| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.22 M |
4.01 M |
2.51 M |
1.77 M |
1.98 M |
| Depreciation & Depletion |
4.22 M |
4.01 M |
2.51 M |
1.77 M |
1.98 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
202,000.00 |
— |
— |
| 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 |
3.84 M |
2.74 M |
1.56 M |
5.16 M |
3.80 M |
| Funds from Operations |
38.23 M |
41.55 M |
35.26 M |
28.68 M |
20.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-24.73 M |
1.79 M |
-21.38 M |
9.22 M |
-19.81 M |
| Incline (Decline) in Receivables |
75.90 M |
-5.47 M |
-17.50 M |
-17.78 M |
-75.86 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
950,000.00 |
-434,316.00 |
430,397.00 |
211,427.00 |
157,513.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
35,000.00 |
594,629.00 |
1.72 M |
2.14 M |
-461,732.00 |
| Incline (Decline) in Other Assets or Liabilties |
-101.62 M |
7.10 M |
-6.04 M |
24.64 M |
56.36 M |
| Net Cash Flow/Operating Activities |
13.50 M |
43.34 M |
13.88 M |
37.90 M |
514,688.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
415,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
10.30 M |
0.00 |
0.00 |
| Decrease in Investments |
395,000.00 |
440,000.00 |
1.00 M |
0.00 |
2.00 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-239,000.00 |
-238,928.00 |
-238,725.00 |
-387,249.00 |
-238,928.00 |
| Other Sources - Investing |
239,000.00 |
238,928.00 |
280,222.00 |
387,249.00 |
238,928.00 |
| Net Cash Flow - Investing |
3.13 M |
1.60 M |
17.16 M |
1.52 M |
-450,097.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
2.55 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.21 M |
1.52 M |
0.00 |
6.85 M |
1.09 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
15.00 M |
15.00 M |
2.00 M |
0.00 |
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 |
3,053.00 |
186,483.00 |
| 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 |
273,000.00 |
1.14 M |
2.32 M |
0.00 |
0.00 |
| Other Uses - Financing |
273,000.00 |
1.14 M |
2.32 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-13.51 M |
-12.34 M |
2.86 M |
6.84 M |
900,149.00 |
| Effect of Exchange rate on Cash |
87,312.00 |
3,067.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |