| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
936,000.00 |
280,000.00 |
226,000.00 |
189,474.00 |
179,336.00 |
| Depreciation & Depletion |
936,000.00 |
280,000.00 |
226,468.00 |
189,474.00 |
179,336.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-65,000.00 |
-1.44 M |
-61,746.00 |
0.00 |
0.00 |
| Funds from Operations |
19.22 M |
12.60 M |
7.43 M |
6.00 M |
3.91 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
51.90 M |
-10.04 M |
4.19 M |
-728,151.00 |
-903,779.00 |
| Incline (Decline) in Receivables |
-3.05 M |
-12.76 M |
-916,043.00 |
-1.62 M |
-2.14 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
3.46 M |
334,000.00 |
20,217.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
10.07 M |
2.85 M |
2.18 M |
262,860.00 |
52,322.00 |
| Incline (Decline) in Other Assets or Liabilties |
41.41 M |
-468,000.00 |
2.90 M |
627,508.00 |
1.18 M |
| Net Cash Flow/Operating Activities |
71.12 M |
2.56 M |
11.62 M |
5.27 M |
3.01 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
54,000.00 |
43.35 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
204.42 M |
225.33 M |
10.61 M |
0.00 |
0.00 |
| Decrease in Investments |
148.85 M |
180.41 M |
2.49 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
229,000.00 |
-376,000.00 |
-19,000.00 |
258,939.00 |
99,667.00 |
| Other Sources - Investing |
376,000.00 |
19,271.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
59.21 M |
88.61 M |
8.38 M |
569,177.00 |
275,109.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
145,000.00 |
0.00 |
68.70 M |
0.00 |
1.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
90,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
36.08 M |
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 |
31,000.00 |
50,000.00 |
76,000.00 |
126,724.00 |
819,786.00 |
| 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 |
0.00 |
0.00 |
2.41 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-3.65 M |
-5.53 M |
-3.75 M |
-6.79 M |
| Net Cash Flow - Financing |
24,000.00 |
32.39 M |
63.10 M |
-3.88 M |
-6.61 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |