| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.19 M |
1.68 M |
1.39 M |
660,896.80 |
— |
| Depreciation & Depletion |
1.48 M |
1.11 M |
988,962.93 |
620,066.40 |
— |
| Amortization of Intangible Assets |
705,665.00 |
569,868.10 |
402,503.39 |
40,830.40 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.95 M |
486,555.52 |
685,343.61 |
1.10 M |
— |
| Funds from Operations |
43.61 M |
34.07 M |
22.74 M |
8.74 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-9.40 M |
-13.71 M |
-5.58 M |
-1.73 M |
— |
| Incline (Decline) in Receivables |
-5.45 M |
-11.41 M |
-6.19 M |
-1.33 M |
— |
| Incline (Decline) in Inventories |
-265,910.40 |
3.10 M |
-4.89 M |
-301,033.60 |
— |
| Incline (Decline) in Accounts Payable |
-2.40 M |
-3.67 M |
4.74 M |
1.11 M |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.89 M |
119,377.00 |
337,354.80 |
391,996.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.18 M |
-1.85 M |
431,838.59 |
-1.60 M |
— |
| Net Cash Flow/Operating Activities |
34.21 M |
20.36 M |
17.17 M |
7.01 M |
— |
| Additions to Other Assets |
15.71 M |
2.03 M |
7.55 M |
201,736.00 |
— |
| 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 |
35,481.10 |
1.19 M |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-118,710.00 |
113,094.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
118,710.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
25.90 M |
6.45 M |
12.12 M |
6.18 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
185.47 M |
0.00 |
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 |
422,800.00 |
— |
| Incline or Decline in Short Term Borrowings |
-2.87 M |
1.76 M |
391,136.00 |
591,920.00 |
— |
| Reduction in Long Term Debt |
197,850.00 |
125,660.00 |
1.44 M |
1.15 M |
— |
| Cash Dividends Paid Total |
7.49 M |
13.88 M |
2.97 M |
0.00 |
— |
| Common Dividends (Cash) |
7.49 M |
13.88 M |
2.97 M |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
-3.96 M |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Financing |
170.96 M |
-12.24 M |
-4.02 M |
-140,128.00 |
— |
| Effect of Exchange rate on Cash |
-1.95 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |