| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.41 M |
5.45 M |
1.71 M |
1.72 M |
400,000.00 |
| Depreciation & Depletion |
3.20 M |
1.70 M |
812,000.00 |
567,000.00 |
384,000.00 |
| Amortization of Intangible Assets |
10.21 M |
3.75 M |
900,000.00 |
1.16 M |
16,000.00 |
| Deferred Income Taxes and Investment Tax credity |
180,000.00 |
147,000.00 |
314,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
180,000.00 |
147,000.00 |
314,000.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
108.22 M |
3.57 M |
2.03 M |
795,000.00 |
-172,000.00 |
| Funds from Operations |
25.41 M |
12.10 M |
9.14 M |
3.34 M |
943,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.44 M |
-1.87 M |
-2.67 M |
545,000.00 |
-759,000.00 |
| Incline (Decline) in Receivables |
1.28 M |
1.06 M |
-1.83 M |
431,000.00 |
-556,000.00 |
| Incline (Decline) in Inventories |
-13,000.00 |
43,000.00 |
69,000.00 |
40,000.00 |
-115,000.00 |
| Incline (Decline) in Accounts Payable |
-13.94 M |
-3.23 M |
-673,000.00 |
334,000.00 |
-269,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
2.24 M |
253,000.00 |
-235,000.00 |
-260,000.00 |
181,000.00 |
| Net Cash Flow/Operating Activities |
14.97 M |
10.23 M |
6.47 M |
3.89 M |
184,000.00 |
| Additions to Other Assets |
995,000.00 |
2.11 M |
0.00 |
3,000.00 |
67,000.00 |
| Net Assets from Acquisitions |
4.57 M |
18.07 M |
20.45 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
3.49 M |
4.95 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
9.69 M |
5.26 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
382,000.00 |
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 |
3.69 M |
23.67 M |
21.97 M |
46,000.00 |
590,000.00 |
| Proceeds from Stock Options |
1.17 M |
2.78 M |
940,000.00 |
50,000.00 |
115,000.00 |
| Other Proceeds from Sale/Issues of Stock |
-23,000.00 |
-311,000.00 |
1.75 M |
45.26 M |
6.75 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.87 M |
0.00 |
0.00 |
0.00 |
5.70 M |
| 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 |
1.19 M |
1.44 M |
49,000.00 |
27,000.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-736,000.00 |
0.00 |
-419,000.00 |
| Net Cash Flow - Financing |
-6.90 M |
1.03 M |
1.91 M |
45.28 M |
745,000.00 |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |