| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.81 M |
16.75 M |
9.56 M |
11.29 M |
3.64 M |
| Depreciation & Depletion |
3.53 M |
8.21 M |
4.03 M |
11.29 M |
2.49 M |
| Amortization of Intangible Assets |
3.28 M |
8.54 M |
5.53 M |
1.15 M |
2.06 M |
| Deferred Income Taxes and Investment Tax credity |
644,000.00 |
1.79 M |
3.22 M |
3.78 M |
0.00 |
| Deferred Income Taxes |
644,000.00 |
1.79 M |
3.22 M |
3.78 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.05 M |
130.45 M |
232.37 M |
14.75 M |
159,000.00 |
| Funds from Operations |
-8.00 M |
-24.58 M |
-12.30 M |
30.75 M |
4.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.57 M |
-4.01 M |
-2.66 M |
-7.15 M |
9.55 M |
| Incline (Decline) in Receivables |
-1.47 M |
3.52 M |
6.12 M |
-5.42 M |
-2.03 M |
| Incline (Decline) in Inventories |
1.20 M |
410,000.00 |
276,000.00 |
-439,000.00 |
-189,000.00 |
| Incline (Decline) in Accounts Payable |
-3.46 M |
-1.17 M |
2.37 M |
-3.47 M |
711,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
300,000.00 |
-4.16 M |
-573,000.00 |
696,000.00 |
721,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-2.14 M |
-2.61 M |
-10.86 M |
1.49 M |
10.34 M |
| Net Cash Flow/Operating Activities |
-13.58 M |
-28.59 M |
-14.96 M |
23.60 M |
13.91 M |
| Additions to Other Assets |
817,000.00 |
2.62 M |
3.62 M |
3.48 M |
2.67 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
-9.64 M |
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 |
499,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
258,000.00 |
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 |
298,000.00 |
3.48 M |
3.88 M |
-3.03 M |
4.04 M |
| Proceeds from Stock Options |
100,000.00 |
214,000.00 |
504,000.00 |
9.57 M |
1.55 M |
| Other Proceeds from Sale/Issues of Stock |
5.48 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
47,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
14.49 M |
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 |
231,000.00 |
| Cash Dividends Paid Total |
57,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
57,000.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-2.39 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
17.58 M |
214,000.00 |
504,000.00 |
9.57 M |
1.32 M |
| Effect of Exchange rate on Cash |
-115,000.00 |
-86,000.00 |
-1,000.00 |
10,000.00 |
5,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |