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 | 12,351,000 | 12,745,000 | 19,228,000 | 14,964,000 | 12,177,000 | 12,669,000 | 14,212,000 | 12,607,000 | 10,630,000 | 10,337,000 | 12,301,000 | 9,661,000 | 8,791,000 | 8,897,000 | 8,557,000 | 8,014,000 | 9,329,000 | 8,506,000 | 9,022,000 | 9,022,000 | 7,114,000 |
Revenue Growth | - | -33.72% | 28.50% | 22.89% | -3.88% | -10.86% | 12.73% | 18.60% | 2.83% | -15.97% | 27.33% | 9.90% | -1.19% | 3.97% | 6.78% | -14.10% | 9.68% | -5.72% | 0.00% | 26.82% | |
Cost of Revenue | 8,900,000 | 8,418,000 | 15,560,000 | 11,628,000 | 8,303,000 | 9,270,000 | 11,062,000 | 9,499,000 | 7,832,000 | 7,776,000 | 9,226,000 | 7,033,000 | 6,188,000 | 3,537,000 | 3,190,000 | 3,118,000 | 4,306,000 | 3,553,000 | 3,056,000 | 3,530,000 | 2,007,000 |
Gross Profit | 3,451,000 | 4,327,000 | 3,668,000 | 3,336,000 | 3,874,000 | 3,399,000 | 3,150,000 | 3,108,000 | 2,798,000 | 2,561,000 | 3,075,000 | 2,628,000 | 2,603,000 | 5,360,000 | 5,367,000 | 4,896,000 | 5,023,000 | 4,953,000 | 5,966,000 | 5,492,000 | 5,107,000 |
Gross Profit Margin | 27.76% | 33.95% | 19.08% | 22.29% | 31.81% | 26.83% | 22.16% | 24.65% | 26.32% | 24.78% | 25.00% | 27.20% | 29.61% | 60.25% | 62.72% | 61.09% | 53.84% | 58.23% | 66.13% | 60.87% | 71.79% |
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 | 9,000 | 9,000 | 1,000 | 17,000 | 50,000 | 39,000 | 37,000 | 65,000 | 41,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Operating Expenses | 1,293,000 | 2,084,000 | 1,896,000 | 1,781,000 | 1,853,000 | 1,677,000 | 1,529,000 | 1,421,000 | 1,346,000 | 1,216,000 | 1,497,000 | 1,425,000 | 1,324,000 | 3,937,000 | 3,913,000 | 3,647,000 | 3,760,000 | 3,318,000 | 5,138,000 | 4,936,000 | 4,261,000 |
Operating Income or Loss | 2,089,000 | 2,243,000 | 1,748,000 | 1,495,000 | 1,986,000 | 1,707,000 | 1,594,000 | 1,646,000 | 1,445,000 | 1,239,000 | 1,590,000 | 1,203,000 | 1,279,000 | 1,423,000 | 1,464,000 | 1,249,000 | 1,263,000 | 1,635,000 | 828,000 | 556,000 | 846,000 |
Operating Margin | 16.79% | 17.60% | 9.09% | 9.99% | 16.31% | 13.47% | 11.22% | 13.06% | 13.59% | 11.99% | 12.93% | 12.45% | 14.55% | 15.99% | 17.11% | 15.59% | 13.54% | 19.22% | 9.18% | 6.16% | 11.89% |
Interest Expense | 911,000 | 791,000 | 675,000 | 630,000 | 720,000 | 641,000 | 559,000 | 536,000 | 472,000 | 450,000 | 429,000 | 436,000 | 440,000 | 494,000 | 549,000 | 545,000 | 503,000 | 0 | 0 | 0 | 0 |
EBITDA | 4,022,000 | 3,963,000 | 3,297,000 | 2,721,000 | 3,012,000 | 3,288,000 | 2,944,000 | 2,906,000 | 2,611,000 | 2,252,000 | 2,849,000 | 2,452,000 | 2,395,000 | 2,476,000 | 2,523,000 | 2,344,000 | 2,238,000 | 2,537,000 | 2,081,000 | 1,770,000 | 1,400,000 |
Depreciation and Amortization | 1,746,000 | 1,606,000 | 1,510,000 | 1,435,000 | 1,329,000 | 1,323,000 | 1,169,000 | 1,083,000 | 1,034,000 | 852,000 | 1,145,000 | 1,094,000 | 1,018,000 | 995,000 | 1,027,000 | 1,020,000 | 899,000 | 926,000 | 1,014,000 | 872,000 | 744,000 |
Income Before Tax | 1,530,000 | 1,566,000 | 1,112,000 | 656,000 | 1,538,000 | 1,324,000 | 1,216,000 | 1,287,000 | 1,105,000 | 950,000 | 1,275,000 | 922,000 | 960,000 | 987,000 | 950,000 | 782,000 | 814,000 | 1,151,000 | 574,000 | 778,000 | 608,000 |
Income Tax Expense | -1,000 | 169,000 | 29,000 | -130,000 | 167,000 | 152,000 | 98,000 | 175,000 | 271,000 | 230,000 | 364,000 | 254,000 | 286,000 | 267,000 | 311,000 | 247,000 | 288,000 | 364,000 | 137,000 | 202,000 | 165,000 |
Net Income | 1,531,000 | 1,397,000 | 1,083,000 | 907,000 | 1,368,000 | 1,169,000 | 1,120,000 | 1,134,000 | 868,000 | 727,000 | 905,000 | 661,000 | 610,000 | 711,000 | 630,000 | 532,000 | 546,000 | 971,000 | 433,000 | 537,000 | 431,000 |
Net Income Margin | 12.49% | 10.96% | 5.63% | 6.06% | 11.23% | 9.23% | 7.88% | 9.00% | 8.17% | 7.03% | 7.36% | 6.84% | 6.94% | 7.99% | 7.36% | 6.64% | 5.85% | 11.42% | 4.80% | 5.95% | 6.06% |
EPS | 7.39 | 6.77 | 5.55 | 4.68 | 7.09 | 6.32 | 6.19 | 6.32 | 4.84 | 4.05 | 5.11 | 3.76 | 3.56 | 4.19 | 3.75 | 3.24 | 3.34 | 5.73 | 2.44 | 3.07 | 2.49 |
EPS Diluted | 7.39 | 6.77 | 5.53 | 4.67 | 7.08 | 6.32 | 6.19 | 6.32 | 4.83 | 4.05 | 5.10 | 3.76 | 3.55 | 4.18 | 3.74 | 3.24 | 3.34 | 5.70 | 2.43 | 3.05 | 2.49 |
Weighted Average Shares Out | - | 206,000 | 195,000 | 193,000 | 193,000 | 185,000 | 181,000 | 179,000 | 179,000 | 179,000 | 177,000 | 175,000 | 171,000 | 169,000 | 168,000 | 164,000 | 163,000 | 169,000 | 177,000 | 175,000 | 172,000 |
Weighted Average Shares Out Diluted | - | 206,000 | 196,000 | 194,000 | 193,000 | 185,000 | 181,000 | 179,000 | 179,000 | 179,000 | 177,000 | 175,000 | 172,000 | 170,000 | 169,000 | 164,000 | 163,000 | 170,000 | 178,000 | 176,000 | 174,297 |
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 | 969,000 | 26,000 | 33,000 | 28,000 | 514,000 | 93,000 | 71,000 | 66,000 | 92,000 | 37,000 | 48,000 | 52,000 | 65,000 | 68,000 | 65,000 | 52,000 | 86,000 | 123,000 | 293,000 | 88,000 | 56,000 |
Short Term Investments | 1,071,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131,000 | 209,000 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 2,040,000 | 26,000 | 33,000 | 28,000 | 514,000 | 93,000 | 71,000 | 66,000 | 92,000 | 37,000 | 48,000 | 52,000 | 65,000 | 68,000 | 196,000 | 261,000 | 86,000 | 123,000 | 293,000 | 88,000 | 56,000 |
Net Receivables | 1,613,000 | 1,787,000 | 2,182,000 | 1,830,000 | 1,542,000 | 1,887,000 | 1,897,000 | 1,856,000 | 1,593,000 | 1,348,000 | 1,598,000 | 1,669,000 | 1,462,000 | 1,407,000 | 1,795,000 | 1,655,000 | 1,854,000 | 2,238,000 | 2,054,000 | 2,581,000 | 1,641,000 |
Inventory | 1,391,000 | 1,054,000 | 942,000 | 858,000 | 716,000 | 759,000 | 811,000 | 779,000 | 772,000 | 803,000 | 804,000 | 628,000 | 761,000 | 791,000 | 662,000 | 509,000 | 539,000 | 633,000 | 715,000 | 668,000 | 668,000 |
Other Current Assets | 573,000 | 672,000 | 1,023,000 | 601,000 | 774,000 | 347,000 | 481,000 | 380,000 | 305,000 | 387,000 | 637,000 | 457,000 | 627,000 | 783,000 | 394,000 | 368,000 | 447,000 | 666,000 | 438,000 | 417,000 | 505,000 |
Total Current Assets | 5,617,000 | 3,539,000 | 4,180,000 | 3,317,000 | 3,498,000 | 3,086,000 | 3,260,000 | 3,081,000 | 2,762,000 | 2,575,000 | 3,087,000 | 2,806,000 | 2,915,000 | 3,196,000 | 3,167,000 | 2,877,000 | 3,328,000 | 3,995,000 | 3,961,000 | 4,682,000 | 2,996,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 30,246,000 | 28,301,000 | 28,856,000 | 27,041,000 | 28,121,000 | 25,486,000 | 21,650,000 | 20,721,000 | 19,730,000 | 18,034,000 | 16,820,000 | 15,800,000 | 14,684,000 | 13,746,000 | 12,992,000 | 12,431,000 | 12,231,000 | 11,408,000 | 11,451,000 | 10,830,000 | 10,491,000 |
Goodwill | 1,993,000 | 1,993,000 | 1,993,000 | 1,993,000 | 2,466,000 | 2,464,000 | 2,293,000 | 2,293,000 | 2,286,000 | 2,018,000 | 2,018,000 | 2,018,000 | 2,018,000 | 2,020,000 | 2,020,000 | 2,024,000 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 148,000 | 156,000 | 166,000 | 177,000 | 2,339,000 | 2,393,000 | 849,000 | 867,000 | 842,000 | 89,000 | 102,000 | 122,000 | 135,000 | 174,000 | 67,000 | 54,000 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 3,493,000 | 334,000 | 330,000 | 381,000 | 3,919,000 | 3,788,000 | 3,368,000 | 2,797,000 | 2,273,000 | 1,936,000 | 1,869,000 | 1,794,000 | 1,591,000 | 1,462,000 | 1,457,000 | 1,415,000 | -1,958,000 | -1,824,000 | -1,465,000 | -1,396,000 | -1,124,000 |
Tax Assets | 2,748,000 | 2,649,000 | 2,394,000 | 4,560,000 | 5,009,000 | 4,483,000 | 1,975,000 | 1,888,000 | 4,162,000 | 3,923,000 | 3,776,000 | 3,321,000 | 3,191,000 | 3,116,000 | 2,632,000 | 2,096,000 | 1,958,000 | 1,824,000 | 1,465,000 | 1,396,000 | 1,124,000 |
Other Non-Current Assets | 5,561,000 | 7,783,000 | 4,764,000 | 2,250,000 | 144,000 | 182,000 | 2,893,000 | 2,120,000 | -14,000 | 162,000 | 302,000 | 74,000 | 1,805,000 | 2,295,000 | 2,561,000 | 3,298,000 | 6,924,000 | 6,289,000 | 6,244,000 | 5,766,000 | 5,743,000 |
Total Non-Current Assets | 44,189,000 | 41,216,000 | 38,503,000 | 36,402,000 | 41,998,000 | 38,796,000 | 33,028,000 | 30,686,000 | 29,279,000 | 26,162,000 | 24,887,000 | 23,129,000 | 23,424,000 | 22,813,000 | 21,729,000 | 21,318,000 | 21,262,000 | 19,759,000 | 19,824,000 | 18,653,000 | 18,301,000 |
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 | 49,806,000 | 44,755,000 | 42,683,000 | 39,719,000 | 45,496,000 | 41,882,000 | 36,288,000 | 33,767,000 | 32,041,000 | 28,737,000 | 27,974,000 | 25,935,000 | 26,339,000 | 26,009,000 | 24,896,000 | 24,195,000 | 24,590,000 | 23,754,000 | 23,785,000 | 23,335,000 | 21,297,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,290,000 | 1,361,000 | 1,604,000 | 1,414,000 | 1,000,000 | 1,076,000 | 1,329,000 | 1,171,000 | 1,079,000 | 809,000 | 973,000 | 962,000 | 848,000 | 782,000 | 729,000 | 723,000 | 899,000 | 1,198,000 | 1,145,000 | 1,187,000 | 892,000 |
Short Term Debt | 4,185,000 | 3,442,000 | 2,299,000 | 3,646,000 | 523,000 | 1,548,000 | 2,108,000 | 730,000 | 513,000 | 972,000 | 672,000 | 1,029,000 | 1,057,000 | 945,000 | 1,075,000 | 998,000 | 1,106,000 | 1,538,000 | 1,485,000 | 1,634,000 | 917,000 |
Tax Payables | 0 | 0 | -33,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,000 |
Deferred Revenue | 0 | 0 | 2,394,000 | 311,000 | 368,000 | 721,000 | 299,000 | 269,000 | 244,000 | 220,000 | 208,000 | 206,000 | 200,000 | 352,000 | 206,000 | 202,000 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 1,312,000 | 1,080,000 | 1,303,000 | 1,286,000 | 1,168,000 | 1,373,000 | 1,001,000 | 911,000 | 845,000 | 747,000 | 932,000 | 1,198,000 | 863,000 | 901,000 | 945,000 | 924,000 | 1,008,000 | 1,485,000 | 1,534,000 | 2,099,000 | 1,184,000 |
Total Current Liabilities | 6,787,000 | 5,883,000 | 5,173,000 | 6,346,000 | 2,691,000 | 3,997,000 | 4,438,000 | 2,812,000 | 2,437,000 | 2,528,000 | 2,577,000 | 3,189,000 | 2,768,000 | 2,628,000 | 2,749,000 | 2,645,000 | 3,013,000 | 4,231,000 | 4,164,000 | 4,920,000 | 3,009,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 20,617,000 | 17,528,000 | 16,941,000 | 14,605,000 | 19,084,000 | 16,062,000 | 12,134,000 | 12,185,000 | 11,269,000 | 8,760,000 | 8,343,000 | 7,214,000 | 7,014,000 | 7,187,000 | 7,089,000 | 7,370,000 | 7,741,000 | 6,971,000 | 7,474,000 | 6,791,000 | 7,317,000 |
Deferred Revenue | 0 | 0 | 0 | 7,478,000 | 7,749,000 | 7,079,000 | 6,522,000 | 6,447,000 | 4,232,000 | 4,387,000 | 4,614,000 | 3,913,000 | 5,593,000 | 5,481,000 | 2,251,000 | 1,079,000 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 2,748,000 | 2,649,000 | 2,394,000 | 2,163,000 | 2,822,000 | 2,315,000 | 1,975,000 | 1,888,000 | 4,162,000 | 3,923,000 | 3,776,000 | 3,321,000 | 3,191,000 | 3,181,000 | 2,707,000 | 2,181,000 | 2,054,000 | 1,932,000 | 1,585,000 | 1,527,000 | 1,267,000 |
Other Non-Current Liabilities | 8,056,000 | 7,640,000 | 7,774,000 | 7,892,000 | 11,132,000 | 10,373,000 | 8,999,000 | 8,780,000 | 8,836,000 | 8,579,000 | 4,895,000 | 7,578,000 | 5,899,000 | 479,000 | 3,333,000 | 4,604,000 | -9,795,000 | 4,719,000 | -9,059,000 | -8,318,000 | -8,584,000 |
Total Non-Current Liabilities | 31,421,000 | 27,817,000 | 27,109,000 | 24,660,000 | 30,216,000 | 26,049,000 | 21,133,000 | 20,965,000 | 20,105,000 | 17,414,000 | 17,055,000 | 14,792,000 | 16,160,000 | 16,328,000 | 15,380,000 | 15,234,000 | 9,506,000 | 8,903,000 | 9,059,000 | 8,318,000 | 8,584,000 |
Total Liabilities | 38,208,000 | 33,700,000 | 32,282,000 | 31,006,000 | 32,907,000 | 30,046,000 | 25,571,000 | 23,777,000 | 22,542,000 | 19,942,000 | 19,632,000 | 17,981,000 | 18,928,000 | 18,956,000 | 18,129,000 | 17,879,000 | 18,552,000 | 17,853,000 | 17,894,000 | 17,474,000 | 15,617,000 |
Common Stock | 6,754,000 | 6,713,000 | 6,651,000 | 5,379,000 | 5,406,000 | 5,233,000 | 4,245,000 | 3,989,000 | 4,030,000 | 4,123,000 | 3,904,000 | 3,907,000 | 3,587,000 | 3,417,000 | 3,440,000 | 3,257,000 | 3,175,000 | 3,176,000 | 3,467,000 | 3,483,000 | 3,323,000 |
Retained Earnings | 4,880,000 | 4,404,000 | 3,808,000 | 3,438,000 | 7,156,000 | 6,587,000 | 6,112,000 | 5,643,000 | 5,114,000 | 4,794,000 | 4,578,000 | 4,150,000 | 3,944,000 | 3,750,000 | 3,431,000 | 3,168,000 | 2,985,000 | 2,790,000 | 2,593,000 | 2,557,000 | 2,383,000 |
Accumulated Other Comprehensive Income/Loss | -42,000 | -67,000 | -62,000 | -112,000 | -137,000 | -148,000 | -120,000 | -120,000 | -133,000 | -145,000 | -155,000 | -136,000 | -158,000 | -158,000 | -149,000 | -147,000 | -165,000 | -113,000 | -211,000 | -271,000 | -158,000 |
Total Stockholders Equity | 11,592,000 | 11,050,000 | 10,397,000 | 8,705,000 | 12,425,000 | 11,672,000 | 10,237,000 | 9,512,000 | 9,011,000 | 8,772,000 | 8,327,000 | 7,921,000 | 7,373,000 | 7,009,000 | 6,722,000 | 6,278,000 | 5,995,000 | 5,853,000 | 5,849,000 | 5,769,000 | 5,548,000 |
Total Investments | 1,382,000 | 334,000 | 330,000 | 381,000 | 3,919,000 | 3,788,000 | 3,368,000 | 2,797,000 | 2,273,000 | 1,936,000 | 1,869,000 | 1,794,000 | 1,591,000 | 1,462,000 | 1,588,000 | 1,624,000 | -1,958,000 | -1,824,000 | -1,465,000 | -1,396,000 | -1,124,000 |
Total Debt | 24,802,000 | 20,970,000 | 19,240,000 | 18,251,000 | 19,652,000 | 17,610,000 | 14,242,000 | 12,915,000 | 11,782,000 | 9,807,000 | 9,015,000 | 8,243,000 | 8,071,000 | 8,132,000 | 8,164,000 | 8,368,000 | 8,558,000 | 8,509,000 | 8,959,000 | 8,425,000 | 8,234,000 |
Net Debt | 23,833,000 | 20,944,000 | 19,207,000 | 18,223,000 | 19,138,000 | 17,517,000 | 14,171,000 | 12,849,000 | 11,690,000 | 9,770,000 | 8,967,000 | 8,191,000 | 8,006,000 | 8,064,000 | 8,099,000 | 8,316,000 | 8,472,000 | 8,386,000 | 8,666,000 | 8,337,000 | 8,178,000 |
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 | 1,531,000 | 1,397,000 | 1,083,000 | 903,000 | 1,371,000 | 1,172,000 | 1,118,000 | 1,112,000 | 834,000 | 720,000 | 911,000 | 668,000 | 618,000 | 720,000 | 639,000 | 535,000 | 546,000 | 971,000 | 433,000 | 537,000 | 431,000 |
Depreciation & Amortization | 1,709,000 | 1,606,000 | 1,468,000 | 1,459,000 | 1,443,000 | 1,263,000 | 1,124,000 | 1,030,000 | 976,000 | 852,000 | 1,145,000 | 1,094,000 | 1,018,000 | 995,000 | 1,027,000 | 1,020,000 | 899,000 | 926,000 | 1,014,000 | 872,000 | 744,000 |
Deferred Income Tax | 78,000 | 181,000 | 44,000 | -32,000 | 407,000 | 329,000 | 114,000 | 196,000 | 265,000 | 237,000 | 356,000 | 164,000 | 47,000 | 220,000 | 457,000 | 205,000 | 348,000 | 144,000 | 28,000 | 147,000 | 129,000 |
Stock Based Compensation | 38,000 | 0 | 62,000 | 71,000 | 63,000 | 71,000 | 64,000 | 58,000 | 61,000 | 34,000 | 103,000 | 100,000 | 83,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 141,000 | 65,000 | -751,000 | 398,000 | 514,000 | -190,000 | 381,000 | -261,000 | -36,000 | -28,000 | -596,000 | 213,000 | 442,000 | 94,000 | -293,000 | 69,000 | -87,000 | 196,000 | 8,000 | -111,000 | 9,000 |
Accounts Receivable | -42,000 | 398,000 | -352,000 | -146,000 | 111,000 | 49,000 | -44,000 | -252,000 | -226,000 | 259,000 | 48,000 | -154,000 | 52,000 | 71,000 | 79,000 | 167,000 | 0 | 0 | 0 | 0 | 0 |
Inventory | -277,000 | -110,000 | -98,000 | -153,000 | 45,000 | 59,000 | -32,000 | -4,000 | 37,000 | 1,000 | -177,000 | 123,000 | 35,000 | -129,000 | -133,000 | 28,000 | 96,000 | 80,000 | -49,000 | -6,000 | -40,000 |
Accounts Payable | 43,000 | -306,000 | 109,000 | 308,000 | 266,000 | -288,000 | 146,000 | 129,000 | 145,000 | -158,000 | 128,000 | 14,000 | 40,000 | -23,000 | 12,000 | -162,000 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 417,000 | 83,000 | -410,000 | 389,000 | 92,000 | -10,000 | 311,000 | -134,000 | 8,000 | -130,000 | -595,000 | 230,000 | 315,000 | 175,000 | -251,000 | 36,000 | -183,000 | 116,000 | 57,000 | -105,000 | 49,000 |
Other Non-Cash Items | 1,847,000 | -29,000 | 71,000 | -36,000 | -48,000 | 26,000 | -28,000 | 30,000 | 37,000 | 25,000 | 23,000 | -278,000 | 1,000 | 974,000 | 1,022,000 | 1,010,000 | 16,000 | 45,000 | 76,000 | 428,000 | 426,000 |
Net Cash Provided by Operating Activities | 3,404,000 | 3,220,000 | 1,977,000 | 3,067,000 | 3,697,000 | 2,649,000 | 2,680,000 | 2,117,000 | 2,084,000 | 1,911,000 | 1,839,000 | 2,154,000 | 2,209,000 | 2,008,000 | 1,825,000 | 1,819,000 | 1,559,000 | 1,125,000 | 1,456,000 | 1,001,000 | 995,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -4,341,000 | -3,934,000 | -3,378,000 | -3,772,000 | -3,857,000 | -2,997,000 | -2,713,000 | -2,250,000 | -2,045,000 | -2,020,000 | -2,049,000 | -1,876,000 | -1,820,000 | -1,484,000 | -1,099,000 | -1,035,000 | -1,373,000 | -1,299,000 | -1,403,000 | -1,065,000 | -904,000 |
Acquisitions Net | 47,000 | -27,000 | -13,000 | -8,000 | -163,000 | -2,619,000 | -637,000 | -299,000 | -1,386,000 | -339,000 | 0 | 0 | 57,000 | 0 | 56,000 | 0 | -50,000 | 1,594,000 | -42,000 | -50,000 | 0 |
Purchases of Investments | -1,648,000 | 0 | -878,000 | -1,046,000 | -2,350,000 | -794,000 | -1,188,000 | -1,226,000 | -1,463,000 | -898,000 | -1,156,000 | -1,134,000 | -102,000 | -100,000 | -459,000 | -409,000 | 0 | 0 | 0 | -66,000 | 0 |
Sales/Maturities of Investments | 592,000 | 0 | 879,000 | 1,047,000 | 2,350,000 | 788,000 | 1,203,000 | 1,240,000 | 1,457,000 | 885,000 | 1,146,000 | 1,118,000 | 97,000 | 80,000 | 377,000 | 295,000 | 0 | 0 | 0 | 459,000 | 0 |
Other Investing Activities | -539,000 | -134,000 | -41,000 | -84,000 | -50,000 | -110,000 | -12,000 | -29,000 | 49,000 | 168,000 | -1,000 | -14,000 | -1,000 | -56,000 | -101,000 | 85,000 | -100,000 | 35,000 | 251,000 | -80,000 | 223,000 |
Net Cash Used for Investing Activities | -5,886,000 | -4,095,000 | -3,431,000 | -3,863,000 | -4,070,000 | -5,732,000 | -3,347,000 | -2,564,000 | -3,388,000 | -2,204,000 | -2,060,000 | -1,906,000 | -1,769,000 | -1,560,000 | -1,226,000 | -1,064,000 | -1,523,000 | 330,000 | -1,194,000 | -802,000 | -681,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 4,240,000 | 1,672,000 | 988,000 | 1,655,000 | 2,020,000 | 1,904,000 | 1,315,000 | 1,135,000 | 1,169,000 | 771,000 | 766,000 | 164,000 | -59,000 | -7,000 | -226,000 | -476,000 | 286,000 | -390,000 | 216,000 | 40,000 | 10,000 |
Common Stock Issued | 0 | 0 | 1,300,000 | 0 | 2,000 | 2,288,000 | 0 | 0 | 654,000 | 9,000 | 0 | 39,000 | 39,000 | 0 | 36,000 | 35,000 | 0 | 0 | 17,000 | 172,000 | 41,000 |
Common Stock Repurchased | 0 | 0 | -55,000 | -66,000 | 0 | 0 | 0 | -51,000 | -33,000 | 1,057,000 | -52,000 | 0 | 0 | -18,000 | 0 | 0 | -16,000 | -708,000 | -61,000 | -13,000 | 0 |
Dividends Paid | -795,000 | -752,000 | -685,000 | -791,000 | -760,000 | -692,000 | -620,000 | -592,000 | -531,000 | -501,000 | -470,000 | -445,000 | -407,000 | -389,000 | -360,000 | -348,000 | -344,000 | -364,000 | -365,000 | -360,000 | -354,000 |
Other Financing Activities | -25,000 | -37,000 | -86,000 | -527,000 | -466,000 | -400,000 | -41,000 | -71,000 | 100,000 | 7,000 | -27,000 | -19,000 | -16,000 | -31,000 | -36,000 | 0 | -10,000 | -6,000 | -10,000 | -6,000 | -9,000 |
Net Cash Used Provided by Financing Activities | 3,420,000 | 883,000 | 1,462,000 | 271,000 | 796,000 | 3,100,000 | 654,000 | 421,000 | 1,359,000 | 282,000 | 217,000 | -261,000 | -443,000 | -445,000 | -586,000 | -789,000 | -84,000 | -1,468,000 | -203,000 | -167,000 | -312,000 |
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 | 957,000 | 8,000 | 8,000 | -481,000 | 423,000 | 17,000 | -13,000 | -26,000 | 55,000 | -11,000 | -4,000 | -13,000 | -3,000 | 3,000 | 13,000 | -34,000 | -48,000 | -13,000 | 59,000 | 32,000 | 2,000 |
Cash at End of Period | 1,510,000 | 51,000 | 43,000 | 35,000 | 516,000 | 93,000 | 76,000 | 66,000 | 92,000 | 37,000 | 48,000 | 52,000 | 65,000 | 68,000 | 65,000 | 52,000 | 86,000 | 123,000 | 147,000 | 88,000 | 56,000 |
Cash at Start of Period | 553,000 | 43,000 | 35,000 | 516,000 | 93,000 | 76,000 | 89,000 | 92,000 | 37,000 | 48,000 | 52,000 | 65,000 | 68,000 | 65,000 | 52,000 | 86,000 | 134,000 | 136,000 | 88,000 | 56,000 | 54,000 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,424,000 | 3,220,000 | 1,977,000 | 3,067,000 | 3,697,000 | 2,649,000 | 2,680,000 | 2,117,000 | 2,084,000 | 1,911,000 | 1,839,000 | 2,154,000 | 2,209,000 | 2,008,000 | 1,825,000 | 1,819,000 | 1,559,000 | 1,125,000 | 1,456,000 | 1,001,000 | 995,000 |
Capital Expenditure | -4,341,000 | -3,934,000 | -3,378,000 | -3,772,000 | -3,857,000 | -2,997,000 | -2,713,000 | -2,250,000 | -2,045,000 | -2,020,000 | -2,049,000 | -1,876,000 | -1,820,000 | -1,484,000 | -1,099,000 | -1,035,000 | -1,373,000 | -1,299,000 | -1,403,000 | -1,065,000 | -904,000 |
Free Cash Flow | -918,000 | -714,000 | -1,401,000 | -705,000 | -160,000 | -348,000 | -33,000 | -133,000 | 39,000 | -109,000 | -210,000 | 278,000 | 389,000 | 524,000 | 726,000 | 784,000 | 186,000 | -174,000 | 53,000 | -64,000 | 91,000 |