| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.02 M |
4.53 M |
4.21 M |
9.77 M |
17.04 M |
| Depreciation & Depletion |
3.30 M |
3.90 M |
3.50 M |
3.90 M |
9.80 M |
| Amortization of Intangible Assets |
720,000.00 |
627,000.00 |
714,000.00 |
5.87 M |
7.24 M |
| 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 |
-1.27 M |
3.64 M |
2.98 M |
2.68 M |
-10.05 M |
| Funds from Operations |
-14.30 M |
-11.55 M |
-3.66 M |
-11.31 M |
-37.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.25 M |
-1.21 M |
-3.21 M |
-3.08 M |
-2.62 M |
| Incline (Decline) in Receivables |
-3.45 M |
-1.17 M |
-1.84 M |
1.19 M |
-1.42 M |
| Incline (Decline) in Inventories |
437,000.00 |
146,000.00 |
-682,000.00 |
-15,000.00 |
-666,000.00 |
| Incline (Decline) in Accounts Payable |
747,000.00 |
435,000.00 |
717,000.00 |
-895,000.00 |
559,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.13 M |
-124,000.00 |
-1.18 M |
-2.65 M |
-138,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
151,000.00 |
-504,000.00 |
-224,000.00 |
-704,000.00 |
-954,000.00 |
| Net Cash Flow/Operating Activities |
-18.55 M |
-12.76 M |
-6.87 M |
-14.38 M |
-39.98 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
1.65 M |
769,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
10.70 M |
42,000.00 |
6.92 M |
3.04 M |
161.43 M |
| Decrease in Investments |
8.66 M |
0.00 |
38.78 M |
86.24 M |
118.93 M |
| Disposal of Fixed Assets |
7.37 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
2.29 M |
0.00 |
0.00 |
0.00 |
-124,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
124,000.00 |
| Net Cash Flow - Investing |
-2.45 M |
5.58 M |
-26.46 M |
-79.21 M |
45.98 M |
| Proceeds from Stock Options |
131,000.00 |
1.35 M |
2.46 M |
715,000.00 |
406,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
18.87 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
118,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
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 |
9.90 M |
8.91 M |
22.18 M |
43.67 M |
151,000.00 |
| 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 |
0.00 |
1.90 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
1.90 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-9.89 M |
-5.66 M |
-842,000.00 |
-42.95 M |
255,000.00 |
| Effect of Exchange rate on Cash |
-657,000.00 |
373,000.00 |
136,000.00 |
-339,000.00 |
145,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |