| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.31 M |
10.76 M |
5.66 M |
4.63 M |
4.28 M |
| Depreciation & Depletion |
9.75 M |
9.06 M |
5.20 M |
3.96 M |
3.55 M |
| Amortization of Intangible Assets |
3.56 M |
1.70 M |
465,000.00 |
663,000.00 |
730,000.00 |
| 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 |
28.60 M |
4.94 M |
1.50 M |
-1.15 M |
10.08 M |
| Funds from Operations |
31.14 M |
30.20 M |
22.17 M |
4.94 M |
105,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.48 M |
4.38 M |
186,000.00 |
-2.05 M |
5.44 M |
| Incline (Decline) in Receivables |
-4.55 M |
-5.38 M |
-762,000.00 |
-1.05 M |
651,000.00 |
| Incline (Decline) in Inventories |
-111,000.00 |
-1.58 M |
-345,000.00 |
306,000.00 |
-310,000.00 |
| Incline (Decline) in Accounts Payable |
-2.97 M |
7.07 M |
245,000.00 |
-3.59 M |
2.72 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.14 M |
4.28 M |
1.05 M |
2.29 M |
2.39 M |
| Net Cash Flow/Operating Activities |
28.66 M |
34.58 M |
22.36 M |
2.89 M |
5.55 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
20.84 M |
23.67 M |
23.98 M |
0.00 |
7.77 M |
| 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 |
1.01 M |
1.58 M |
224,000.00 |
685,000.00 |
450,000.00 |
| Other Uses - Investing |
453,000.00 |
-420,000.00 |
-2.76 M |
-11.38 M |
4.54 M |
| Other Sources - Investing |
689,000.00 |
420,000.00 |
3.87 M |
11.38 M |
0.00 |
| Net Cash Flow - Investing |
32.53 M |
35.52 M |
26.12 M |
-11.47 M |
12.65 M |
| Proceeds from Stock Options |
2.65 M |
2.22 M |
2.13 M |
5.21 M |
3.95 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
6.36 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
13.04 M |
| Long Term Borrowings |
17.48 M |
14.93 M |
18.97 M |
26.96 M |
20.89 M |
| Incline or Decline in Short Term Borrowings |
-7.55 M |
7.07 M |
6.90 M |
-4.41 M |
4.53 M |
| Reduction in Long Term Debt |
19.60 M |
26.24 M |
10.84 M |
30.66 M |
8.96 M |
| Cash Dividends Paid Total |
491,000.00 |
129,000.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
491,000.00 |
129,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
1.43 M |
| Other Uses - Financing |
0.00 |
-2.42 M |
-1.01 M |
-12.33 M |
204,000.00 |
| Net Cash Flow - Financing |
-7.52 M |
1.80 M |
16.16 M |
-15.24 M |
7.57 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |