| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.07 M |
6.75 M |
4.09 M |
4.41 M |
4.94 M |
| Depreciation & Depletion |
6.36 M |
5.37 M |
4.09 M |
2.95 M |
3.10 M |
| Amortization of Intangible Assets |
1.72 M |
1.38 M |
1.46 M |
1.84 M |
2.41 M |
| Deferred Income Taxes and Investment Tax credity |
2.10 M |
2.18 M |
— |
— |
— |
| Deferred Income Taxes |
2.10 M |
2.18 M |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
63.38 M |
2.68 M |
475,000.00 |
389,000.00 |
186,704.00 |
| Funds from Operations |
-13.74 M |
3.44 M |
7.35 M |
7.24 M |
5.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
15.45 M |
19.53 M |
-8.44 M |
-1.78 M |
-7.73 M |
| Incline (Decline) in Receivables |
3.80 M |
16.07 M |
2.35 M |
-3.62 M |
-2.48 M |
| Incline (Decline) in Inventories |
16.52 M |
17.25 M |
-9.36 M |
408,000.00 |
-11.30 M |
| Incline (Decline) in Accounts Payable |
-10.02 M |
-10.12 M |
-1.37 M |
981,000.00 |
6.09 M |
| Incline (Decline) in Income Taxes Payable |
3.46 M |
-3.72 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.68 M |
50,000.00 |
-56,000.00 |
453,000.00 |
-37,542.00 |
| Net Cash Flow/Operating Activities |
1.71 M |
22.97 M |
-1.09 M |
5.46 M |
-1.75 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
85.87 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
101,000.00 |
516,000.00 |
371,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.59 M |
1.27 M |
343,000.00 |
333,000.00 |
1.18 M |
| Other Uses - Investing |
615,000.00 |
252,000.00 |
223,000.00 |
204,000.00 |
-214,010.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
214,010.00 |
| Net Cash Flow - Investing |
-1.86 M |
86.79 M |
6.99 M |
8.37 M |
9.21 M |
| Proceeds from Stock Options |
0.00 |
359,000.00 |
386,000.00 |
296,000.00 |
681,404.00 |
| Other Proceeds from Sale/Issues of Stock |
7.88 M |
8.72 M |
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 |
501,000.00 |
101.80 M |
0.00 |
15.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
16.72 M |
-8.52 M |
10.00 M |
-7.30 M |
7.30 M |
| Reduction in Long Term Debt |
39.56 M |
38.14 M |
2.63 M |
3.67 M |
3.67 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 |
13.80 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
13.41 M |
-605,000.00 |
-400,000.00 |
-418,000.00 |
-349,275.00 |
| Net Cash Flow - Financing |
-1.05 M |
63.62 M |
7.36 M |
3.91 M |
3.96 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |