| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.25 M |
925,999.86 |
556,423.87 |
586,347.18 |
— |
| Depreciation & Depletion |
760,999.75 |
383,999.94 |
286,853.93 |
586,347.18 |
— |
| Amortization of Intangible Assets |
492,999.84 |
541,999.92 |
269,569.94 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
957,000.38 |
1.14 M |
1.08 M |
927,928.72 |
— |
| Deferred Income Taxes |
957,000.38 |
1.14 M |
1.08 M |
927,928.72 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.50 M |
1.46 M |
6.45 M |
1.21 M |
— |
| Funds from Operations |
45.78 M |
36.00 M |
19.94 M |
6.27 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-7.38 M |
-2.16 M |
1.15 M |
-335,291.10 |
— |
| Incline (Decline) in Receivables |
-5.34 M |
-3.16 M |
-1.17 M |
-820,751.25 |
— |
| Incline (Decline) in Inventories |
-974,999.68 |
-160,999.98 |
-1.55 M |
-141,876.04 |
— |
| Incline (Decline) in Accounts Payable |
585,999.81 |
-443,999.93 |
337,436.92 |
237,322.07 |
— |
| Incline (Decline) in Income Taxes Payable |
279,999.91 |
691,999.90 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
3.62 M |
2.53 M |
408,249.90 |
265,694.08 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-5.55 M |
-1.62 M |
3.13 M |
124,320.04 |
— |
| Net Cash Flow/Operating Activities |
38.40 M |
33.84 M |
21.09 M |
5.93 M |
— |
| Additions to Other Assets |
1.30 M |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
145,999.95 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
3.62 M |
18.96 M |
0.00 |
2.74 M |
— |
| Decrease in Investments |
1.63 M |
0.00 |
2.74 M |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
0.00 |
-917,999.86 |
3.77 M |
-16,558.00 |
— |
| Other Sources - Investing |
0.00 |
1.54 M |
0.00 |
16,558.00 |
— |
| Net Cash Flow - Investing |
4.43 M |
19.26 M |
1.41 M |
3.07 M |
— |
| Proceeds from Stock Options |
2.29 M |
0.00 |
2.10 M |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
-680,999.77 |
203.33 M |
0.00 |
3,000.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
16.25 M |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
0.00 |
11.30 M |
10.00 M |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
11.30 M |
10.00 M |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
718,999.76 |
0.00 |
626,146.85 |
0.00 |
— |
| Other Uses - Financing |
718,999.76 |
0.00 |
626,146.85 |
0.00 |
— |
| Net Cash Flow - Financing |
-13.93 M |
192.03 M |
-7.27 M |
3,000.00 |
— |
| Effect of Exchange rate on Cash |
1.44 M |
1.22 M |
455,660.89 |
124,591.04 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |