| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.65 M |
3.04 M |
4.15 M |
4.71 M |
3.92 M |
| Depreciation & Depletion |
867,000.00 |
1.68 M |
2.95 M |
3.61 M |
3.06 M |
| Amortization of Intangible Assets |
787,000.00 |
1.36 M |
1.20 M |
1.10 M |
860,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.38 M |
7.87 M |
3.84 M |
3.40 M |
1.91 M |
| Funds from Operations |
11.87 M |
13.74 M |
14.47 M |
6.56 M |
-5.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
746,000.00 |
1.03 M |
-1.37 M |
-2.62 M |
4.34 M |
| Incline (Decline) in Receivables |
331,000.00 |
-330,000.00 |
-170,000.00 |
-291,000.00 |
-231,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
30,000.00 |
643,000.00 |
563,000.00 |
-3.67 M |
3.13 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
385,000.00 |
718,000.00 |
-1.77 M |
1.34 M |
1.44 M |
| Net Cash Flow/Operating Activities |
12.62 M |
14.77 M |
13.09 M |
3.95 M |
-1.46 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.88 M |
2.62 M |
2.30 M |
1.78 M |
6.24 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
3.00 M |
| Decrease in Investments |
200,000.00 |
0.00 |
1.40 M |
2.97 M |
3.55 M |
| Disposal of Fixed Assets |
0.00 |
25,000.00 |
0.00 |
0.00 |
0.00 |
| 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 |
2.98 M |
3.33 M |
1.54 M |
259,000.00 |
11.16 M |
| Proceeds from Stock Options |
10,000.00 |
1.72 M |
2.15 M |
8.44 M |
7.68 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
2.27 M |
7.48 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
20.81 M |
23.46 M |
539,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
7.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.32 M |
9.90 M |
1.56 M |
314,000.00 |
176,000.00 |
| 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 |
2.73 M |
0.00 |
47,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
2.29 M |
-2,000.00 |
47,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-11.02 M |
-23.06 M |
-8.24 M |
9.14 M |
14.84 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
3,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |