| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.97 M |
6.18 M |
4.87 M |
3.18 M |
3.31 M |
| Depreciation & Depletion |
3.85 M |
3.86 M |
3.61 M |
3.11 M |
3.19 M |
| Amortization of Intangible Assets |
2.12 M |
2.32 M |
1.26 M |
69,000.00 |
116,000.00 |
| 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 |
6.63 M |
-4.16 M |
1.80 M |
781,000.00 |
6.65 M |
| Funds from Operations |
29.56 M |
7.68 M |
2.91 M |
106,000.00 |
11.22 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.50 M |
-6.11 M |
-2.76 M |
-5.69 M |
-341,000.00 |
| Incline (Decline) in Receivables |
-5.51 M |
83,000.00 |
-8.87 M |
-2.08 M |
8.06 M |
| Incline (Decline) in Inventories |
-9.17 M |
-7.35 M |
-2.37 M |
-6.12 M |
-4.64 M |
| Incline (Decline) in Accounts Payable |
864,000.00 |
1.63 M |
7.70 M |
3.29 M |
-3.10 M |
| Incline (Decline) in Income Taxes Payable |
582,000.00 |
19,000.00 |
-106,000.00 |
106,000.00 |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
2.73 M |
-475,000.00 |
745,000.00 |
-793,000.00 |
-548,000.00 |
| Net Cash Flow/Operating Activities |
19.06 M |
1.57 M |
151,000.00 |
-5.59 M |
10.88 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.17 M |
8.68 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
3.50 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
1.00 M |
2.50 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
25,000.00 |
17,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
7.01 M |
0.00 |
-50,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
50,000.00 |
| Net Cash Flow - Investing |
6.96 M |
10.75 M |
8.47 M |
2.28 M |
6.37 M |
| Proceeds from Stock Options |
0.00 |
1.31 M |
1.23 M |
2.49 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
2.53 M |
12.62 M |
0.00 |
0.00 |
4.17 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.82 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
3.31 M |
6.48 M |
195,000.00 |
9.79 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
7.01 M |
| Reduction in Long Term Debt |
13.43 M |
6.82 M |
2.05 M |
2.02 M |
8.79 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-12.72 M |
10.43 M |
5.66 M |
663,000.00 |
5.18 M |
| Effect of Exchange rate on Cash |
256,000.00 |
280,000.00 |
163,000.00 |
-107,000.00 |
16,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |