| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
390,400.00 |
308,800.00 |
202,700.00 |
178,200.00 |
121,600.00 |
| Depreciation & Depletion |
390,400.00 |
308,800.00 |
202,700.00 |
178,200.00 |
121,600.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
2.33 M |
556,000.00 |
441,400.00 |
339,600.00 |
239,200.00 |
| Deferred Income Taxes |
2.33 M |
556,000.00 |
441,400.00 |
339,600.00 |
239,200.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.16 M |
295,700.00 |
129,000.00 |
2.74 M |
646,400.00 |
| Funds from Operations |
8.38 M |
3.49 M |
3.88 M |
4.56 M |
5.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
600,700.00 |
2.76 M |
1.21 M |
563,100.00 |
-289,500.00 |
| Incline (Decline) in Receivables |
-332,000.00 |
567,700.00 |
-415,100.00 |
-104,400.00 |
-20,800.00 |
| Incline (Decline) in Inventories |
3,500.00 |
-76,300.00 |
-1,700.00 |
352,600.00 |
109,000.00 |
| Incline (Decline) in Accounts Payable |
-305,900.00 |
-194,000.00 |
451,700.00 |
92,600.00 |
-427,600.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
403,500.00 |
472,200.00 |
593,800.00 |
136,600.00 |
-174,200.00 |
| Incline (Decline) in Other Assets or Liabilties |
831,600.00 |
1.99 M |
582,200.00 |
85,700.00 |
224,100.00 |
| Net Cash Flow/Operating Activities |
8.98 M |
6.25 M |
5.09 M |
5.12 M |
4.71 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
54,100.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
849,000.00 |
0.00 |
500,000.00 |
1.81 M |
3.50 M |
| Decrease in Investments |
417,600.00 |
2.06 M |
610,000.00 |
1.95 M |
1.09 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
848,500.00 |
14,400.00 |
| Other Uses - Investing |
6.92 M |
23.75 M |
12.02 M |
5.38 M |
1.68 M |
| Other Sources - Investing |
14.93 M |
9.81 M |
3.97 M |
804,600.00 |
0.00 |
| Net Cash Flow - Investing |
7.59 M |
22.10 M |
12.24 M |
5.58 M |
4.35 M |
| Proceeds from Stock Options |
0.00 |
104,600.00 |
782,100.00 |
1.05 M |
1.48 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.72 M |
5.56 M |
12.28 M |
3.96 M |
5,000.00 |
| Long Term Borrowings |
5.26 M |
8.30 M |
15.44 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
15.64 M |
600,000.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
8.09 M |
2.65 M |
60,000.00 |
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 |
4.04 M |
233,400.00 |
752,000.00 |
333,200.00 |
0.00 |
| Other Uses - Financing |
4.04 M |
233,400.00 |
752,000.00 |
333,200.00 |
0.00 |
| Net Cash Flow - Financing |
-508,300.00 |
16.06 M |
5.24 M |
-2.58 M |
1.47 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |