| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.88 M |
6.93 M |
4.95 M |
3.68 M |
2.69 M |
| Depreciation & Depletion |
5.93 M |
6.93 M |
4.95 M |
3.68 M |
2.69 M |
| Amortization of Intangible Assets |
945,003.70 |
— |
— |
— |
— |
| 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 |
19.73 M |
2.37 M |
278,000.12 |
799,000.56 |
-18,999.94 |
| Funds from Operations |
12.84 M |
34.28 M |
5.97 M |
12.63 M |
16.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
12.92 M |
-12.90 M |
-2.69 M |
-1.61 M |
-2.63 M |
| Incline (Decline) in Receivables |
13.61 M |
-5.61 M |
-7.53 M |
-2.03 M |
362,998.84 |
| Incline (Decline) in Inventories |
5.72 M |
-8.16 M |
1.87 M |
-4.71 M |
-1.62 M |
| Incline (Decline) in Accounts Payable |
-6.72 M |
990,002.70 |
4.09 M |
2.13 M |
-2.70 M |
| Incline (Decline) in Income Taxes Payable |
-893,003.50 |
191,000.52 |
403,000.18 |
156,000.11 |
898,997.12 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.21 M |
-300,000.82 |
-1.52 M |
2.85 M |
426,998.63 |
| Net Cash Flow/Operating Activities |
25.76 M |
21.38 M |
3.28 M |
11.02 M |
14.13 M |
| Additions to Other Assets |
293,001.15 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
104.96 M |
75.50 M |
106.83 M |
157.38 M |
172.85 M |
| Decrease in Investments |
55.85 M |
66.66 M |
134.68 M |
158.44 M |
156.04 M |
| Disposal of Fixed Assets |
6.23 M |
0.00 |
4,000.00 |
0.00 |
1,999.99 |
| Other Uses - Investing |
-9.46 M |
-2.69 M |
2.79 M |
5.47 M |
65,999.79 |
| Other Sources - Investing |
16.62 M |
3.75 M |
402,000.18 |
0.00 |
120,999.61 |
| Net Cash Flow - Investing |
36.13 M |
14.27 M |
-1.70 M |
19.28 M |
25.23 M |
| Proceeds from Stock Options |
65,000.25 |
2.57 M |
354,000.16 |
1.19 M |
1.28 M |
| Other Proceeds from Sale/Issues of Stock |
869,003.41 |
809,002.20 |
985,000.43 |
1.11 M |
1.03 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
11.78 M |
4.33 M |
7.55 M |
4.36 M |
1.37 M |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-10.85 M |
-956,002.60 |
-6.21 M |
-2.06 M |
945,996.97 |
| Effect of Exchange rate on Cash |
453,001.78 |
1.00 M |
300,000.13 |
377,000.27 |
-15,999.95 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |