| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
385,000.00 |
187,313.00 |
200,754.00 |
542,858.00 |
— |
| Depreciation & Depletion |
385,000.00 |
187,313.00 |
200,754.00 |
542,858.00 |
— |
| Amortization of Intangible Assets |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.24 M |
963,460.00 |
200,996.00 |
-6,749.00 |
— |
| Funds from Operations |
29.78 M |
16.36 M |
7.78 M |
4.33 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-52.10 M |
4.75 M |
1.72 M |
-6.49 M |
— |
| Incline (Decline) in Receivables |
13.34 M |
-16.30 M |
3.32 M |
-3.33 M |
— |
| Incline (Decline) in Inventories |
-8.56 M |
0.00 |
3.88 M |
-828,754.00 |
— |
| Incline (Decline) in Accounts Payable |
-3.59 M |
11.82 M |
1.49 M |
1.42 M |
— |
| Incline (Decline) in Income Taxes Payable |
320,000.00 |
-3.12 M |
1.95 M |
75,291.00 |
— |
| Incline (Decline) in Other Accruals |
216,013.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-53.61 M |
12.35 M |
-8.91 M |
-3.82 M |
— |
| Net Cash Flow/Operating Activities |
-22.32 M |
21.11 M |
9.50 M |
-2.15 M |
— |
| Additions to Other Assets |
10.32 M |
3.73 M |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
3.58 M |
1.45 M |
— |
| Other Uses - Investing |
-19.26 M |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
31.75 M |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
14.84 M |
4.62 M |
-3.55 M |
-875,154.00 |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
59.33 M |
2.87 M |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
-1.01 M |
6.98 M |
-404,546.00 |
1.30 M |
— |
| Reduction in Long Term Debt |
15.00 M |
0.00 |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
5.02 M |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
5.02 M |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
128,000.00 |
193,962.00 |
118,050.00 |
0.00 |
— |
| Other Uses - Financing |
128,000.00 |
181,886.00 |
118,050.00 |
-160,142.00 |
— |
| Net Cash Flow - Financing |
43.45 M |
10.03 M |
-5.31 M |
1.14 M |
— |
| Effect of Exchange rate on Cash |
2.39 M |
790,246.00 |
467,231.00 |
211,608.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |