| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
16.45 M |
6.93 M |
4.79 M |
4.85 M |
4.39 M |
| Depreciation & Depletion |
10.65 M |
6.53 M |
3.99 M |
3.88 M |
4.39 M |
| Amortization of Intangible Assets |
5.80 M |
400,000.00 |
800,000.00 |
969,000.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
10.37 M |
273,000.00 |
360,000.00 |
114,000.00 |
598,000.00 |
| Deferred Income Taxes |
10.37 M |
273,000.00 |
360,000.00 |
114,000.00 |
598,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.77 M |
6.70 M |
6.03 M |
1.52 M |
771,000.00 |
| Funds from Operations |
20.02 M |
17.52 M |
8.19 M |
3.88 M |
-567,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.27 M |
12.62 M |
1.07 M |
-4.76 M |
-7.97 M |
| Incline (Decline) in Receivables |
-11.66 M |
-3.68 M |
-10.57 M |
-2.36 M |
-6.87 M |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-5.33 M |
37,000.00 |
5.81 M |
1.64 M |
-7.39 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 |
14.72 M |
16.27 M |
5.84 M |
-4.04 M |
6.29 M |
| Net Cash Flow/Operating Activities |
17.75 M |
30.14 M |
9.26 M |
-875,000.00 |
-8.54 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
49.66 M |
3.30 M |
0.00 |
3.85 M |
0.00 |
| Incline (Decline) in Inventories |
2.50 M |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-375,000.00 |
-2.66 M |
1.72 M |
1.38 M |
195,000.00 |
| Other Sources - Investing |
375,000.00 |
2.66 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
62.84 M |
13.79 M |
12.06 M |
8.46 M |
3.58 M |
| Proceeds from Stock Options |
10.18 M |
10.46 M |
2.97 M |
498,000.00 |
107,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
67.37 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.07 M |
— |
— |
— |
— |
| Long Term Borrowings |
20.23 M |
7.58 M |
2.37 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
667,000.00 |
357,000.00 |
583,000.00 |
24.83 M |
5.87 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
223,000.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
223,000.00 |
0.00 |
| Other Sources - Financing |
56,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
56,000.00 |
0.00 |
0.00 |
0.00 |
-2.00 M |
| Net Cash Flow - Financing |
8.50 M |
10.10 M |
2.39 M |
63.04 M |
-194,000.00 |
| Effect of Exchange rate on Cash |
-83,000.00 |
898,000.00 |
-152,000.00 |
-136,000.00 |
-112,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |