XML 39 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income/(loss) $ (923,634)us-gaap_NetIncomeLoss $ 89,173us-gaap_NetIncomeLoss $ 807,264us-gaap_NetIncomeLoss
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:      
Depreciation and amortization 4,452,272us-gaap_DepreciationAmortizationAndAccretionNet 3,649,138us-gaap_DepreciationAmortizationAndAccretionNet 3,000,275us-gaap_DepreciationAmortizationAndAccretionNet
Stock compensation expense 364,880us-gaap_ShareBasedCompensation 467,028us-gaap_ShareBasedCompensation 600,936us-gaap_ShareBasedCompensation
Provision for doubtful accounts 873,269us-gaap_ProvisionForDoubtfulAccounts 390,218us-gaap_ProvisionForDoubtfulAccounts 579,419us-gaap_ProvisionForDoubtfulAccounts
Provision for (benefit from) deferred income taxes (421,305)us-gaap_DeferredIncomeTaxExpenseBenefit (34,433)us-gaap_DeferredIncomeTaxExpenseBenefit 680,053us-gaap_DeferredIncomeTaxExpenseBenefit
Change in fair value of contingent liabilities 0us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 (196,000)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 0us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
Gain from early extinguishment of debt 0us-gaap_GainsLossesOnExtinguishmentOfDebt (22,059)us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
Loss on sale of assets 9,220us-gaap_GainLossOnDispositionOfAssets1 0us-gaap_GainLossOnDispositionOfAssets1 0us-gaap_GainLossOnDispositionOfAssets1
Changes in assets and liabilities, net of effects from acquisitions:      
Accounts receivable (808,086)us-gaap_IncreaseDecreaseInAccountsReceivable (1,026,385)us-gaap_IncreaseDecreaseInAccountsReceivable (337,845)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other assets (65,029)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 27,139us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 112,796us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Deferred charges and other assets 4,808us-gaap_IncreaseDecreaseInDeferredCharges (7,345)us-gaap_IncreaseDecreaseInDeferredCharges 6,951us-gaap_IncreaseDecreaseInDeferredCharges
Accounts payable 363,922us-gaap_IncreaseDecreaseInAccountsPayable 628,783us-gaap_IncreaseDecreaseInAccountsPayable (191,698)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses (85,266)us-gaap_IncreaseDecreaseInAccruedLiabilities (803)us-gaap_IncreaseDecreaseInAccruedLiabilities (334,217)us-gaap_IncreaseDecreaseInAccruedLiabilities
Accrued payroll and related expenses 319,458us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 474,078us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (12,856)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Income taxes payable/(receivable) 183,573us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 265,695us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (557,668)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Other long-term obligations 80,674us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (363,351)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 42,685us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 4,348,756us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 4,340,876us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 4,396,095us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
CASH FLOWS FROM INVESTING ACTIVITIES:      
Notes receivable 26,572us-gaap_ProceedsFromCollectionOfNotesReceivable 22,022us-gaap_ProceedsFromCollectionOfNotesReceivable 33,724us-gaap_ProceedsFromCollectionOfNotesReceivable
Capital expenditures (4,730,059)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (4,980,584)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (4,202,648)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of assets 19,275us-gaap_PaymentsForProceedsFromProductiveAssets 0us-gaap_PaymentsForProceedsFromProductiveAssets 0us-gaap_PaymentsForProceedsFromProductiveAssets
Net cash used in investing activities (4,684,212)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (4,958,562)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (4,168,924)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
CASH FLOWS FROM FINANCING ACTIVITIES:      
Advances - line of credit 27,809,707us-gaap_ProceedsFromLinesOfCredit 28,417,653us-gaap_ProceedsFromLinesOfCredit 21,662,666us-gaap_ProceedsFromLinesOfCredit
Advances - term loan 0us-gaap_ProceedsFromIssuanceOfMediumTermNotes 2,000,000us-gaap_ProceedsFromIssuanceOfMediumTermNotes 2,000,000us-gaap_ProceedsFromIssuanceOfMediumTermNotes
Repayments - line of credit (26,068,044)us-gaap_RepaymentsOfLinesOfCredit (24,999,905)us-gaap_RepaymentsOfLinesOfCredit (21,239,691)us-gaap_RepaymentsOfLinesOfCredit
Repayments - term loan 0us-gaap_RepaymentsOfMediumTermNotes (3,800,000)us-gaap_RepaymentsOfMediumTermNotes (200,000)us-gaap_RepaymentsOfMediumTermNotes
Proceeds from exercise of Common Stock options 64,500us-gaap_ProceedsFromStockOptionsExercised 43,000us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised
Purchase and retirement of Common Stock (6,293)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock (621,697)us-gaap_PaymentsForRepurchaseOfCommonStock
Tax benefit (expense) of Common Stock options exercised 11,211us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities (59,506)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities (18,189)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Common Stock cash dividends (1,635,223)us-gaap_PaymentsOfDividendsCommonStock (1,626,240)us-gaap_PaymentsOfDividendsCommonStock (1,621,627)us-gaap_PaymentsOfDividendsCommonStock
Net cash provided by (used in) financing activities 175,858us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (24,998)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (38,538)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
NET CHANGE IN CASH AND CASH EQUIVALENTS (159,598)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (642,684)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 188,633us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AND CASH EQUIVALENTS, beginning of year 469,827us-gaap_CashAndCashEquivalentsAtCarryingValue 1,112,511us-gaap_CashAndCashEquivalentsAtCarryingValue 923,878us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS, end of year 310,229us-gaap_CashAndCashEquivalentsAtCarryingValue 469,827us-gaap_CashAndCashEquivalentsAtCarryingValue 1,112,511us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Cash paid during the year for interest 133,686us-gaap_InterestPaid 157,204us-gaap_InterestPaid 132,374us-gaap_InterestPaid
Cash paid during the year for income taxes 16,226us-gaap_IncomeTaxesPaid 172,104us-gaap_IncomeTaxesPaid 397,759us-gaap_IncomeTaxesPaid
Cash received during the year for income taxes $ 192,491us-gaap_ProceedsFromIncomeTaxRefunds $ 221,900us-gaap_ProceedsFromIncomeTaxRefunds $ 0us-gaap_ProceedsFromIncomeTaxRefunds