| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
10.85 M |
10.90 M |
12.00 M |
14.39 M |
— |
| Depreciation & Depletion |
9.76 M |
9.98 M |
11.11 M |
13.18 M |
— |
| Amortization of Intangible Assets |
1.09 M |
920,549.21 |
891,360.00 |
1.20 M |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.36 M |
6.84 M |
7.04 M |
11.75 M |
— |
| Funds from Operations |
5.20 M |
12.00 M |
8.44 M |
7.32 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-2.72 M |
4.90 M |
-4.82 M |
14,992.80 |
— |
| Incline (Decline) in Receivables |
-928,484.26 |
-484,966.09 |
779,940.00 |
2.82 M |
— |
| Incline (Decline) in Inventories |
-3.12 M |
1.62 M |
-965,640.00 |
817,107.60 |
— |
| Incline (Decline) in Accounts Payable |
-49,666.32 |
-113,960.70 |
1.51 M |
-1.38 M |
— |
| Incline (Decline) in Income Taxes Payable |
-593,236.60 |
-435,583.12 |
-1.13 M |
22,489.20 |
— |
| Incline (Decline) in Other Accruals |
139,341.62 |
5.81 M |
-3.07 M |
-2.45 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.83 M |
-1.50 M |
-1.94 M |
172,417.20 |
— |
| Net Cash Flow/Operating Activities |
2.48 M |
16.90 M |
3.62 M |
7.34 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
259,980.00 |
4.06 M |
— |
| Net Assets from Acquisitions |
6.41 M |
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 |
0.00 |
1.68 M |
3,714.00 |
61,220.60 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
12.05 M |
1.80 M |
3.06 M |
9.77 M |
— |
| Proceeds from Stock Options |
409,747.14 |
1,266.23 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
102.06 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 |
2.48 M |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
246,951.98 |
-4.03 M |
-25,998.00 |
3.72 M |
— |
| Reduction in Long Term Debt |
84.58 M |
7.85 M |
3.37 M |
6.47 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
914,688.06 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
914,688.06 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Financing |
19.05 M |
-11.87 M |
-923,548.00 |
-2.74 M |
— |
| Effect of Exchange rate on Cash |
-198,665.28 |
-210,194.18 |
128,752.00 |
-56,223.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |