| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
620,180.00 |
576,515.00 |
541,848.00 |
556,487.00 |
636,889.00 |
| Depreciation & Depletion |
620,180.00 |
576,515.00 |
541,848.00 |
556,487.00 |
636,889.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
563,672.00 |
601,961.00 |
601,070.00 |
606,985.00 |
606,094.00 |
| Deferred Income Taxes |
563,672.00 |
601,961.00 |
601,070.00 |
606,985.00 |
606,094.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
25,547.00 |
53,441.00 |
48,274.00 |
25,676.00 |
-38,148.00 |
| Funds from Operations |
1.36 M |
2.44 M |
1.96 M |
1.69 M |
1.05 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-968,234.00 |
-1.97 M |
233,090.00 |
878,313.00 |
-400,466.00 |
| Incline (Decline) in Receivables |
599,287.00 |
-202,807.00 |
-47,004.00 |
-670,811.00 |
-50,540.00 |
| Incline (Decline) in Inventories |
-2.63 M |
-1.22 M |
199,066.00 |
1.45 M |
-511,545.00 |
| Incline (Decline) in Accounts Payable |
623,700.00 |
-354,292.00 |
144,317.00 |
179,821.00 |
-318,740.00 |
| Incline (Decline) in Income Taxes Payable |
274,355.00 |
-229,092.00 |
-39,379.00 |
66,017.00 |
362,881.00 |
| Incline (Decline) in Other Accruals |
89,944.00 |
27,873.00 |
44,783.00 |
-178,691.00 |
55,419.00 |
| Incline (Decline) in Other Assets or Liabilties |
72,255.00 |
8,427.00 |
-68,693.00 |
33,633.00 |
62,059.00 |
| Net Cash Flow/Operating Activities |
396,594.00 |
470,223.00 |
2.19 M |
2.57 M |
644,569.00 |
| Additions to Other Assets |
21,428.00 |
72,268.00 |
94,608.00 |
123,043.00 |
102,532.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
639,632.00 |
| Other Uses - Investing |
-22,094.00 |
250,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
22,094.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.47 M |
1.19 M |
495,145.00 |
371,073.00 |
-244,590.00 |
| Proceeds from Stock Options |
27,250.00 |
156,480.00 |
279,895.00 |
421,283.00 |
2,550.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
-4,622.00 |
-2,178.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.57 M |
0.00 |
0.00 |
1.50 M |
28,923.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-1.23 M |
101,735.00 |
| Reduction in Long Term Debt |
267,124.00 |
257,850.00 |
780,857.00 |
3.32 M |
382,378.00 |
| 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 |
6,798.00 |
287,973.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
6,798.00 |
287,973.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.34 M |
186,603.00 |
-500,962.00 |
-2.64 M |
-251,348.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |