| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.10 M |
5.54 M |
6.24 M |
5.48 M |
3.16 M |
| Depreciation & Depletion |
4.60 M |
5.54 M |
6.24 M |
5.48 M |
3.16 M |
| Amortization of Intangible Assets |
1.50 M |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
8.66 M |
10.22 M |
11.67 M |
11.75 M |
— |
| Deferred Income Taxes |
8.66 M |
10.22 M |
11.67 M |
11.75 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.53 M |
10.49 M |
4.39 M |
3.99 M |
485,355.00 |
| Funds from Operations |
26.81 M |
12.53 M |
1.41 M |
-1.92 M |
34,903.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.75 M |
-5.71 M |
-3.50 M |
7.93 M |
139,073.00 |
| Incline (Decline) in Receivables |
-9.25 M |
-4.67 M |
-3.06 M |
-1.85 M |
-1.69 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.20 M |
52,000.00 |
512,468.00 |
-1.28 M |
602,704.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
6.90 M |
2.59 M |
1.84 M |
1.95 M |
1.28 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.20 M |
-3.68 M |
-2.78 M |
9.10 M |
-56,194.00 |
| Net Cash Flow/Operating Activities |
21.06 M |
6.82 M |
-2.09 M |
6.01 M |
173,976.00 |
| Additions to Other Assets |
1.39 M |
1.09 M |
1.14 M |
1.64 M |
1.81 M |
| Net Assets from Acquisitions |
6.68 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
130.48 M |
1.95 M |
6.52 M |
0.00 |
7.16 M |
| Decrease in Investments |
73.25 M |
7.60 M |
1.00 M |
4.00 M |
5.20 M |
| Disposal of Fixed Assets |
317,000.00 |
0.00 |
14,950.00 |
0.00 |
8,402.00 |
| Other Uses - Investing |
136,000.00 |
-1.46 M |
-360,157.00 |
-667,517.00 |
3.33 M |
| Other Sources - Investing |
0.00 |
1.46 M |
360,157.00 |
667,517.00 |
132,581.00 |
| Net Cash Flow - Investing |
78.58 M |
-3.33 M |
10.35 M |
10.32 M |
10.12 M |
| Proceeds from Stock Options |
5.24 M |
2.45 M |
194,469.00 |
146,378.00 |
680,404.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
81.29 M |
0.00 |
0.00 |
6.42 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
86,269.00 |
| Long Term Borrowings |
9.62 M |
5.70 M |
6.75 M |
15.28 M |
1.41 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-7.20 M |
2.80 M |
899,776.00 |
1.53 M |
| Reduction in Long Term Debt |
777,000.00 |
24.78 M |
2.43 M |
7.40 M |
1.51 M |
| 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 |
526,000.00 |
0.00 |
0.00 |
0.00 |
49,336.00 |
| Other Uses - Financing |
526,000.00 |
0.00 |
0.00 |
0.00 |
49,336.00 |
| Net Cash Flow - Financing |
14.60 M |
57.46 M |
7.32 M |
8.93 M |
8.48 M |
| Effect of Exchange rate on Cash |
-40,000.00 |
85,000.00 |
2,233.00 |
-1,537.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |