| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.88 M |
106.78 M |
61.82 M |
4.84 M |
1.10 M |
| Depreciation & Depletion |
12.88 M |
106.78 M |
61.82 M |
4.84 M |
1.10 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
46,589.00 |
60,593.00 |
72,993.00 |
78,727.00 |
0.00 |
| Deferred Income Taxes |
46,589.00 |
60,593.00 |
72,993.00 |
78,727.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-5.81 M |
4.02 M |
4.72 M |
1.28 M |
871,990.00 |
| Funds from Operations |
21.58 M |
6.43 M |
10.72 M |
6.09 M |
-2.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.43 M |
5.22 M |
-1.35 M |
-3.95 M |
1.33 M |
| Incline (Decline) in Receivables |
247,547.00 |
-475,097.00 |
-4.13 M |
-3.86 M |
-545,681.00 |
| Incline (Decline) in Inventories |
-2.70 M |
137,173.00 |
-114,516.00 |
-173,068.00 |
-1.01 M |
| Incline (Decline) in Accounts Payable |
-4.37 M |
2.83 M |
2.38 M |
-679,797.00 |
-600,723.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
886,401.00 |
-12,008.00 |
12,717.00 |
-1.96 M |
2.44 M |
| Incline (Decline) in Other Assets or Liabilties |
2.50 M |
2.74 M |
500,646.00 |
2.72 M |
1.04 M |
| Net Cash Flow/Operating Activities |
18.15 M |
11.65 M |
9.36 M |
2.14 M |
-905,369.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
44.25 M |
63.87 M |
79.56 M |
55.18 M |
25.74 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
27.00 M |
| Decrease in Investments |
0.00 |
6.00 M |
9.00 M |
12.00 M |
0.00 |
| Disposal of Fixed Assets |
7.50 M |
3.48 M |
0.00 |
828,102.00 |
4.46 M |
| Other Uses - Investing |
5.11 M |
-3.58 M |
-10.13 M |
3.39 M |
0.00 |
| Other Sources - Investing |
0.00 |
3.58 M |
10.14 M |
3.43 M |
0.00 |
| Net Cash Flow - Investing |
41.94 M |
50.86 M |
60.50 M |
45.85 M |
48.34 M |
| Proceeds from Stock Options |
1.16 M |
0.00 |
1.59 M |
1.28 M |
33,336.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
19.18 M |
0.00 |
79.42 M |
16.86 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
41.84 M |
18.00 M |
0.00 |
0.00 |
65.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
20.00 M |
9.00 M |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
1,393.00 |
33,347.00 |
61,973.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
1,393.00 |
33,347.00 |
61,973.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
356,858.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-240,262.00 |
0.00 |
-9.96 M |
| Net Cash Flow - Financing |
23.00 M |
28.18 M |
1.35 M |
80.66 M |
71.88 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |