| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.00 M |
5.06 M |
1.48 M |
1.05 M |
1.72 M |
| Depreciation & Depletion |
6.56 M |
4.97 M |
1.38 M |
962,000.00 |
796,000.00 |
| Amortization of Intangible Assets |
440,000.00 |
89,000.00 |
108,000.00 |
86,000.00 |
919,000.00 |
| Deferred Income Taxes and Investment Tax credity |
4.96 M |
4.54 M |
3.62 M |
4.50 M |
2.97 M |
| Deferred Income Taxes |
4.96 M |
4.54 M |
3.62 M |
4.50 M |
2.97 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.84 M |
12.00 M |
5.49 M |
1.75 M |
-40,000.00 |
| Funds from Operations |
16.90 M |
14.36 M |
8.48 M |
136,000.00 |
-1.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.05 M |
-5.96 M |
-4.43 M |
6.89 M |
-3.34 M |
| Incline (Decline) in Receivables |
694,000.00 |
-3.26 M |
-1.66 M |
-716,000.00 |
-638,000.00 |
| Incline (Decline) in Inventories |
-5.08 M |
-129,000.00 |
-290,000.00 |
3.37 M |
-2.88 M |
| Incline (Decline) in Accounts Payable |
1.76 M |
-2.96 M |
-602,000.00 |
1.77 M |
-125,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-312,000.00 |
-715,000.00 |
-307,000.00 |
137,000.00 |
574,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-112,000.00 |
1.09 M |
-1.58 M |
2.33 M |
-271,000.00 |
| Net Cash Flow/Operating Activities |
13.85 M |
8.39 M |
4.05 M |
7.02 M |
-5.27 M |
| Additions to Other Assets |
1.22 M |
275,000.00 |
25,000.00 |
0.00 |
72,000.00 |
| Net Assets from Acquisitions |
481,000.00 |
2.69 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
55.87 M |
6.32 M |
15.06 M |
15.45 M |
22.86 M |
| Decrease in Investments |
20.31 M |
17.72 M |
13.18 M |
15.92 M |
5.97 M |
| Disposal of Fixed Assets |
19,000.00 |
30,000.00 |
45,000.00 |
21,000.00 |
49,000.00 |
| 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 |
41.68 M |
-1.78 M |
4.51 M |
2.34 M |
17.45 M |
| Proceeds from Stock Options |
0.00 |
1.87 M |
2.62 M |
1.18 M |
2.50 M |
| Other Proceeds from Sale/Issues of Stock |
81.80 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
134,000.00 |
12.35 M |
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 |
0.00 |
13,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
13,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
81.66 M |
-10.47 M |
2.62 M |
1.18 M |
2.50 M |
| Effect of Exchange rate on Cash |
557,000.00 |
118,000.00 |
47,000.00 |
106,000.00 |
-14,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |