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 | 12,155,000 | 10,013,000 | 6,563,000 | 9,626,000 | 7,536,000 | 7,924,000 | 5,407,000 | 5,732,000 | 5,449,000 | 5,142,000 | 4,945,000 | 4,531,000 | 4,111,000 | 3,803,000 | 3,772,000 | 3,903,000 | 3,824,000 | 4,259,000 | 4,550,000 | 3,767,000 | 3,614,000 |
Revenue Growth | - | 52.57% | -31.82% | 27.73% | -4.90% | 46.55% | -5.67% | 5.19% | 5.97% | 3.98% | 9.14% | 10.22% | 8.10% | 0.82% | -3.36% | 2.07% | -10.21% | -6.40% | 20.79% | 4.23% | |
Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 16,000 | 20,000 | 411,000 | 362,000 | 354,000 | 290,000 | 260,000 |
Gross Profit | 12,155,000 | 10,013,000 | 6,563,000 | 9,626,000 | 7,536,000 | 7,924,000 | 5,407,000 | 5,732,000 | 5,449,000 | 5,142,000 | 4,945,000 | 4,531,000 | 4,111,000 | 3,803,000 | 3,772,000 | 3,903,000 | 3,824,000 | 4,259,000 | 4,550,000 | 3,767,000 | 3,614,000 |
Gross Profit Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 16,000 | 20,000 | 576,000 | 986,000 | 984,000 | 0 | 875,000 |
Total Operating Expenses | 9,285,000 | 7,683,000 | 7,204,000 | 5,875,000 | 5,983,000 | 5,399,000 | 5,103,000 | 4,949,000 | 4,584,000 | 4,208,000 | 4,171,000 | 3,763,000 | 3,491,000 | -3,560,000 | -3,201,000 | -3,246,000 | -2,820,000 | -2,653,000 | -2,814,000 | -2,603,000 | -2,516,000 |
Operating Income or Loss | 2,870,000 | 2,330,000 | -641,000 | 3,751,000 | 1,553,000 | 2,525,000 | 304,000 | 783,000 | 865,000 | 934,000 | 774,000 | 768,000 | 620,000 | 176,000 | 501,000 | 582,000 | 540,000 | 1,192,000 | 1,329,000 | 823,000 | 800,000 |
Operating Margin | 23.15% | 23.27% | -9.76% | 38.01% | 19.76% | 31.08% | 5.62% | 13.66% | 15.87% | 18.16% | 15.65% | 16.95% | 15.08% | 6.05% | 14.71% | 16.32% | 15.51% | 29.21% | 30.37% | 23.20% | 23.19% |
Interest Expense | 54,000 | 54,000 | 53,000 | 53,000 | 54,000 | 53,000 | 53,000 | 53,000 | 53,000 | 53,000 | 53,000 | 54,000 | 54,000 | 54,000 | 54,000 | 55,000 | 53,000 | 52,000 | 53,000 | 51,000 | 38,000 |
EBITDA | 3,009,000 | 2,442,000 | -514,000 | 3,844,000 | 1,634,000 | 2,597,000 | 367,000 | 838,000 | 913,000 | 986,000 | 825,000 | 818,000 | 664,000 | 218,000 | 542,000 | 620,000 | 572,000 | 1,228,000 | 1,367,000 | 856,000 | 828,000 |
Depreciation and Amortization | 139,000 | 112,000 | 127,000 | 93,000 | 81,000 | 72,000 | 63,000 | 55,000 | 48,000 | 52,000 | 51,000 | 50,000 | 44,000 | 42,000 | 41,000 | 38,000 | 32,000 | 36,000 | 38,000 | 33,000 | 28,000 |
Income Before Tax | 3,869,000 | 2,276,000 | -693,000 | 3,670,000 | 1,499,000 | 2,472,000 | 251,000 | 730,000 | 812,000 | 881,000 | 721,000 | 714,000 | 566,000 | 176,000 | 501,000 | 582,000 | 540,000 | 1,192,000 | 1,329,000 | 823,000 | 800,000 |
Income Tax Expense | 799,000 | 433,000 | -207,000 | 724,000 | 283,000 | 475,000 | -36,000 | -315,000 | 221,000 | 247,000 | 196,000 | 197,000 | 145,000 | 10,000 | 124,000 | 150,000 | 111,000 | 337,000 | 399,000 | 221,000 | 216,000 |
Net Income | 3,070,000 | 1,843,000 | -486,000 | 2,968,000 | 1,216,000 | 1,997,000 | 287,000 | 1,045,000 | 591,000 | 634,000 | 525,000 | 517,000 | 421,000 | 166,000 | 377,000 | 432,000 | 429,000 | 855,000 | 930,000 | 602,000 | 584,000 |
Net Income Margin | 24.49% | 18.41% | -7.41% | 30.82% | 16.14% | 25.20% | 5.31% | 18.23% | 10.85% | 12.33% | 10.62% | 11.41% | 10.24% | 4.36% | 9.99% | 11.07% | 11.22% | 20.08% | 20.44% | 15.98% | 16.16% |
EPS | 19.61 | 11.74 | -3.06 | 18.30 | 7.54 | 12.24 | 1.76 | 6.36 | 3.59 | 3.87 | 3.21 | 3.16 | 2.59 | 1.02 | 2.32 | 2.67 | 2.63 | 5.01 | 5.36 | 3.44 | 3.30 |
EPS Diluted | 19.46 | 11.66 | -3.06 | 18.11 | 7.49 | 12.10 | 1.74 | 6.29 | 3.55 | 3.83 | 3.18 | 3.12 | 2.57 | 1.02 | 2.31 | 2.65 | 2.62 | 4.97 | 5.30 | 3.40 | 3.28 |
Weighted Average Shares Out | - | 157,000 | 158,800 | 161,000 | 161,200 | 163,200 | 163,068 | 164,308 | 164,624 | 163,824 | 165,094 | 165,400 | 163,661 | 163,259 | 162,500 | 162,795 | 163,362 | 170,595 | 173,423 | 177,116 | 178,377 |
Weighted Average Shares Out Diluted | - | 158,100 | 158,800 | 162,700 | 162,400 | 165,100 | 164,500 | 166,000 | 166,500 | 165,600 | 165,100 | 165,705 | 163,813 | 163,259 | 163,203 | 163,093 | 163,740 | 172,167 | 175,451 | 177,116 | 178,377 |
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 | 1,752,000 | 907,000 | 1,264,000 | 1,139,000 | 900,000 | 767,000 | 784,000 | 657,000 | 777,000 | 544,000 | 591,000 | 433,000 | 487,000 | 438,000 | 385,000 | 557,000 | 1,009,000 | 226,000 | 202,000 | 119,000 | 306,000 |
Short Term Investments | 1,194,000 | 13,791,000 | 452,000 | 329,000 | 348,000 | 296,000 | 123,000 | 103,000 | 81,000 | 67,000 | 68,000 | 68,000 | 68,000 | 66,000 | 84,000 | 6,000 | 84,000 | 101,000 | 95,000 | 75,000 | 38,000 |
Cash + Short Term Investments | 1,752,000 | 907,000 | 1,264,000 | 1,139,000 | 900,000 | 767,000 | 784,000 | 657,000 | 777,000 | 544,000 | 591,000 | 433,000 | 487,000 | 438,000 | 385,000 | 563,000 | 1,093,000 | 327,000 | 297,000 | 194,000 | 306,000 |
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | -4,547,000 | -4,131,000 | -3,599,000 | -3,213,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -98,000 | 0 | 0 | 0 | 0 |
Other Current Assets | 94,000 | 55,000 | 51,000 | 78,000 | 65,000 | 54,000 | 44,000 | 42,000 | 62,000 | 54,000 | 29,000 | 26,000 | 26,000 | 24,000 | 18,000 | 15,000 | 15,000 | 13,000 | 13,000 | 14,000 | 15,000 |
Total Current Assets | 1,846,000 | 962,000 | 4,478,000 | 4,004,000 | 3,527,000 | 3,364,000 | 784,000 | 657,000 | 777,000 | 544,000 | 591,000 | 433,000 | 487,000 | 438,000 | 385,000 | 557,000 | 1,009,000 | 226,000 | 202,000 | 119,000 | 306,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 215,000 | 208,000 | 202,000 | 205,000 | 213,000 | 207,000 | 195,000 | 185,000 | 183,000 | 185,000 | 194,000 | 210,000 | 217,000 | 227,000 | 229,000 | 251,000 | 236,000 | 239,000 | 193,000 | 168,000 | 156,000 |
Goodwill | 0 | 30,000 | 30,000 | 30,000 | 19,303,000 | 17,804,000 | -1,242,000 | -1,312,000 | -1,421,000 | -1,187,000 | -1,350,000 | -1,170,000 | -855,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 1,124,000 | 61,000 | 936,000 | 805,000 | 774,000 | 738,000 | 670,000 | 637,000 | 616,000 | 578,000 | 565,000 | 470,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 27,441,000 | 478,000 | 21,973,000 | 24,337,000 | 21,194,000 | 19,450,000 | 16,609,000 | 16,948,000 | 15,419,000 | 14,356,000 | 14,318,000 | 13,496,000 | 12,466,000 | 11,735,000 | 11,424,000 | 10,562,000 | 8,807,000 | 12,198,000 | 1,699,000 | 12,657,000 | 12,639,000 |
Tax Assets | 0 | 381,000 | 1,045,000 | 1,744,000 | 1,299,000 | 1,079,000 | 627,000 | 745,000 | 865,000 | 638,000 | 840,000 | 673,000 | 453,000 | 314,000 | 260,000 | 152,000 | 126,000 | 977,000 | 1,653,000 | 1,622,000 | 1,834,000 |
Other Non-Current Assets | 7,601,000 | 29,641,000 | -1,136,000 | -24,542,000 | -21,407,000 | -19,657,000 | -14,152,000 | -14,690,000 | -13,107,000 | -12,118,000 | -12,209,000 | -11,455,000 | -10,438,000 | -9,620,000 | -9,466,000 | -10,813,000 | -9,043,000 | -12,437,000 | -1,892,000 | -12,825,000 | -12,639,000 |
Total Non-Current Assets | 35,257,000 | 31,862,000 | 22,175,000 | 24,542,000 | 21,407,000 | 19,657,000 | 2,775,000 | 2,546,000 | 2,576,000 | 2,490,000 | 2,371,000 | 2,319,000 | 2,313,000 | 2,342,000 | 2,187,000 | 152,000 | 126,000 | 977,000 | 1,653,000 | 1,622,000 | 156,000 |
Other Assets | -94,000 | -55,000 | 3,083,000 | 2,841,000 | 2,608,000 | 2,387,000 | 18,376,000 | 18,640,000 | 17,033,000 | 15,854,000 | 15,791,000 | 14,910,000 | 13,748,000 | 12,888,000 | 12,523,000 | 13,731,000 | 12,234,000 | 15,434,000 | 15,367,000 | 14,262,000 | 15,645,000 |
Total Assets | 37,009,000 | 32,769,000 | 29,736,000 | 31,387,000 | 27,542,000 | 25,408,000 | 21,935,000 | 21,843,000 | 20,386,000 | 18,888,000 | 18,753,000 | 17,662,000 | 16,548,000 | 15,668,000 | 15,095,000 | 14,440,000 | 13,369,000 | 16,637,000 | 17,222,000 | 16,003,000 | 16,107,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt | 25,000 | 25,000 | 50,000 | 54,000 | 54,000 | 39,000 | 32,000 | 24,000 | 20,000 | 35,000 | 49,000 | 104,000 | 104,000 | 104,000 | 49,000 | 49,000 | 49,000 | 69,000 | 49,000 | 0 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 1,045,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | -25,000 | -25,000 | -1,095,000 | -54,000 | -54,000 | -39,000 | -32,000 | -24,000 | -20,000 | -35,000 | -49,000 | -104,000 | -104,000 | -104,000 | 9,224,000 | 8,841,000 | 8,347,000 | 9,848,000 | 9,574,000 | 9,126,000 | 9,067,000 |
Total Current Liabilities | 0 | 0 | 50,000 | 54,000 | 54,000 | 39,000 | 13,314,000 | 12,813,000 | 12,533,000 | 11,668,000 | 11,389,000 | 10,802,000 | 10,305,000 | 9,812,000 | 9,273,000 | 8,890,000 | 8,396,000 | 9,917,000 | 9,623,000 | 9,126,000 | 9,067,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 849,000 | 849,000 | 841,000 | 843,000 | 845,000 | 845,000 | 834,000 | 827,000 | 826,000 | 821,000 | 822,000 | 835,000 | 864,000 | 821,000 | 790,000 | 790,000 | 791,000 | 791,000 | 791,000 | 791,000 | 791,000 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | -46,000 | -40,000 | -39,000 | -35,000 | -36,000 | -45,000 | -53,000 | 31,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 1,600,000 | 0 | 1,045,000 | 1,744,000 | 1,299,000 | 1,079,000 | 627,000 | 745,000 | 865,000 | 638,000 | 840,000 | 673,000 | 469,000 | 314,000 | 260,000 | 152,000 | 0 | 977,000 | 1,653,000 | 1,622,000 | 1,834,000 |
Other Non-Current Liabilities | 11,558,000 | 11,048,000 | 10,150,000 | 0 | 0 | 8,672,000 | -46,000 | -40,000 | 7,735,000 | 7,229,000 | 7,176,000 | 6,705,000 | 6,250,000 | -821,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities | 14,007,000 | 11,897,000 | 50,000 | 2,587,000 | 2,144,000 | 1,925,000 | 788,000 | 787,000 | 793,000 | 793,000 | 791,000 | 790,000 | 790,000 | 790,000 | 790,000 | 790,000 | 791,000 | 791,000 | 791,000 | 791,000 | 791,000 |
Total Liabilities | 23,205,000 | 20,671,000 | 19,205,000 | 18,282,000 | 16,753,000 | 15,544,000 | 14,102,000 | 13,600,000 | 13,326,000 | 12,461,000 | 12,180,000 | 11,592,000 | 11,095,000 | 10,613,000 | 10,063,000 | 9,680,000 | 9,187,000 | 10,708,000 | 10,414,000 | 9,917,000 | 9,858,000 |
Common Stock | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 397,000 | 394,000 | 393,000 | 393,000 | 393,000 | 393,000 | 393,000 | 391,000 | 389,000 | 370,000 |
Retained Earnings | 14,591,000 | 13,084,000 | 11,702,000 | 12,625,000 | 10,085,000 | 9,257,000 | 7,625,000 | 7,968,000 | 5,037,000 | 4,762,000 | 4,505,000 | 4,268,000 | 4,021,000 | 3,885,000 | 3,980,000 | 3,862,000 | 3,579,000 | 3,404,000 | 2,786,000 | 2,088,000 | 2,057,000 |
Accumulated Other Comprehensive Income/Loss | -150,000 | -435,000 | -636,000 | 648,000 | 769,000 | 448,000 | 22,000 | 2,788,000 | 1,693,000 | 1,344,000 | 1,744,000 | 1,504,000 | 1,129,000 | 901,000 | 769,000 | 624,000 | 347,000 | 2,151,000 | 3,379,000 | 3,284,000 | 3,787,000 |
Total Stockholders Equity | 13,804,000 | 12,098,000 | 10,531,000 | 13,105,000 | 10,789,000 | 9,864,000 | 7,833,000 | 8,243,000 | 7,060,000 | 6,427,000 | 6,573,000 | 6,070,000 | 5,453,000 | 5,055,000 | 5,032,000 | 4,760,000 | 4,182,000 | 5,929,000 | 6,808,000 | 6,086,000 | 6,249,000 |
Total Investments | 28,104,000 | 25,357,000 | 22,425,000 | 24,666,000 | 21,542,000 | 19,746,000 | 16,732,000 | 17,051,000 | 15,500,000 | 14,423,000 | 14,386,000 | 13,564,000 | 12,534,000 | 11,801,000 | 11,508,000 | 10,643,000 | 8,890,000 | 12,261,000 | 13,759,000 | 12,657,000 | 12,677,000 |
Total Debt | 874,000 | 874,000 | 891,000 | 897,000 | 899,000 | 885,000 | 866,000 | 851,000 | 846,000 | 856,000 | 876,000 | 939,000 | 931,000 | 894,000 | 839,000 | 839,000 | 840,000 | 860,000 | 840,000 | 791,000 | 791,000 |
Net Debt | -878,000 | -33,000 | -373,000 | -242,000 | -1,000 | 118,000 | 82,000 | 194,000 | 69,000 | 312,000 | 285,000 | 506,000 | 444,000 | 456,000 | 454,000 | 282,000 | -169,000 | 634,000 | 638,000 | 672,000 | 485,000 |
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 | 3,070,000 | 1,843,000 | -486,000 | 2,946,000 | 1,216,000 | 1,997,000 | 287,000 | 1,045,000 | 591,000 | 634,000 | 525,000 | 517,000 | 421,000 | 166,000 | 377,000 | 432,000 | 429,000 | 855,000 | 930,000 | 602,000 | 584,000 |
Depreciation & Amortization | 139,000 | 112,000 | 127,000 | 93,000 | 81,000 | 72,000 | 63,000 | 55,000 | 48,000 | 52,000 | 51,000 | 50,000 | 44,000 | 42,000 | 41,000 | 38,000 | 32,000 | 36,000 | 38,000 | 33,000 | 28,000 |
Deferred Income Tax | 420,000 | 223,000 | -355,000 | 477,000 | 136,000 | 343,000 | -47,000 | -444,000 | 38,000 | 16,000 | 37,000 | 19,000 | 26,000 | -17,000 | 30,000 | 71,000 | -127,000 | 12,000 | -5,000 | 33,000 | 45,000 |
Stock Based Compensation | 58,000 | 0 | 36,000 | 33,000 | 31,000 | 30,000 | 28,000 | 26,000 | 23,000 | 20,000 | 19,000 | 18,000 | 16,000 | 13,000 | 11,000 | 10,000 | 15,000 | 14,000 | 17,000 | 0 | 0 |
Change in Working Capital | 1,447,000 | 937,000 | 1,230,000 | 740,000 | 835,000 | 362,000 | 395,000 | 470,000 | 479,000 | 368,000 | 327,000 | 231,000 | 129,000 | 62,000 | 183,000 | 267,000 | 239,000 | 134,000 | 288,000 | 203,000 | 233,000 |
Accounts Receivable | -228,000 | 0 | -340,000 | -240,000 | -23,000 | -174,000 | -109,000 | 77,000 | -113,000 | -48,000 | -60,000 | -64,000 | -122,000 | -128,000 | 80,000 | 148,000 | 43,000 | -50,000 | -13,000 | -3,000 | -118,000 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,000 | 0 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199,000 | 0 |
Other Working Capital | 615,000 | 937,000 | 1,570,000 | 980,000 | 858,000 | 536,000 | 504,000 | 393,000 | 592,000 | 416,000 | 387,000 | 295,000 | 251,000 | 190,000 | 103,000 | 119,000 | 196,000 | 184,000 | 301,000 | -49,000 | 351,000 |
Other Non-Cash Items | -2,346,000 | -1,063,000 | 1,509,000 | -2,308,000 | -808,000 | -1,596,000 | 455,000 | -100,000 | -76,000 | -26,000 | -86,000 | -39,000 | 2,000 | -19,000 | -111,000 | -293,000 | -104,000 | -346,000 | -653,000 | -66,000 | -67,000 |
Net Cash Provided by Operating Activities | 2,584,000 | 2,052,000 | 2,052,000 | 1,981,000 | 1,491,000 | 1,208,000 | 1,181,000 | 1,052,000 | 1,103,000 | 1,064,000 | 873,000 | 796,000 | 638,000 | 247,000 | 531,000 | 525,000 | 484,000 | 705,000 | 615,000 | 805,000 | 823,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -26,000 | -18,000 | -15,000 | -15,000 | -20,000 | -24,000 | -20,000 | -16,000 | -13,000 | -10,000 | -9,000 | -7,000 | -6,000 | -7,000 | -17,000 | -42,000 | -36,000 | -70,000 | -52,000 | -44,000 | -33,000 |
Acquisitions Net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Investments | -4,952,000 | -2,917,000 | -2,468,000 | -2,701,000 | -2,131,000 | -2,196,000 | -1,989,000 | -2,251,000 | -2,447,000 | -2,214,000 | -1,695,000 | -1,641,000 | -1,586,000 | -1,424,000 | -1,879,000 | -2,931,000 | -2,466,000 | -2,453,000 | -1,442,000 | -1,561,000 | -1,983,000 |
Sales/Maturities of Investments | 4,134,000 | 1,342,000 | 1,543,000 | 1,661,000 | 1,606,000 | 1,546,000 | 1,566,000 | 1,718,000 | 1,991,000 | 1,584,000 | 1,380,000 | 1,148,000 | 1,287,000 | 1,418,000 | 1,365,000 | 2,171,000 | 4,009,000 | 1,648,000 | 1,297,000 | 1,557,000 | 1,420,000 |
Other Investing Activities | -15,000 | -15,000 | 7,000 | -2,000 | -15,000 | -5,000 | -8,000 | -9,000 | 13,000 | 16,000 | 13,000 | -9,000 | 1,000 | 5,000 | 2,000 | -13,000 | 2,000 | 13,000 | -17,000 | -723,000 | -5,000 |
Net Cash Used for Investing Activities | -859,000 | -1,608,000 | -933,000 | -1,057,000 | -560,000 | -679,000 | -451,000 | -558,000 | -456,000 | -624,000 | -311,000 | -509,000 | -304,000 | -8,000 | -529,000 | -815,000 | 1,509,000 | -862,000 | -214,000 | -771,000 | -601,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | -25,000 | -4,000 | 0 | 15,000 | 7,000 | 8,000 | 4,000 | -15,000 | -14,000 | -55,000 | 0 | 0 | 55,000 | 0 | 0 | -780,000 | 780,000 | 49,000 | 0 | 188,000 |
Common Stock Issued | -2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,000 | 0 |
Common Stock Repurchased | 67,000 | -67,000 | -410,000 | -144,000 | -261,000 | -67,000 | -125,000 | -92,000 | -39,000 | -53,000 | -21,000 | -52,000 | 0 | -32,000 | -10,000 | 0 | -139,000 | -307,000 | -120,000 | -61,000 | -59,000 |
Dividends Paid | -481,000 | -454,000 | -423,000 | -395,000 | -375,000 | -355,000 | -336,000 | -400,000 | -306,000 | -366,000 | -278,000 | -263,000 | -256,000 | -255,000 | -252,000 | -249,000 | -250,000 | -240,000 | -228,000 | -204,000 | -177,000 |
Other Financing Activities | -270,000 | -255,000 | -157,000 | -146,000 | -177,000 | -131,000 | -150,000 | -126,000 | -54,000 | -54,000 | -50,000 | -26,000 | -29,000 | 46,000 | 88,000 | 87,000 | -41,000 | -52,000 | -19,000 | 44,000 | 41,000 |
Net Cash Used Provided by Financing Activities | -872,000 | -801,000 | -994,000 | -685,000 | -798,000 | -546,000 | -603,000 | -614,000 | -414,000 | -487,000 | -404,000 | -341,000 | -285,000 | -186,000 | -174,000 | -162,000 | -1,210,000 | 181,000 | -318,000 | -221,000 | -7,000 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 853,000 | -357,000 | 125,000 | 239,000 | 133,000 | -17,000 | 127,000 | -120,000 | 233,000 | -47,000 | 158,000 | -54,000 | 49,000 | 53,000 | -172,000 | -452,000 | 783,000 | 24,000 | 83,000 | -187,000 | 215,000 |
Cash at End of Period | 4,049,000 | 907,000 | 1,264,000 | 1,139,000 | 900,000 | 767,000 | 784,000 | 657,000 | 777,000 | 544,000 | 591,000 | 433,000 | 487,000 | 438,000 | 385,000 | 557,000 | 1,009,000 | 226,000 | 202,000 | 119,000 | 306,000 |
Cash at Start of Period | 3,196,000 | 1,264,000 | 1,139,000 | 900,000 | 767,000 | 784,000 | 657,000 | 777,000 | 544,000 | 591,000 | 433,000 | 487,000 | 438,000 | 385,000 | 557,000 | 1,009,000 | 226,000 | 202,000 | 119,000 | 306,000 | 91,000 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 2,584,000 | 2,052,000 | 2,052,000 | 1,981,000 | 1,491,000 | 1,208,000 | 1,181,000 | 1,052,000 | 1,103,000 | 1,064,000 | 873,000 | 796,000 | 638,000 | 247,000 | 531,000 | 525,000 | 484,000 | 705,000 | 615,000 | 805,000 | 823,000 |
Capital Expenditure | -26,000 | -18,000 | -15,000 | -15,000 | -20,000 | -24,000 | -20,000 | -16,000 | -13,000 | -10,000 | -9,000 | -7,000 | -6,000 | -7,000 | -17,000 | -42,000 | -36,000 | -70,000 | -52,000 | -44,000 | -33,000 |
Free Cash Flow | 2,558,000 | 2,034,000 | 2,037,000 | 1,966,000 | 1,471,000 | 1,184,000 | 1,161,000 | 1,036,000 | 1,090,000 | 1,054,000 | 864,000 | 789,000 | 632,000 | 240,000 | 514,000 | 483,000 | 448,000 | 635,000 | 563,000 | 761,000 | 790,000 |