| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
869,420.46 |
644,727.20 |
691,130.00 |
1.02 M |
1.03 M |
| Depreciation & Depletion |
829,691.21 |
644,727.20 |
691,130.00 |
915,258.24 |
876,041.60 |
| Amortization of Intangible Assets |
39,729.25 |
100,595.29 |
149,188.00 |
149,188.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
462,650.56 |
482,744.66 |
499,473.00 |
559,003.12 |
656,548.00 |
| Deferred Income Taxes |
462,650.56 |
482,744.66 |
499,473.00 |
559,003.12 |
656,548.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.62 M |
233,858.70 |
217,768.78 |
-1.20 M |
-174,193.60 |
| Funds from Operations |
10.44 M |
11.56 M |
4.90 M |
1.95 M |
1.68 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.70 M |
-2.49 M |
-248,429.82 |
1.08 M |
-808,031.20 |
| Incline (Decline) in Receivables |
-2.60 M |
-2.42 M |
-380,247.16 |
705,511.56 |
-1.27 M |
| Incline (Decline) in Inventories |
-125,111.02 |
237,420.00 |
-280,473.12 |
273,550.74 |
330,388.00 |
| Incline (Decline) in Accounts Payable |
35,539.62 |
-10,024.40 |
54,410.78 |
10,756.24 |
-24,401.60 |
| Incline (Decline) in Income Taxes Payable |
181,454.32 |
-153,927.30 |
161,850.08 |
-14,545.37 |
8,576.80 |
| Incline (Decline) in Other Accruals |
360,163.71 |
780,584.20 |
663,359.14 |
-58,670.40 |
177,576.00 |
| Incline (Decline) in Other Assets or Liabilties |
450,601.93 |
-923,036.20 |
-467,329.54 |
167,088.41 |
-29,112.80 |
| Net Cash Flow/Operating Activities |
8.74 M |
9.07 M |
4.65 M |
3.04 M |
868,793.60 |
| Additions to Other Assets |
794,585.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
11.58 M |
2.07 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
6.27 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
12,279.95 |
5,407.90 |
4,649.42 |
13,323.07 |
75,016.80 |
| Other Uses - Investing |
42.20 M |
1.21 M |
-2.47 M |
24,690.46 |
-307,798.40 |
| Other Sources - Investing |
1.97 M |
0.00 |
2.47 M |
0.00 |
307,798.40 |
| Net Cash Flow - Investing |
53.29 M |
4.81 M |
-2.14 M |
1.13 M |
-273,974.40 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
121.79 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
10.26 M |
1.17 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
3.14 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
-1.98 M |
-9.30 M |
-1.22 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
3.30 M |
0.00 |
0.00 |
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 |
481,906.10 |
0.00 |
0.00 |
| Other Uses - Financing |
-2.09 M |
-505,836.50 |
481,906.10 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-2.09 M |
105.75 M |
-6.84 M |
-1.22 M |
0.00 |
| Effect of Exchange rate on Cash |
-7.06 M |
-6.38 M |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |