M |
10.64 M |
632,000.00 |
0.00 |
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 |
609,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-21,000.00 |
-21,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
21,000.00 |
21,000.00 |
0.00 |
| Net Cash Flow - Investing |
7.60 M |
13.30 M |
1.56 M |
1.01 M |
1.42 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
1.40 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
55,000.00 |
1.69 M |
1.06 M |
0.00 |
860,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
8.80 M |
6.51 M |
3.14 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
495,000.00 |
2.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-1.50 M |
5.33 M |
-4.89 M |
-2.12 M |
-13.46 M |
| Reduction in Long Term Debt |
7.08 M |
159,000.00 |
121,000.00 |
94,000.00 |
1.14 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 |
1.96 M |
124,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.83 M |
124,000.00 |
-21.16 M |
-1.02 M |
-2.45 M |
| Net Cash Flow - Financing |
-15.50 M |
473,000.00 |
-22.86 M |
-2.60 M |
-4.85 M |
| Effect of Exchange rate on Cash |
-770,000.00 |
10,000.00 |
43,000.00 |
-44,000.00 |
93,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |