| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.24 M |
1.82 M |
1.57 M |
1.57 M |
— |
| Depreciation & Depletion |
2.24 M |
1.82 M |
1.57 M |
1.57 M |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
45.97 M |
25.20 M |
8.73 M |
3.83 M |
— |
| Funds from Operations |
34.89 M |
23.58 M |
23.55 M |
23.66 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
5.24 M |
-27.51 M |
-19.77 M |
-16.38 M |
— |
| Incline (Decline) in Receivables |
-10.94 M |
-21.68 M |
-21.04 M |
-17.37 M |
— |
| Incline (Decline) in Inventories |
4.45 M |
-9.87 M |
-8.36 M |
1.71 M |
— |
| Incline (Decline) in Accounts Payable |
13.06 M |
851,596.00 |
5.77 M |
-538,111.00 |
— |
| Incline (Decline) in Income Taxes Payable |
3.02 M |
-1.72 M |
635,691.00 |
241,052.00 |
— |
| Incline (Decline) in Other Accruals |
-2.75 M |
-3.83 M |
2.21 M |
2.32 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.60 M |
8.73 M |
1.01 M |
-2.74 M |
— |
| Net Cash Flow/Operating Activities |
40.13 M |
-3.93 M |
3.77 M |
7.29 M |
— |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
439,374.00 |
296,873.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
6.09 M |
693,980.00 |
3.34 M |
1.30 M |
— |
| Decrease in Investments |
2.10 M |
422,544.00 |
0.00 |
189,393.00 |
— |
| Disposal of Fixed Assets |
13,271.00 |
181,416.00 |
157,260.00 |
389,462.00 |
— |
| Other Uses - Investing |
-1.20 M |
2.18 M |
30.30 M |
-178,950.00 |
— |
| Other Sources - Investing |
1.20 M |
160,599.00 |
0.00 |
178,950.00 |
— |
| Net Cash Flow - Investing |
11.94 M |
12.59 M |
34.85 M |
6.02 M |
— |
| Proceeds from Stock Options |
0.00 |
57.21 M |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
13,000.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
36.61 M |
16.24 M |
0.00 |
3.75 M |
— |
| Incline or Decline in Short Term Borrowings |
1.46 M |
-42.91 M |
36.48 M |
-1.88 M |
— |
| Reduction in Long Term Debt |
2.20 M |
3.40 M |
5.10 M |
1.25 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
1.91 M |
1.08 M |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
1.91 M |
1.08 M |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
0.00 |
32.06 M |
59,473.00 |
0.00 |
— |
| Other Uses - Financing |
0.00 |
32.06 M |
59,473.00 |
-209,558.00 |
— |
| Net Cash Flow - Financing |
35.88 M |
59.21 M |
29.54 M |
-659,671.00 |
— |
| Effect of Exchange rate on Cash |
562,754.00 |
9.17 M |
2.23 M |
1.14 M |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |