| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.21 M |
1.02 M |
75,080.00 |
76,960.00 |
102,256.00 |
| Depreciation & Depletion |
1.16 M |
953,311.00 |
8,480.00 |
7,030.00 |
5,681.00 |
| Amortization of Intangible Assets |
58,301.00 |
62,028.00 |
66,600.00 |
69,930.00 |
96,575.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.01 M |
1.44 M |
-478,016.00 |
171,213.00 |
-553,101.00 |
| Funds from Operations |
2.77 M |
3.57 M |
-47,122.00 |
1.28 M |
760,807.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-491,780.00 |
541,628.00 |
-66,534.00 |
1.09 M |
299,440.00 |
| Incline (Decline) in Receivables |
-277,983.00 |
-113,498.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-135,344.00 |
362,106.00 |
126,564.00 |
483,393.00 |
450,215.00 |
| Incline (Decline) in Income Taxes Payable |
109,321.00 |
-83,489.00 |
441,866.00 |
-120,754.00 |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-78,453.00 |
183,699.00 |
-109,609.00 |
166,601.00 |
-30,021.00 |
| Net Cash Flow/Operating Activities |
2.28 M |
4.11 M |
-113,656.00 |
2.37 M |
1.06 M |
| Additions to Other Assets |
2.09 M |
320,510.00 |
139,033.00 |
342,010.00 |
7,126.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
1.28 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
6.96 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-9.17 M |
9.70 M |
1.15 M |
1.09 M |
529,186.00 |
| Other Sources - Investing |
9.25 M |
0.00 |
37,215.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-13.49 M |
10.43 M |
2.58 M |
1.56 M |
536,312.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
21.53 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.73 M |
12,500.00 |
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 |
18.66 M |
4.79 M |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
3.04 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
3.04 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-18.43 M |
-7.82 M |
21.53 M |
0.00 |
0.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |