Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 10,479,000 | 10,940,000 | 9,673,000 | 8,537,000 | 5,655,000 | 6,297,000 | 7,155,000 | 6,140,000 | 5,389,000 | 5,674,000 | 6,802,000 | 6,510,000 | 6,418,000 | 6,763,000 | 5,918,000 | 5,082,000 | 6,823,000 | 6,444,000 | 6,656,000 | 6,070,000 | 3,826,000 |
Revenue Growth | - | 13.10% | 13.31% | 50.96% | -10.20% | -11.99% | 16.53% | 13.94% | -5.02% | -16.58% | 4.49% | 1.43% | -5.10% | 14.28% | 16.45% | -25.52% | 5.88% | -3.19% | 9.65% | 58.65% | |
Cost of Revenue | 8,119,000 | 8,337,000 | 7,293,000 | 5,855,000 | 4,362,000 | 4,691,000 | 5,183,000 | 4,625,000 | 3,984,000 | 4,356,000 | 5,186,000 | 5,145,000 | 5,226,000 | 5,329,000 | 4,738,000 | 4,079,000 | 5,567,000 | 4,999,000 | 5,214,000 | 4,773,000 | 3,092,000 |
Gross Profit | 2,360,000 | 2,603,000 | 2,380,000 | 2,682,000 | 1,293,000 | 1,606,000 | 1,972,000 | 1,515,000 | 1,405,000 | 1,318,000 | 1,616,000 | 1,365,000 | 1,192,000 | 1,434,000 | 1,180,000 | 1,003,000 | 1,256,000 | 1,445,000 | 1,442,000 | 1,297,000 | 734,000 |
Gross Profit Margin | 22.52% | 23.79% | 24.60% | 31.42% | 22.86% | 25.50% | 27.56% | 24.67% | 26.07% | 23.23% | 23.76% | 20.97% | 18.57% | 21.20% | 19.94% | 19.74% | 18.41% | 22.42% | 21.66% | 21.37% | 19.18% |
Research and Development | 131,000 | 146,000 | 112,000 | 86,000 | 74,000 | 67,000 | 72,000 | 72,000 | 78,000 | 119,000 | 86,000 | 85,000 | 102,000 | 96,000 | 70,000 | 75,000 | 80,000 | 73,000 | 70,000 | 91,000 | 67,000 |
General and Administrative Expenses | 1,040,000 | 1,075,000 | 824,000 | 633,000 | 482,000 | 483,000 | 546,000 | 456,000 | 416,000 | 506,000 | 758,000 | 311,000 | 507,000 | 536,000 | 505,000 | 469,000 | 540,000 | 516,000 | 538,000 | 562,000 | 498,000 |
Total Operating Expenses | 1,171,000 | 1,221,000 | 998,000 | 744,000 | 578,000 | 574,000 | 642,000 | 548,000 | 503,000 | 636,000 | 864,000 | 428,000 | 660,000 | 742,000 | 679,000 | 621,000 | 816,000 | 692,000 | 680,000 | 629,000 | 564,000 |
Operating Income or Loss | 1,045,000 | 1,687,000 | 1,378,000 | 1,946,000 | 664,000 | 834,000 | 1,334,000 | 901,000 | 893,000 | 326,000 | 758,000 | 1,508,000 | 511,000 | 690,000 | 501,000 | 290,000 | 440,000 | 748,000 | 747,000 | 561,000 | 78,000 |
Operating Margin | 9.97% | 15.42% | 14.25% | 22.79% | 11.74% | 13.24% | 18.64% | 14.67% | 16.57% | 5.75% | 11.14% | 23.16% | 7.96% | 10.20% | 8.47% | 5.71% | 6.45% | 11.61% | 11.22% | 9.24% | 2.04% |
Interest Expense | 690,000 | 720,000 | 405,000 | 91,000 | 109,000 | 115,000 | 125,000 | 122,000 | 120,000 | 119,000 | 147,000 | 172,000 | 185,000 | 221,000 | 204,000 | 207,000 | 261,000 | 0 | 0 | 0 | 0 |
EBITDA | 2,130,000 | 2,614,000 | 2,287,000 | 2,719,000 | 2,709,000 | 1,458,000 | 1,979,000 | 1,502,000 | 1,446,000 | 970,000 | 1,059,000 | 1,256,000 | 826,000 | 949,000 | 737,000 | 515,000 | 1,032,000 | 1,064,000 | 916,000 | 813,000 | 452,000 |
Depreciation and Amortization | 786,000 | 739,000 | 461,000 | 371,000 | 349,000 | 351,000 | 343,000 | 305,000 | 290,000 | 363,000 | 20,000 | 32,000 | 51,000 | 62,000 | 61,000 | 77,000 | 360,000 | 311,000 | 296,000 | 327,000 | 282,000 |
Income Before Tax | 655,000 | 1,183,000 | 1,421,000 | 2,248,000 | 2,251,000 | 988,000 | 1,510,000 | 1,075,000 | 1,030,000 | 488,000 | 941,000 | 1,609,000 | 657,000 | 755,000 | 536,000 | 241,000 | 434,000 | 447,000 | 664,000 | 362,000 | -174,000 |
Income Tax Expense | 698,000 | -790,000 | -489,000 | 330,000 | 247,000 | 124,000 | 292,000 | 213,000 | 122,000 | 201,000 | 314,000 | 508,000 | 48,000 | 149,000 | 112,000 | -243,000 | 63,000 | 110,000 | 253,000 | 57,000 | 70,000 |
Net Income | 1,090,000 | 1,960,000 | 1,894,000 | 1,890,000 | 1,985,000 | 852,000 | 1,207,000 | 843,000 | 900,000 | 304,000 | 624,000 | 1,101,000 | 605,000 | 607,000 | 375,000 | 488,000 | 282,000 | 426,000 | 406,000 | 277,000 | -253,000 |
Net Income Margin | 10.51% | 17.92% | 19.58% | 22.14% | 35.10% | 13.53% | 16.87% | 13.73% | 16.70% | 5.36% | 9.17% | 16.91% | 9.43% | 8.98% | 6.34% | 9.60% | 4.13% | 6.61% | 6.10% | 4.56% | -6.61% |
EPS | 9.99 | 18.01 | 17.48 | 16.99 | 16.85 | 6.88 | 8.99 | 6.11 | 6.21 | 2.02 | 4.03 | 6.93 | 3.82 | 3.89 | 2.41 | 3.33 | 1.83 | 2.69 | 2.50 | 1.73 | -2.91 |
EPS Diluted | 9.95 | 17.92 | 17.34 | 16.86 | 16.75 | 6.84 | 8.91 | 6.09 | 6.18 | 2.00 | 4.00 | 6.91 | 3.79 | 3.82 | 2.37 | 3.11 | 1.73 | 2.49 | 2.36 | 1.67 | -2.91 |
Weighted Average Shares Out | - | 108,849 | 108,380 | 111,224 | 117,817 | 123,926 | 134,300 | 137,900 | 144,939 | 150,838 | 155,000 | 158,800 | 158,300 | 156,200 | 154,600 | 143,700 | 148,350 | 154,475 | 158,597 | 154,403 | 86,864 |
Weighted Average Shares Out Diluted | - | 109,380 | 109,235 | 112,084 | 118,481 | 124,652 | 135,400 | 138,300 | 145,668 | 152,288 | 156,200 | 159,300 | 159,800 | 158,900 | 158,400 | 157,100 | 163,472 | 171,228 | 171,808 | 166,200 | 86,962 |
Reported Currency: USD | Q3 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 813,000 | 1,805,000 | 1,508,000 | 536,000 | 955,000 | 463,000 | 439,000 | 576,000 | 638,000 | 967,000 | 780,000 | 984,000 | 959,000 | 682,000 | 740,000 | 1,254,000 | 676,000 | 825,000 | 791,000 | 390,000 | 838,000 |
Short Term Investments | 0 | 0 | 0 | 10,000 | 533,000 | 40,000 | 31,000 | 32,000 | 30,000 | 30,000 | 32,000 | 41,000 | 53,000 | 64,000 | 78,000 | 3,000 | 6,000 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 813,000 | 1,805,000 | 1,508,000 | 546,000 | 1,488,000 | 503,000 | 470,000 | 608,000 | 668,000 | 997,000 | 812,000 | 1,025,000 | 1,012,000 | 746,000 | 818,000 | 1,257,000 | 682,000 | 825,000 | 791,000 | 390,000 | 838,000 |
Net Receivables | 2,055,000 | 1,784,000 | 2,054,000 | 1,667,000 | 1,242,000 | 1,181,000 | 1,318,000 | 1,230,000 | 1,024,000 | 991,000 | 1,042,000 | 1,210,000 | 1,036,000 | 1,106,000 | 1,080,000 | 976,000 | 959,000 | 1,446,000 | 1,476,000 | 1,398,000 | 1,536,000 |
Inventory | 2,562,000 | 2,357,000 | 2,808,000 | 1,524,000 | 978,000 | 1,038,000 | 1,046,000 | 900,000 | 720,000 | 682,000 | 782,000 | 804,000 | 711,000 | 712,000 | 610,000 | 522,000 | 577,000 | 636,000 | 653,000 | 661,000 | 618,000 |
Other Current Assets | 276,000 | 272,000 | 241,000 | 70,000 | 55,000 | 43,000 | 40,000 | 54,000 | 60,000 | 117,000 | 62,000 | 143,000 | 80,000 | 139,000 | 160,000 | 101,000 | 66,000 | 156,000 | 191,000 | 130,000 | 159,000 |
Total Current Assets | 5,706,000 | 6,218,000 | 6,611,000 | 3,807,000 | 3,763,000 | 2,765,000 | 2,874,000 | 2,792,000 | 2,472,000 | 2,787,000 | 2,698,000 | 3,182,000 | 3,048,000 | 2,703,000 | 2,668,000 | 2,856,000 | 2,284,000 | 3,063,000 | 3,111,000 | 2,579,000 | 3,151,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 5,852,000 | 6,006,000 | 5,997,000 | 4,429,000 | 4,171,000 | 3,916,000 | 3,719,000 | 3,762,000 | 3,577,000 | 3,609,000 | 3,733,000 | 3,425,000 | 3,350,000 | 3,269,000 | 3,017,000 | 2,797,000 | 2,472,000 | 2,362,000 | 2,155,000 | 2,040,000 | 1,702,000 |
Goodwill | 6,997,000 | 6,977,000 | 7,142,000 | 1,412,000 | 1,166,000 | 1,074,000 | 1,057,000 | 1,003,000 | 796,000 | 705,000 | 749,000 | 798,000 | 777,000 | 760,000 | 774,000 | 798,000 | 779,000 | 866,000 | 875,000 | 949,000 | 747,000 |
Intangible Assets | 3,858,000 | 3,975,000 | 4,105,000 | 735,000 | 319,000 | 312,000 | 310,000 | 301,000 | 194,000 | 125,000 | 132,000 | 142,000 | 165,000 | 197,000 | 252,000 | 294,000 | 364,000 | 425,000 | 463,000 | 1,430,000 | 1,147,000 |
Long Term Investments | 1,253,000 | 1,220,000 | 1,062,000 | 823,000 | 820,000 | 975,000 | 979,000 | 976,000 | 852,000 | 838,000 | 876,000 | 841,000 | 800,000 | 824,000 | 838,000 | 870,000 | 883,000 | 1,023,000 | 763,000 | 775,000 | 600,000 |
Tax Assets | 1,672,000 | 1,677,000 | 808,000 | 248,000 | 259,000 | 96,000 | 84,000 | 366,000 | 159,000 | 222,000 | 253,000 | 289,000 | 555,000 | 421,000 | 443,000 | 484,000 | 27,000 | 10,000 | 22,000 | 139,000 | 54,000 |
Other Non-Current Assets | 554,000 | 524,000 | 547,000 | 521,000 | 411,000 | 338,000 | 290,000 | 338,000 | 307,000 | 300,000 | 377,000 | 341,000 | 463,000 | 344,000 | 289,000 | 311,000 | 357,000 | 309,000 | 506,000 | 482,000 | 756,000 |
Total Non-Current Assets | 20,186,000 | 20,379,000 | 19,661,000 | 8,168,000 | 7,146,000 | 6,711,000 | 6,439,000 | 6,746,000 | 5,885,000 | 5,799,000 | 6,120,000 | 5,836,000 | 6,110,000 | 5,815,000 | 5,613,000 | 5,554,000 | 4,882,000 | 4,995,000 | 4,784,000 | 4,866,000 | 4,259,000 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 25,892,000 | 26,597,000 | 26,272,000 | 11,975,000 | 10,909,000 | 9,476,000 | 9,313,000 | 9,538,000 | 8,357,000 | 8,586,000 | 8,818,000 | 9,018,000 | 9,158,000 | 8,518,000 | 8,281,000 | 8,410,000 | 7,166,000 | 8,058,000 | 7,895,000 | 7,445,000 | 7,410,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,446,000 | 1,510,000 | 1,518,000 | 1,160,000 | 797,000 | 780,000 | 819,000 | 807,000 | 625,000 | 587,000 | 757,000 | 799,000 | 649,000 | 673,000 | 673,000 | 649,000 | 523,000 | 818,000 | 823,000 | 811,000 | 722,000 |
Short Term Debt | 1,607,000 | 1,448,000 | 1,389,000 | 828,000 | 532,000 | 525,000 | 561,000 | 326,000 | 118,000 | 513,000 | 137,000 | 177,000 | 168,000 | 144,000 | 228,000 | 242,000 | 218,000 | 242,000 | 309,000 | 155,000 | 144,000 |
Tax Payables | 23,000 | 25,000 | 43,000 | 81,000 | 140,000 | 17,000 | 56,000 | 72,000 | 33,000 | 103,000 | 5,000 | 18,000 | 39,000 | 12,000 | 17,000 | 72,000 | 24,000 | 23,000 | 279,000 | 225,000 | 214,000 |
Deferred Revenue | 0 | 25,000 | 808,000 | 81,000 | 0 | 17,000 | 78,000 | 72,000 | 199,000 | 310,000 | 12,000 | 28,000 | 56,000 | 29,000 | 45,000 | 105,000 | 15,000 | 30,000 | 250,000 | 36,000 | 908,000 |
Other Current Liabilities | 1,083,000 | 1,064,000 | 1,118,000 | 436,000 | 504,000 | 432,000 | 343,000 | 354,000 | 301,000 | 347,000 | 439,000 | 551,000 | 499,000 | 556,000 | 624,000 | 644,000 | 574,000 | 888,000 | 805,000 | 822,000 | 915,000 |
Total Current Liabilities | 4,159,000 | 4,072,000 | 4,068,000 | 2,505,000 | 1,973,000 | 1,754,000 | 1,779,000 | 1,559,000 | 1,077,000 | 1,550,000 | 1,338,000 | 1,545,000 | 1,348,000 | 1,385,000 | 1,542,000 | 1,607,000 | 1,369,000 | 2,031,000 | 2,216,000 | 2,013,000 | 1,995,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 11,649,000 | 12,626,000 | 13,737,000 | 3,376,000 | 3,435,000 | 3,590,000 | 3,113,000 | 3,315,000 | 2,890,000 | 2,468,000 | 2,449,000 | 2,687,000 | 3,161,000 | 2,313,000 | 2,990,000 | 3,259,000 | 3,300,000 | 3,284,000 | 3,189,000 | 3,282,000 | 3,243,000 |
Deferred Revenue | 0 | 0 | 1,242,000 | 558,000 | 51,000 | 49,000 | 51,000 | 53,000 | 50,000 | 56,000 | 68,000 | 81,000 | 945,000 | 1,492,000 | 41,000 | 1,288,000 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 1,006,000 | 999,000 | 1,242,000 | 835,000 | 749,000 | 422,000 | 413,000 | 367,000 | 130,000 | 136,000 | 300,000 | 425,000 | 396,000 | 92,000 | 116,000 | 366,000 | 122,000 | 265,000 | 297,000 | 285,000 | 256,000 |
Other Non-Current Liabilities | 1,360,000 | 1,348,000 | 1,120,000 | 1,002,000 | 1,046,000 | 928,000 | 736,000 | 1,101,000 | 1,189,000 | 1,547,000 | 1,426,000 | 1,381,000 | 1,809,000 | 1,335,000 | 1,880,000 | 2,927,000 | 2,191,000 | 1,411,000 | 1,332,000 | 1,566,000 | 1,510,000 |
Total Non-Current Liabilities | 14,015,000 | 14,973,000 | 16,099,000 | 4,933,000 | 5,041,000 | 4,824,000 | 4,155,000 | 4,680,000 | 4,259,000 | 4,207,000 | 4,402,000 | 4,774,000 | 6,080,000 | 5,792,000 | 5,815,000 | 6,219,000 | 5,613,000 | 4,960,000 | 4,818,000 | 5,133,000 | 5,009,000 |
Total Liabilities | 18,174,000 | 19,045,000 | 20,167,000 | 7,438,000 | 7,014,000 | 6,578,000 | 5,934,000 | 6,239,000 | 5,336,000 | 5,757,000 | 5,740,000 | 6,319,000 | 7,428,000 | 7,177,000 | 7,357,000 | 7,826,000 | 6,982,000 | 6,991,000 | 7,034,000 | 7,146,000 | 7,004,000 |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | 13,091,000 | 12,929,000 | 11,274,000 | 9,677,000 | 8,091,000 | 6,399,000 | 5,847,000 | 4,920,000 | 4,320,000 | 3,621,000 | 3,491,000 | 3,011,000 | 2,986,000 | 2,424,000 | 1,849,000 | 1,502,000 | 1,047,000 | 799,000 | 394,000 | 24,000 | -253,000 |
Accumulated Other Comprehensive Income/Loss | -727,000 | -744,000 | -518,000 | -329,000 | -328,000 | -300,000 | -247,000 | -177,000 | -358,000 | -348,000 | -165,000 | -4,000 | -1,082,000 | -850,000 | -670,000 | -659,000 | -579,000 | 197,000 | 31,000 | -126,000 | -17,000 |
Total Stockholders Equity | 7,274,000 | 7,091,000 | 5,637,000 | 4,189,000 | 3,526,000 | 2,507,000 | 2,984,000 | 2,887,000 | 2,588,000 | 2,378,000 | 2,818,000 | 2,699,000 | 1,730,000 | 1,341,000 | 924,000 | 584,000 | 182,000 | 1,062,000 | 787,000 | 235,000 | -112,000 |
Total Investments | 1,253,000 | 1,220,000 | 1,062,000 | 833,000 | 1,353,000 | 1,015,000 | 1,010,000 | 1,008,000 | 882,000 | 868,000 | 908,000 | 882,000 | 853,000 | 888,000 | 916,000 | 873,000 | 889,000 | 1,023,000 | 763,000 | 775,000 | 600,000 |
Total Debt | 13,256,000 | 14,098,000 | 15,043,000 | 4,167,000 | 3,931,000 | 4,086,000 | 3,531,000 | 3,641,000 | 3,008,000 | 2,981,000 | 2,745,000 | 3,064,000 | 3,098,000 | 3,017,000 | 3,218,000 | 3,501,000 | 3,533,000 | 3,556,000 | 3,498,000 | 3,437,000 | 3,387,000 |
Net Debt | 12,443,000 | 12,293,000 | 13,535,000 | 3,631,000 | 2,976,000 | 3,623,000 | 3,092,000 | 3,065,000 | 2,370,000 | 2,014,000 | 1,965,000 | 2,080,000 | 2,139,000 | 2,335,000 | 2,478,000 | 2,247,000 | 2,857,000 | 2,731,000 | 2,707,000 | 3,047,000 | 2,549,000 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,101,000 | 1,969,000 | 1,902,000 | 1,896,000 | 1,992,000 | 858,000 | 1,213,000 | 849,000 | 906,000 | 285,000 | 620,000 | 1,101,000 | 605,000 | 607,000 | 377,000 | 488,000 | 282,000 | 426,000 | 406,000 | 277,000 | -253,000 |
Depreciation & Amortization | 808,000 | 711,000 | 478,000 | 378,000 | 356,000 | 356,000 | 349,000 | 310,000 | 295,000 | 363,000 | 298,000 | 319,000 | 320,000 | 62,000 | 61,000 | 77,000 | 360,000 | 311,000 | 296,000 | 327,000 | 282,000 |
Deferred Income Tax | -685,000 | -967,000 | -835,000 | 13,000 | 77,000 | -31,000 | 137,000 | -152,000 | 83,000 | 42,000 | 124,000 | 344,000 | -73,000 | 93,000 | 15,000 | -402,000 | -69,000 | 23,000 | 125,000 | -85,000 | 19,000 |
Stock Based Compensation | 27,000 | 40,000 | 60,000 | 95,000 | 28,000 | 48,000 | 71,000 | 47,000 | 31,000 | 40,000 | 46,000 | 24,000 | 20,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 509,000 | 516,000 | 280,000 | -488,000 | 280,000 | 151,000 | -248,000 | 173,000 | -118,000 | -11,000 | 9,000 | -94,000 | -179,000 | -418,000 | -262,000 | 138,000 | -137,000 | -321,000 | -130,000 | -40,000 | -166,000 |
Accounts Receivable | 84,000 | 105,000 | 218,000 | -396,000 | 141,000 | 165,000 | -48,000 | -110,000 | -59,000 | 61,000 | 23,000 | -23,000 | 50,000 | -83,000 | -90,000 | 0 | 339,000 | -69,000 | 0 | 30,000 | 0 |
Inventory | -118,000 | 398,000 | -253,000 | -367,000 | 124,000 | 6,000 | -158,000 | -97,000 | 8,000 | 62,000 | -15,000 | -81,000 | 6,000 | -112,000 | -98,000 | 30,000 | 21,000 | -27,000 | 16,000 | 21,000 | -18,000 |
Accounts Payable | 191,000 | 20,000 | -84,000 | 353,000 | -6,000 | -59,000 | 15,000 | 126,000 | 7,000 | -111,000 | -13,000 | 108,000 | 5,000 | 22,000 | 19,000 | 0 | -265,000 | -11,000 | 0 | -657,000 | 0 |
Other Working Capital | 352,000 | -7,000 | 399,000 | -78,000 | 21,000 | 39,000 | -57,000 | 254,000 | -74,000 | -23,000 | 14,000 | -98,000 | -240,000 | -245,000 | -93,000 | 108,000 | -232,000 | -214,000 | -146,000 | 566,000 | -148,000 |
Other Non-Cash Items | 493,000 | -370,000 | -66,000 | -137,000 | -1,883,000 | 72,000 | 36,000 | -424,000 | -304,000 | 143,000 | -135,000 | -11,000 | 44,000 | 44,000 | 14,000 | 93,000 | 3,000 | 256,000 | 60,000 | 235,000 | 7,000 |
Net Cash Provided by Operating Activities | 1,302,000 | 1,899,000 | 1,819,000 | 1,757,000 | 850,000 | 1,454,000 | 1,558,000 | 803,000 | 893,000 | 862,000 | 962,000 | 762,000 | 722,000 | 638,000 | 452,000 | 596,000 | 586,000 | 566,000 | 751,000 | 714,000 | -63,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -370,000 | -568,000 | -543,000 | -467,000 | -364,000 | -370,000 | -337,000 | -267,000 | -246,000 | -520,000 | -678,000 | -377,000 | -410,000 | -204,000 | -312,000 | -351,000 | -274,000 | -288,000 | -295,000 | -212,000 | -166,000 |
Acquisitions Net | -4,000 | 532,000 | -10,541,000 | -1,115,000 | 1,496,000 | -90,000 | -131,000 | -268,000 | -166,000 | -2,000 | -10,000 | 13,000 | -22,000 | 157,000 | -20,000 | 574,000 | 9,000 | 425,000 | 23,000 | -916,000 | -1,564,000 |
Purchases of Investments | 0 | 0 | 0 | 467,000 | -544,000 | -16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 351,000 | -91,000 | -59,000 | -65,000 | -137,000 | -173,000 |
Sales/Maturities of Investments | 0 | 0 | 0 | 516,000 | 43,000 | 370,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,000 | 202,000 | 69,000 | 95,000 | 217,000 | 132,000 |
Other Investing Activities | -136,000 | -98,000 | -57,000 | -520,000 | -39,000 | -387,000 | -39,000 | -14,000 | -27,000 | -36,000 | -17,000 | -58,000 | -68,000 | -394,000 | -228,000 | -558,000 | -47,000 | -4,000 | -26,000 | 128,000 | -39,000 |
Net Cash Used for Investing Activities | -510,000 | -134,000 | -11,141,000 | -1,119,000 | 592,000 | -493,000 | -507,000 | -549,000 | -439,000 | -558,000 | -705,000 | -422,000 | -500,000 | -441,000 | -560,000 | 31,000 | -201,000 | 143,000 | -268,000 | -920,000 | -1,810,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -1,008,000 | -1,088,000 | 10,779,000 | 404,000 | -30,000 | 412,000 | -40,000 | 443,000 | -7,000 | 323,000 | -239,000 | -81,000 | 63,000 | -196,000 | -337,000 | -92,000 | -98,000 | -119,000 | -74,000 | -307,000 | 2,707,000 |
Common Stock Issued | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 69,000 | 2,000 | 997,000 | 244,000 |
Common Stock Repurchased | 0 | 0 | -17,000 | -1,000,000 | -650,000 | -996,000 | -805,000 | -500,000 | -500,000 | -420,000 | -250,000 | -164,000 | -45,000 | -31,000 | -48,000 | 0 | -378,000 | -403,000 | 0 | 0 | -221,000 |
Dividends Paid | -307,000 | -305,000 | -297,000 | -304,000 | -293,000 | -300,000 | -280,000 | -241,000 | -201,000 | -174,000 | -144,000 | -83,000 | -43,000 | -34,000 | -31,000 | -33,000 | -34,000 | -35,000 | -36,000 | -825,000 | -501,000 |
Other Financing Activities | -49,000 | -63,000 | -175,000 | -142,000 | -498,000 | -51,000 | -40,000 | -53,000 | -51,000 | 205,000 | 218,000 | 2,000 | 74,000 | 8,000 | 28,000 | 16,000 | 11,000 | -226,000 | 0 | -9,000 | -43,000 |
Net Cash Used Provided by Financing Activities | -1,364,000 | -1,456,000 | 10,290,000 | -1,042,000 | -1,471,000 | -935,000 | -1,165,000 | -351,000 | -759,000 | -66,000 | -415,000 | -326,000 | 49,000 | -253,000 | -388,000 | -112,000 | -499,000 | -714,000 | -108,000 | -144,000 | 2,686,000 |
Effect of Forex Changes on Cash | 28,000 | -12,000 | 4,000 | -15,000 | 28,000 | -2,000 | -23,000 | 35,000 | -24,000 | -51,000 | -46,000 | 11,000 | 6,000 | -2,000 | -18,000 | 63,000 | -35,000 | 39,000 | 26,000 | -98,000 | 25,000 |
Net Change in Cash | -544,000 | 297,000 | 972,000 | -419,000 | 492,000 | 24,000 | -137,000 | -62,000 | -329,000 | 187,000 | -204,000 | 25,000 | 277,000 | -58,000 | -514,000 | 578,000 | -149,000 | 34,000 | 401,000 | -448,000 | 838,000 |
Cash at End of Period | 5,286,000 | 1,805,000 | 1,508,000 | 536,000 | 955,000 | 463,000 | 439,000 | 576,000 | 638,000 | 967,000 | 780,000 | 984,000 | 959,000 | 682,000 | 740,000 | 1,254,000 | 676,000 | 825,000 | 791,000 | 390,000 | 838,000 |
Cash at Start of Period | 5,830,000 | 1,508,000 | 536,000 | 955,000 | 463,000 | 439,000 | 576,000 | 638,000 | 967,000 | 780,000 | 984,000 | 959,000 | 682,000 | 740,000 | 1,254,000 | 676,000 | 825,000 | 791,000 | 390,000 | 838,000 | 0 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,302,000 | 1,899,000 | 1,819,000 | 1,757,000 | 850,000 | 1,454,000 | 1,558,000 | 803,000 | 893,000 | 862,000 | 962,000 | 762,000 | 722,000 | 638,000 | 452,000 | 596,000 | 586,000 | 566,000 | 751,000 | 714,000 | -63,000 |
Capital Expenditure | -458,000 | -568,000 | -543,000 | -467,000 | -364,000 | -370,000 | -337,000 | -267,000 | -246,000 | -520,000 | -678,000 | -377,000 | -410,000 | -204,000 | -312,000 | -351,000 | -274,000 | -288,000 | -295,000 | -212,000 | -166,000 |
Free Cash Flow | 844,000 | 1,331,000 | 1,276,000 | 1,290,000 | 486,000 | 1,084,000 | 1,221,000 | 536,000 | 647,000 | 342,000 | 284,000 | 385,000 | 312,000 | 434,000 | 140,000 | 245,000 | 312,000 | 278,000 | 456,000 | 502,000 | -229,000 |