| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
758,322.00 |
782,951.00 |
873,988.00 |
875,940.00 |
785,083.00 |
| Depreciation & Depletion |
685,211.00 |
709,840.00 |
800,877.00 |
798,848.00 |
713,025.00 |
| Amortization of Intangible Assets |
73,111.00 |
73,111.00 |
73,111.00 |
77,092.00 |
72,058.00 |
| 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 |
560,003.00 |
258,099.00 |
341,370.00 |
82,411.00 |
159,789.00 |
| Funds from Operations |
4.93 M |
6.15 M |
5.83 M |
5.03 M |
4.40 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.45 M |
-518,909.00 |
-1.04 M |
237,953.00 |
-295,009.00 |
| Incline (Decline) in Receivables |
-669,508.00 |
-180,817.00 |
-711,456.00 |
-81,291.00 |
-817,885.00 |
| Incline (Decline) in Inventories |
-125,754.00 |
-623,320.00 |
-613,905.00 |
-461,207.00 |
-136,402.00 |
| Incline (Decline) in Accounts Payable |
-635,861.00 |
811,586.00 |
-246,616.00 |
56,934.00 |
135,934.00 |
| Incline (Decline) in Income Taxes Payable |
99,613.00 |
-167,965.00 |
-33,729.00 |
357,970.00 |
409,957.00 |
| Incline (Decline) in Other Accruals |
21,433.00 |
-449,784.00 |
452,255.00 |
602,187.00 |
23,726.00 |
| Incline (Decline) in Other Assets or Liabilties |
-139,258.00 |
91,391.00 |
109,843.00 |
-236,640.00 |
89,661.00 |
| Net Cash Flow/Operating Activities |
3.48 M |
5.63 M |
4.78 M |
5.27 M |
4.10 M |
| Additions to Other Assets |
0.00 |
0.00 |
134,221.00 |
-11,353.00 |
-451.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
8,910.00 |
29,382.00 |
434,335.00 |
0.00 |
23,834.00 |
| Other Uses - Investing |
-15,162.00 |
-291,528.00 |
-86,691.00 |
-345,442.00 |
63,366.00 |
| Other Sources - Investing |
15,162.00 |
291,528.00 |
211,143.00 |
345,442.00 |
172,776.00 |
| Net Cash Flow - Investing |
231,962.00 |
257,523.00 |
-185,768.00 |
943,519.00 |
1.45 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
24,393.00 |
331,313.00 |
623,206.00 |
1.07 M |
591,126.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.93 M |
4.38 M |
2.96 M |
844,206.00 |
909,595.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-300,000.00 |
300,000.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
1.67 M |
1.40 M |
| Cash Dividends Paid Total |
2.40 M |
2.40 M |
2.03 M |
1.71 M |
1.10 M |
| Common Dividends (Cash) |
2.40 M |
2.40 M |
2.03 M |
1.71 M |
1.10 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
183,880.00 |
159,930.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
174,233.00 |
159,930.00 |
-8,902.00 |
-15,638.00 |
| Net Cash Flow - Financing |
-2.67 M |
-7.53 M |
-5.63 M |
-5.27 M |
-2.77 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |