| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.13 M |
2.73 M |
2.40 M |
895,369.00 |
742,659.00 |
| Depreciation & Depletion |
1.17 M |
855,000.00 |
743,824.00 |
650,163.00 |
613,866.00 |
| Amortization of Intangible Assets |
7.97 M |
1.88 M |
1.66 M |
245,206.00 |
128,793.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.55 M |
7.17 M |
9.95 M |
645,699.00 |
3.73 M |
| Funds from Operations |
41.63 M |
28.37 M |
25.86 M |
16.15 M |
9.82 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.02 M |
-69,000.00 |
-11.65 M |
-1.60 M |
-2.77 M |
| Incline (Decline) in Receivables |
-1.01 M |
-646,000.00 |
-7.95 M |
-3.34 M |
-1.87 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-194,000.00 |
-543,000.00 |
-2.90 M |
-394,337.00 |
158,701.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-2.84 M |
1.48 M |
144,035.00 |
1.82 M |
-477,847.00 |
| Incline (Decline) in Other Assets or Liabilties |
5.06 M |
-362,000.00 |
-934,863.00 |
310,064.00 |
-587,996.00 |
| Net Cash Flow/Operating Activities |
42.65 M |
28.30 M |
14.22 M |
14.55 M |
7.04 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
114.90 M |
28.25 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
233.37 M |
4.57 M |
38.97 M |
0.00 |
0.00 |
| Decrease in Investments |
330.17 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
68,000.00 |
12,349.00 |
0.00 |
| Other Uses - Investing |
0.00 |
3,000.00 |
297,489.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
119.78 M |
-67.78 M |
6.34 M |
39.20 M |
1.07 M |
| Proceeds from Stock Options |
2.00 M |
10.93 M |
4.85 M |
399,037.00 |
882,613.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-80,000.00 |
90.69 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
4.39 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
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 |
521,000.00 |
5.00 M |
3.03 M |
0.00 |
0.00 |
| Other Uses - Financing |
521,000.00 |
5.00 M |
3.03 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.87 M |
15.85 M |
98.57 M |
399,037.00 |
882,613.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |