| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
361,698.00 |
330,651.00 |
267,543.00 |
294,463.00 |
375,992.00 |
| Depreciation & Depletion |
304,434.00 |
276,942.00 |
242,833.00 |
269,549.00 |
351,418.00 |
| Amortization of Intangible Assets |
57,264.00 |
53,709.00 |
24,710.00 |
24,914.00 |
24,574.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
23,717.00 |
-57,376.00 |
2,326.00 |
43,773.00 |
54,225.00 |
| Funds from Operations |
1.28 M |
1.55 M |
1.41 M |
1.29 M |
1.17 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-155,881.00 |
144,645.00 |
-332,912.00 |
-314,358.00 |
87,287.00 |
| Incline (Decline) in Receivables |
-237,770.00 |
-48,364.00 |
-274,285.00 |
-59,704.00 |
215,983.00 |
| Incline (Decline) in Inventories |
246,700.00 |
139,012.00 |
34,101.00 |
-162,774.00 |
-394,049.00 |
| Incline (Decline) in Accounts Payable |
-90,789.00 |
147,123.00 |
-150,148.00 |
-97,794.00 |
271,647.00 |
| Incline (Decline) in Income Taxes Payable |
38,417.00 |
-57,162.00 |
74,419.00 |
26,574.00 |
-96,597.00 |
| Incline (Decline) in Other Accruals |
-50,834.00 |
-137,623.00 |
-491.00 |
-12,258.00 |
74,388.00 |
| Incline (Decline) in Other Assets or Liabilties |
-61,605.00 |
101,659.00 |
-16,508.00 |
-8,402.00 |
15,915.00 |
| Net Cash Flow/Operating Activities |
1.13 M |
1.70 M |
1.08 M |
980,047.00 |
1.26 M |
| Additions to Other Assets |
50,123.00 |
48,176.00 |
28,045.00 |
11,651.00 |
8,906.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
532,921.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
63,750.00 |
438,750.00 |
538,120.00 |
253,330.00 |
84,626.00 |
| Decrease in Investments |
3.57 M |
252,618.00 |
83,979.00 |
42,695.00 |
108,496.00 |
| Disposal of Fixed Assets |
8,500.00 |
11,500.00 |
6,000.00 |
11,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.00 M |
832,580.00 |
1.28 M |
422,562.00 |
255,125.00 |
| Proceeds from Stock Options |
106,712.00 |
79,722.00 |
186,335.00 |
232,791.00 |
222,936.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
596,477.00 |
0.00 |
0.00 |
115,664.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
39,319.00 |
31,997.00 |
36,712.00 |
0.00 |
0.00 |
| Other Uses - Financing |
39,319.00 |
31,997.00 |
36,712.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-450,446.00 |
111,719.00 |
223,047.00 |
117,127.00 |
222,936.00 |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |