CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | 600.00K | 2.85M | 2.27M | 570.00K | |
Depreciation Amortization | | | 5.20M | 4.32M | 4.03M | 3.83M | |
Income Taxes - Deferred | | | -602.00K | 600.00K | -220.00K | -190.00K | |
Change In Working Capital | | | 1.77M | -5.48M | -4.80M | -5.94M | |
Other non cash items | | | -1.12M | 120.00K | 10.00K | 50.00K | |
OPERATING CASH FLOW | | | 5.84M | 2.41M | 1.29M | -1.68M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -12.98M | -7.70M | -4.95M | -2.33M | |
Other Investing Activity | | | 795.00K | -250.00K | 60.00K | -100.00K | |
INVESTING CASH FLOW | | | -12.19M | -7.95M | -4.89M | -2.43M | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 776.00K | 5.02M | -2.15M | 11.36M | |
Stock Issued/Repurchased | | | 5.20M | N/A | N/A | N/A | |
Dividend Paid | | | -579.00K | -600.00K | -600.00K | -680.00K | |
Other Financing Activity | | | 673.00K | 1.75M | 540.00K | 0.00 | |
FINANCING CASH FLOW | | | 6.07M | 6.18M | -2.22M | 10.68M | |
|
Exchange Rate Effect | | | -106.00K | 100.00K | -10.00K | 0.00 | |
CHANGE IN CASH | | | -376.00K | 740.00K | -5.83M | 6.57M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 5.84M | 2.41M | 1.29M | -1.68M | |
Capital Expenditure | | | -12.98M | -7.70M | -4.95M | -2.33M | |
FREE CASH FLOW | | | -7.14M | -5.29M | -3.66M | -4.01M | |