| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.22 M |
1.60 M |
1.43 M |
1.42 M |
2.58 M |
| Depreciation & Depletion |
1.35 M |
1.01 M |
887,000.00 |
982,000.00 |
2.25 M |
| Amortization of Intangible Assets |
865,000.00 |
592,000.00 |
545,000.00 |
434,000.00 |
325,000.00 |
| Deferred Income Taxes and Investment Tax credity |
1.16 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
1.16 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
23.09 M |
1.70 M |
12.01 M |
7.36 M |
5.00 M |
| Funds from Operations |
-3.74 M |
6.80 M |
9.45 M |
-737,000.00 |
-5.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.29 M |
23.39 M |
-5.16 M |
-6.74 M |
-3.39 M |
| Incline (Decline) in Receivables |
992,000.00 |
-4.24 M |
-5.95 M |
-3.00 M |
-5.40 M |
| Incline (Decline) in Inventories |
-2.52 M |
-150,000.00 |
-2.15 M |
-3.62 M |
-1.81 M |
| Incline (Decline) in Accounts Payable |
-2.04 M |
826,000.00 |
3.29 M |
-72,000.00 |
3.86 M |
| Incline (Decline) in Income Taxes Payable |
-13.80 M |
22.68 M |
-210,000.00 |
146,000.00 |
-121,000.00 |
| Incline (Decline) in Other Accruals |
10.47 M |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-388,000.00 |
4.27 M |
-127,000.00 |
-191,000.00 |
84,000.00 |
| Net Cash Flow/Operating Activities |
-11.03 M |
30.18 M |
4.29 M |
-7.48 M |
-8.82 M |
| Additions to Other Assets |
910,000.00 |
389,000.00 |
628,000.00 |
1.63 M |
0.00 |
| Net Assets from Acquisitions |
26.66 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
13.28 M |
18.12 M |
19.60 M |
18.82 M |
35.52 M |
| Decrease in Investments |
24.27 M |
21.88 M |
14.84 M |
39.60 M |
1.38 M |
| Disposal of Fixed Assets |
11,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-2.12 M |
-20.87 M |
2.51 M |
6.84 M |
499,000.00 |
| Other Sources - Investing |
2.12 M |
70.61 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
16.11 M |
-22.80 M |
9.09 M |
-11.73 M |
41.24 M |
| Proceeds from Stock Options |
353,000.00 |
7.10 M |
2.69 M |
1.35 M |
1.86 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
43.09 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
13.23 M |
1.50 M |
0.00 |
3.42 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
760,000.00 |
10.75 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
760,000.00 |
10.75 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-12.12 M |
16.34 M |
2.69 M |
-2.08 M |
44.94 M |
| Effect of Exchange rate on Cash |
-29,000.00 |
-51,000.00 |
-17,000.00 |
80,000.00 |
-45,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |