| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.72 M |
7.25 M |
8.10 M |
9.65 M |
4.50 M |
| Depreciation & Depletion |
5.37 M |
5.81 M |
6.92 M |
8.84 M |
4.50 M |
| Amortization of Intangible Assets |
1.36 M |
1.44 M |
1.18 M |
811,204.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
1.81 M |
304,939.00 |
611,196.00 |
795,830.00 |
738,719.00 |
| Deferred Income Taxes |
1.81 M |
304,939.00 |
611,196.00 |
795,830.00 |
738,719.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.83 M |
6.24 M |
2.88 M |
3.00 M |
1.71 M |
| Funds from Operations |
30.85 M |
16.44 M |
13.77 M |
15.74 M |
21.06 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.38 M |
-655,022.00 |
722,459.00 |
1.21 M |
-8.80 M |
| Incline (Decline) in Receivables |
2.83 M |
-2.15 M |
330,584.00 |
1.13 M |
-3.52 M |
| Incline (Decline) in Inventories |
-1.31 M |
-2.15 M |
-85,412.00 |
-1.35 M |
-2.18 M |
| Incline (Decline) in Accounts Payable |
-1.47 M |
-2.68 M |
2.04 M |
-629,857.00 |
-1.77 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
2.34 M |
6.32 M |
-1.56 M |
2.06 M |
-1.33 M |
| Net Cash Flow/Operating Activities |
33.23 M |
15.78 M |
14.50 M |
16.94 M |
12.26 M |
| Additions to Other Assets |
0.00 |
150,000.00 |
0.00 |
25,000.00 |
2.85 M |
| Net Assets from Acquisitions |
0.00 |
62,298.00 |
3.30 M |
7.15 M |
0.00 |
| Incline (Decline) in Inventories |
22.90 M |
25.42 M |
16.04 M |
6.53 M |
22.10 M |
| Decrease in Investments |
7.43 M |
37.64 M |
10.94 M |
24.50 M |
27.13 M |
| Disposal of Fixed Assets |
0.00 |
10.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-1.00 M |
1.00 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
1.00 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
19.15 M |
-17.89 M |
16.75 M |
26.93 M |
17.13 M |
| Proceeds from Stock Options |
6.52 M |
5.00 M |
3.58 M |
3.09 M |
2.52 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
19.42 M |
24.46 M |
238,433.00 |
441,709.00 |
7.89 M |
| Long Term Borrowings |
0.00 |
27.00 M |
0.00 |
8.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.40 M |
816,670.00 |
0.00 |
0.00 |
219,147.00 |
| 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 |
987,707.00 |
1.65 M |
1.10 M |
181,613.00 |
0.00 |
| Other Uses - Financing |
987,707.00 |
1.21 M |
1.10 M |
59,580.00 |
0.00 |
| Net Cash Flow - Financing |
-13.31 M |
7.94 M |
4.45 M |
10.71 M |
-5.59 M |
| Effect of Exchange rate on Cash |
0.00 |
11,870.00 |
19,244.00 |
-13,439.00 |
17,218.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |