| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
338,892.00 |
325,279.00 |
234,136.00 |
213,382.00 |
161,901.00 |
| Depreciation & Depletion |
338,892.00 |
325,279.00 |
234,136.00 |
213,382.00 |
161,901.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
215,935.00 |
-61,538.00 |
206,274.00 |
-480,203.00 |
75,000.00 |
| Funds from Operations |
27.33 M |
18.74 M |
3.93 M |
528,930.00 |
2.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.12 M |
-6.65 M |
-404,490.00 |
655,795.00 |
-681,674.00 |
| Incline (Decline) in Receivables |
1.45 M |
-7.13 M |
-2.85 M |
288,033.00 |
-510,404.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-759,191.00 |
1.57 M |
1.85 M |
289,016.00 |
882,982.00 |
| Incline (Decline) in Income Taxes Payable |
66,263.00 |
-520,128.00 |
581,239.00 |
3,715.00 |
-481,995.00 |
| Incline (Decline) in Other Accruals |
45,167.00 |
-198,235.00 |
-142,434.00 |
249,177.00 |
-598,075.00 |
| Incline (Decline) in Other Assets or Liabilties |
312,809.00 |
-371,478.00 |
157,215.00 |
-174,146.00 |
25,818.00 |
| Net Cash Flow/Operating Activities |
28.45 M |
12.08 M |
3.52 M |
1.18 M |
2.04 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
219.00 |
415,404.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
15.46 M |
3.28 M |
53,171.00 |
1.08 M |
1.61 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
900,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
89,775.00 |
-474,939.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
1.65 M |
0.00 |
| Net Cash Flow - Investing |
15.88 M |
4.87 M |
241,500.00 |
746,685.00 |
2.58 M |
| Proceeds from Stock Options |
0.00 |
300,000.00 |
606,000.00 |
0.00 |
359,700.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
699,051.00 |
563,872.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.00 M |
2.29 M |
0.00 |
2.29 M |
50,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.39 M |
3.21 M |
761,849.00 |
147,866.00 |
96,466.00 |
| Cash Dividends Paid Total |
3.33 M |
2.45 M |
1.98 M |
1.90 M |
1.84 M |
| Common Dividends (Cash) |
3.33 M |
2.45 M |
1.98 M |
1.90 M |
1.84 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
593,240.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
593,240.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-4.42 M |
-3.63 M |
-1.55 M |
246,910.00 |
-1.53 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |