| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.95 M |
5.57 M |
4.63 M |
3.87 M |
4.16 M |
| Depreciation & Depletion |
4.81 M |
4.68 M |
4.05 M |
3.45 M |
3.64 M |
| Amortization of Intangible Assets |
1.14 M |
893,000.00 |
587,000.00 |
415,000.00 |
512,000.00 |
| 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 |
622,000.00 |
361,000.00 |
337,000.00 |
175,000.00 |
-164,000.00 |
| Funds from Operations |
33.49 M |
27.60 M |
18.08 M |
11.72 M |
10.78 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.83 M |
-551,000.00 |
905,000.00 |
-1.21 M |
1.77 M |
| Incline (Decline) in Receivables |
-5.40 M |
-1.47 M |
468,000.00 |
1.79 M |
-1.04 M |
| Incline (Decline) in Inventories |
153,000.00 |
-833,000.00 |
-3.18 M |
-925,000.00 |
-1.01 M |
| Incline (Decline) in Accounts Payable |
1.02 M |
-769,000.00 |
699,000.00 |
273,000.00 |
501,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.99 M |
1.82 M |
3.82 M |
-2.40 M |
2.92 M |
| Incline (Decline) in Other Assets or Liabilties |
-611,000.00 |
696,000.00 |
-902,000.00 |
50,000.00 |
401,000.00 |
| Net Cash Flow/Operating Activities |
26.66 M |
27.05 M |
18.99 M |
10.51 M |
12.55 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
400,000.00 |
0.00 |
0.00 |
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 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
428,000.00 |
0.00 |
0.00 |
996,000.00 |
| Other Uses - Investing |
-583,000.00 |
17.13 M |
33.44 M |
14,000.00 |
61,000.00 |
| Other Sources - Investing |
653,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.50 M |
18.97 M |
36.04 M |
2.22 M |
666,000.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
447,000.00 |
3.41 M |
422,000.00 |
606,000.00 |
599,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
769,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
10.90 M |
24.13 M |
38.06 M |
0.00 |
4.21 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
25.35 M |
20.79 M |
23.31 M |
5.77 M |
9.59 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 |
1.62 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.62 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-13.16 M |
6.74 M |
15.17 M |
-5.17 M |
-4.78 M |
| Effect of Exchange rate on Cash |
770,000.00 |
1.99 M |
868,000.00 |
-514,000.00 |
830,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |