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 | 2011-12-30 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 24,055,000 | 23,182,000 | 29,492,000 | 19,669,000 | 9,873,240 | 16,941,727 | 17,176,842 | 11,205,978 | 7,463,002 | 8,656,393 | 16,639,233 | 14,399,395 | 11,055,070 | 10,126,115 | 6,099,896 | 4,786,959 | 6,386,519 | 4,038,496 | 3,904,415 | 3,606,990 | 2,302,341 |
Revenue Growth | - | -21.40% | 49.94% | 99.22% | -41.72% | -1.37% | 53.28% | 50.15% | -13.79% | -47.98% | 15.56% | 30.25% | 9.17% | 66.00% | 27.43% | -25.05% | 58.14% | 3.43% | 8.25% | 56.67% | |
Cost of Revenue | 9,612,000 | 5,609,000 | 5,494,000 | 5,345,000 | 4,922,938 | 5,595,799 | 5,155,059 | 4,603,009 | 4,603,770 | 4,642,082 | 5,559,254 | 4,814,825 | 4,267,700 | 1,677,891 | 1,222,863 | 1,141,086 | 1,275,720 | 916,050 | 717,798 | 571,283 | 457,169 |
Gross Profit | 14,443,000 | 17,573,000 | 23,998,000 | 14,324,000 | 4,950,302 | 11,345,928 | 12,021,783 | 6,602,969 | 2,859,232 | 4,014,311 | 11,079,979 | 9,584,570 | 6,787,370 | 8,448,224 | 4,877,033 | 3,645,873 | 5,110,799 | 3,122,446 | 3,186,617 | 3,035,707 | 1,845,172 |
Gross Profit Margin | 59.88% | 75.80% | 81.37% | 72.83% | 50.14% | 66.97% | 69.99% | 58.92% | 38.31% | 46.37% | 66.59% | 66.56% | 61.40% | 83.43% | 79.95% | 76.16% | 80.02% | 77.32% | 81.62% | 84.16% | 80.14% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171,658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 3,558,000 | 6,349,000 | 7,105,000 | 4,684,000 | 3,181,552 | 5,840,921 | 5,630,212 | 3,764,704 | 2,402,450 | 2,752,576 | 4,528,070 | 3,997,152 | 3,367,039 | 2,376,948 | 1,352,067 | 645,649 | 243,708 | 205,210 | 164,981 | 125,918 | 115,013 |
Total Operating Expenses | 5,394,000 | 8,681,000 | 9,742,000 | 6,711,000 | 4,492,392 | 7,432,909 | 7,214,338 | 5,118,059 | 3,570,473 | 4,139,970 | 6,436,444 | 5,653,634 | 4,623,242 | 5,303,878 | 3,611,067 | 2,369,200 | 1,150,755 | 1,326,533 | 1,182,933 | 965,960 | 865,977 |
Operating Income or Loss | 9,292,000 | 9,603,000 | 14,370,000 | 6,102,000 | 468,138 | 3,699,011 | 4,469,346 | 926,402 | -1,225,281 | -6,686,079 | 5,241,823 | 3,675,211 | 1,479,797 | 2,113,309 | 523,319 | 970,841 | 3,767,185 | 1,648,396 | 1,895,426 | 1,991,815 | 979,195 |
Operating Margin | 38.59% | 41.42% | 48.73% | 31.02% | 4.74% | 21.83% | 26.02% | 8.27% | -16.42% | -77.24% | 31.50% | 25.52% | 13.39% | 20.87% | 8.58% | 20.28% | 58.99% | 40.82% | 48.55% | 55.22% | 42.53% |
Interest Expense | 140,000 | 148,000 | 179,000 | 178,000 | 205,266 | 185,129 | 245,052 | 274,372 | 281,681 | 237,393 | 201,458 | 235,460 | 213,552 | 210,363 | 129,586 | 100,901 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 13,093,000 | 12,618,000 | 15,280,000 | 11,273,000 | 3,868,491 | 7,694,108 | 8,259,557 | 4,903,449 | 2,791,633 | 3,189,901 | 8,595,526 | 7,529,047 | 5,348,326 | 5,660,727 | 3,207,892 | 2,825,861 | 4,901,001 | 2,974,947 | 2,637,326 | 2,830,818 | 1,586,299 |
Depreciation and Amortization | 3,956,000 | 3,618,000 | 3,793,000 | 4,032,000 | 3,885,579 | 4,088,601 | 3,613,813 | 3,624,996 | 3,855,074 | 3,313,644 | 3,997,041 | 3,600,976 | 3,169,703 | 2,516,381 | 1,941,926 | 1,549,188 | 1,326,875 | 1,065,545 | 817,089 | 654,258 | 504,403 |
Income Before Tax | 9,568,000 | 9,689,000 | 9,901,000 | 5,933,000 | -739,054 | 3,545,267 | 4,240,998 | 661,182 | -1,557,505 | -6,921,556 | 4,995,315 | 3,436,886 | 1,280,740 | 1,909,799 | 407,976 | 872,011 | 3,746,539 | 1,630,868 | 1,912,641 | 1,965,137 | 926,012 |
Income Tax Expense | 2,071,000 | 2,095,000 | 2,142,000 | 1,269,000 | -134,482 | 810,357 | 821,958 | -1,921,397 | -460,819 | -2,397,041 | 2,079,828 | 1,239,777 | 710,461 | 818,676 | 247,322 | 325,384 | 1,309,620 | 540,950 | 612,756 | 705,561 | 301,157 |
Net Income | 7,497,000 | 7,594,000 | 7,759,000 | 4,664,000 | -604,572 | 2,734,910 | 3,419,040 | 2,582,579 | -1,096,686 | -4,524,515 | 2,915,487 | 2,197,109 | 570,279 | 1,091,123 | 160,654 | 546,627 | 2,436,919 | 1,089,918 | 1,299,885 | 1,259,576 | 624,855 |
Net Income Margin | 31.16% | 32.76% | 26.31% | 23.71% | -6.12% | 16.14% | 19.90% | 23.05% | -14.69% | -52.27% | 17.52% | 15.26% | 5.16% | 10.78% | 2.63% | 11.42% | 38.16% | 26.99% | 33.29% | 34.92% | 27.14% |
EPS | 13.02 | 13.07 | 13.31 | 8.03 | -1.04 | 4.73 | 5.93 | 4.49 | -1.98 | -8.29 | 5.36 | 4.07 | 1.07 | 2.08 | 0.32 | 1.10 | 4.94 | 2.23 | 2.67 | 2.62 | 1.32 |
EPS Diluted | 12.95 | 13.00 | 13.22 | 7.99 | -1.04 | 4.71 | 5.89 | 4.46 | -1.98 | -8.29 | 5.32 | 4.02 | 1.06 | 2.05 | 0.32 | 1.09 | 4.86 | 2.19 | 2.62 | 2.57 | 1.29 |
Weighted Average Shares Out | - | 581,000 | 583,000 | 581,000 | 578,949 | 577,670 | 576,600 | 574,600 | 553,384 | 545,697 | 543,400 | 540,341 | 535,200 | 525,400 | 501,800 | 498,000 | 493,324 | 486,938 | 483,564 | 477,594 | 467,502 |
Weighted Average Shares Out Diluted | - | 584,000 | 587,000 | 584,000 | 578,949 | 580,777 | 580,400 | 578,700 | 553,400 | 545,700 | 548,500 | 546,227 | 541,600 | 532,600 | 509,000 | 503,800 | 501,084 | 495,274 | 492,200 | 487,950 | 476,752 |
Reported Currency: USD | Q2 | 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 | 2011-12-30 | 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 | 5,431,000 | 5,278,000 | 5,972,000 | 5,209,000 | 3,328,928 | 2,027,972 | 1,555,634 | 834,228 | 1,599,895 | 718,506 | 2,087,213 | 1,318,209 | 876,435 | 615,726 | 788,853 | 685,751 | 331,311 | 54,231 | 218,255 | 643,811 | 20,980 |
Short Term Investments | 0 | 0 | 0 | 0 | 64,559 | 1,299 | 23,806 | 7,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 5,431,000 | 5,278,000 | 5,972,000 | 5,209,000 | 3,328,928 | 2,027,972 | 1,555,634 | 834,228 | 1,599,895 | 718,506 | 2,087,213 | 1,318,209 | 876,435 | 615,726 | 788,853 | 685,751 | 331,311 | 54,231 | 218,255 | 643,811 | 20,980 |
Net Receivables | 2,659,000 | 2,716,000 | 2,871,000 | 2,335,000 | 1,545,293 | 2,153,323 | 2,343,124 | 1,710,851 | 1,228,625 | 971,314 | 1,850,932 | 1,663,650 | 1,685,781 | 1,477,836 | 1,168,195 | 808,426 | 749,748 | 946,040 | 848,445 | 762,462 | 450,974 |
Inventory | 1,069,000 | 1,275,000 | 1,058,000 | 584,000 | 629,401 | 767,297 | 859,359 | 483,865 | 350,017 | 598,935 | 706,597 | 563,268 | 683,187 | 590,594 | 415,792 | 261,723 | 187,970 | 102,322 | 113,591 | 63,215 | 40,037 |
Other Current Assets | 644,000 | 560,000 | 574,000 | 456,000 | 293,987 | 323,448 | 275,467 | 242,465 | 206,679 | 155,677 | 286,533 | 274,022 | 178,346 | 569,782 | 145,346 | 83,641 | 839,422 | 155,913 | 169,789 | 69,374 | 52,585 |
Total Current Assets | 9,803,000 | 9,935,000 | 10,475,000 | 8,584,000 | 5,862,168 | 5,273,339 | 5,057,390 | 3,279,108 | 3,554,603 | 2,592,244 | 5,416,021 | 4,072,015 | 3,589,884 | 3,253,938 | 2,527,446 | 1,839,541 | 2,108,451 | 1,292,039 | 1,350,080 | 1,563,238 | 586,803 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 33,644,000 | 32,297,000 | 29,429,000 | 28,426,000 | 28,598,627 | 30,364,595 | 28,075,519 | 25,665,037 | 25,707,078 | 24,210,721 | 29,172,644 | 26,148,836 | 23,337,681 | 21,288,824 | 18,680,900 | 16,139,225 | 13,657,302 | 10,429,254 | 7,944,047 | 6,087,179 | 5,101,603 |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 133,000 | 103,000 | 0 | 6,000 | 1,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 44,000 | 42,000 | 33,000 | 11,000 | 2,127 | 2,363 | 777 | 17,506 | 169,387 | 147,812 | 19,618 | 244,606 | 22,838 | 135,989 | 9,260 | 35,414 | 368,231 | 33,533 | 144,615 | 24,376 | 0 |
Other Non-Current Assets | 1,600,000 | 1,583,000 | 1,434,000 | 1,215,000 | 1,341,679 | 1,484,311 | 800,788 | 871,427 | 28,365 | 24,467 | 154,404 | 108,781 | 386,175 | 160,046 | 406,627 | 104,487 | -182,758 | 334,081 | -36,582 | 78,527 | 110,517 |
Total Non-Current Assets | 35,421,000 | 33,922,000 | 30,896,000 | 29,652,000 | 29,942,433 | 31,851,269 | 28,877,084 | 26,553,970 | 25,904,830 | 24,383,000 | 29,346,666 | 26,502,223 | 23,746,694 | 21,584,859 | 19,096,787 | 16,279,126 | 13,842,775 | 10,796,868 | 8,052,080 | 6,190,082 | 5,212,120 |
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 | 45,224,000 | 43,857,000 | 41,371,000 | 38,236,000 | 35,804,601 | 37,124,608 | 33,934,474 | 29,833,078 | 29,459,433 | 26,975,244 | 34,762,687 | 30,574,238 | 27,336,578 | 24,838,797 | 21,624,233 | 18,118,667 | 15,951,226 | 12,088,907 | 9,402,160 | 7,753,320 | 5,798,923 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 2,436,000 | 2,437,000 | 2,532,000 | 2,242,000 | 1,681,193 | 2,429,127 | 2,239,850 | 1,847,131 | 1,511,826 | 1,471,953 | 2,860,548 | 2,254,418 | 2,078,948 | 2,033,615 | 1,664,944 | 979,139 | 1,122,209 | 1,152,140 | 896,572 | 679,548 | 424,581 |
Short Term Debt | 837,000 | 359,000 | 1,579,000 | 277,000 | 1,076,143 | 1,383,889 | 913,093 | 356,235 | 6,579 | 6,579 | 6,579 | 6,579 | 406,579 | 189,683 | 220,000 | 37,000 | 37,000 | 0 | 0 | 126,075 | 0 |
Tax Payables | 600,000 | 466,000 | 405,000 | 518,000 | 205,754 | 254,850 | 214,726 | 148,874 | 118,411 | 93,618 | 140,098 | 159,365 | 162,083 | 147,105 | 82,168 | 92,858 | 86,265 | 104,647 | 130,984 | 140,902 | 0 |
Deferred Revenue | 1,116,000 | 992,000 | 0 | 954,000 | 423,173 | 421,123 | 214,726 | 245,284 | 214,531 | 185,164 | 342,435 | 210,160 | 230,723 | 135,989 | 162,833 | 164,558 | 454,496 | 0 | 0 | 305,561 | 0 |
Other Current Liabilities | 239,000 | 286,000 | 1,402,000 | 569,000 | 279,595 | 252,849 | 360,695 | 276,892 | 294,355 | 155,591 | 174,746 | 390,559 | 207,808 | 163,032 | 172,322 | 164,863 | 151,211 | 322,030 | 358,440 | 60,857 | 207,623 |
Total Current Liabilities | 4,628,000 | 4,074,000 | 5,513,000 | 4,042,000 | 3,460,104 | 4,486,988 | 3,728,364 | 2,725,542 | 2,027,291 | 1,819,287 | 3,384,308 | 2,861,716 | 2,924,058 | 2,522,319 | 2,220,099 | 1,345,560 | 1,764,916 | 1,474,170 | 1,255,012 | 1,172,041 | 632,204 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,250,000 | 4,441,000 | 3,795,000 | 5,072,000 | 5,035,351 | 4,160,919 | 5,170,169 | 6,030,836 | 6,979,779 | 6,653,685 | 5,903,354 | 5,906,642 | 5,905,602 | 5,009,166 | 5,003,341 | 2,760,000 | 1,860,000 | 1,185,000 | 733,442 | 858,992 | 1,077,622 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 5,731,000 | 5,402,000 | 4,710,000 | 4,749,000 | 4,859,327 | 5,046,101 | 4,413,398 | 3,518,214 | 5,188,640 | 4,587,902 | 6,822,946 | 5,522,354 | 4,327,396 | 3,867,219 | 3,501,706 | 3,382,413 | 2,813,522 | 2,071,307 | 1,513,128 | 1,122,588 | 902,354 |
Other Non-Current Liabilities | 2,456,000 | 1,850,000 | 2,574,000 | 2,193,000 | 2,147,932 | 1,789,884 | 1,258,355 | 1,275,213 | 1,282,142 | 971,335 | 939,497 | 865,067 | 894,758 | 799,189 | 667,455 | 632,652 | 498,291 | 368,336 | 300,907 | 283,407 | 241,319 |
Total Non-Current Liabilities | 11,437,000 | 11,693,000 | 11,079,000 | 12,014,000 | 12,042,610 | 10,996,904 | 10,841,922 | 10,824,263 | 13,450,561 | 12,212,922 | 13,665,797 | 12,294,063 | 11,127,756 | 9,675,574 | 9,172,502 | 6,775,065 | 5,171,813 | 3,624,643 | 2,547,477 | 2,264,987 | 2,221,295 |
Total Liabilities | 16,065,000 | 15,767,000 | 16,592,000 | 16,056,000 | 15,502,714 | 15,483,892 | 14,570,286 | 13,549,805 | 15,477,852 | 14,032,209 | 17,050,105 | 15,155,779 | 14,051,814 | 12,197,893 | 11,392,601 | 8,120,625 | 6,936,729 | 5,098,813 | 3,802,489 | 3,437,028 | 2,853,499 |
Common Stock | 206,000 | 206,000 | 206,000 | 206,000 | 205,837 | 205,822 | 205,804 | 205,788 | 205,770 | 205,502 | 205,492 | 202,732 | 202,720 | 202,693 | 202,542 | 202,526 | 202,498 | 202,495 | 202,495 | 202,495 | 201,247 |
Retained Earnings | 25,071,000 | 22,634,000 | 18,472,000 | 15,919,000 | 14,169,969 | 15,648,604 | 13,543,130 | 10,593,533 | 8,398,118 | 9,870,816 | 14,763,098 | 12,168,277 | 10,175,631 | 9,789,345 | 8,870,179 | 8,866,747 | 8,466,143 | 6,156,721 | 5,151,034 | 3,920,483 | 2,706,845 |
Accumulated Other Comprehensive Income/Loss | -8,000 | -9,000 | -8,000 | -12,000 | -12,328 | -4,652 | -1,358 | -19,297 | -19,010 | -33,338 | -23,056 | 415,834 | 439,895 | 401,746 | 440,071 | 339,720 | 27,787 | 466,702 | 176,704 | 140,891 | 118,154 |
Total Stockholders Equity | 29,159,000 | 28,090,000 | 24,779,000 | 22,180,000 | 20,301,887 | 21,640,716 | 19,364,188 | 16,283,273 | 13,981,581 | 12,943,035 | 17,712,582 | 15,418,459 | 13,284,764 | 12,640,904 | 10,231,632 | 9,998,042 | 9,014,497 | 6,990,094 | 5,599,671 | 4,316,292 | 2,945,424 |
Total Investments | 133,000 | 103,000 | 0 | 6,000 | 65,622 | 1,299 | 23,806 | 7,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 4,087,000 | 4,800,000 | 5,374,000 | 5,349,000 | 6,111,494 | 5,544,808 | 6,083,262 | 6,387,071 | 6,986,358 | 6,660,264 | 5,909,933 | 5,913,221 | 6,312,181 | 5,009,166 | 5,223,341 | 2,797,000 | 1,897,000 | 1,185,000 | 733,442 | 985,067 | 1,077,622 |
Net Debt | -1,344,000 | -478,000 | -598,000 | 140,000 | 2,782,566 | 3,516,836 | 4,527,628 | 5,552,843 | 5,386,463 | 5,941,758 | 3,822,720 | 4,595,012 | 5,435,746 | 4,393,440 | 4,434,488 | 2,111,249 | 1,565,689 | 1,130,769 | 515,187 | 341,256 | 1,056,642 |
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 | 2011-12-30 | 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 | 7,497,000 | 7,594,000 | 1,985,000 | 4,664,000 | -604,572 | 2,734,910 | 3,419,040 | 2,582,579 | -1,096,686 | -4,524,515 | 2,915,487 | 2,197,109 | 570,279 | 1,091,123 | 160,654 | 546,627 | 2,436,919 | 1,089,918 | 1,299,885 | 1,259,576 | 624,855 |
Depreciation & Amortization | 3,683,000 | 2,781,000 | 910,000 | 5,162,000 | 4,402,279 | 3,963,712 | 3,773,507 | 3,967,895 | 4,038,100 | 9,848,006 | 3,299,294 | 3,917,231 | 4,498,478 | 2,516,381 | 2,478,642 | 2,140,520 | 1,326,875 | 1,065,545 | 817,089 | 654,258 | 504,403 |
Deferred Income Tax | 582,000 | 683,000 | 122,000 | -122,000 | -186,390 | 631,658 | 894,156 | -1,473,872 | -515,206 | -2,482,307 | 1,704,946 | 874,765 | 292,938 | 499,300 | 76,245 | 174,392 | 1,133,630 | 426,827 | 385,842 | 270,291 | 204,231 |
Stock Based Compensation | 198,000 | 177,000 | 133,000 | 152,000 | 146,000 | 174,738 | 155,337 | 133,849 | 128,090 | 130,577 | 145,086 | 134,055 | 127,778 | 128,345 | 107,378 | 95,180 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | -397,000 | 191,000 | 97,000 | -518,000 | 152,160 | 393,474 | -230,105 | -964,912 | -256,334 | -145,884 | 440,698 | 102,322 | -282,749 | -81,366 | 77,846 | -178,420 | 97,736 | 109,526 | -45,032 | -13,640 | -44,929 |
Accounts Receivable | -422,000 | -38,000 | -182,000 | -821,000 | 466,523 | -91,792 | -368,180 | -392,131 | -232,799 | 641,412 | 84,982 | -23,613 | -178,683 | -339,780 | -339,126 | -47,818 | 0 | 0 | 0 | 0 | 0 |
Inventory | 264,000 | -231,000 | -108,000 | -13,000 | 122,647 | 90,284 | -395,408 | -174,548 | 170,694 | 58,450 | -161,958 | 53,402 | -156,762 | -176,623 | -171,791 | -50,146 | -92,049 | 9,638 | -50,370 | -23,085 | -17,898 |
Accounts Payable | 160,000 | -119,000 | 341,000 | 456,000 | -795,267 | 168,539 | 439,347 | 324,192 | -74,048 | -1,409,197 | 543,630 | 178,701 | -17,150 | 351,087 | 654,688 | -153,565 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | -399,000 | 579,000 | 46,000 | -140,000 | 358,257 | 226,443 | 94,136 | -722,425 | -120,181 | 563,451 | -25,956 | -106,168 | 69,846 | 83,950 | -65,925 | 73,109 | 189,785 | 99,888 | 5,338 | 9,445 | -27,031 |
Other Non-Cash Items | 4,069,000 | -86,000 | 17,000 | -547,000 | 1,097,910 | 264,688 | -243,327 | 19,797 | 61,099 | 769,288 | 143,644 | 103,932 | 30,053 | 424,627 | -192,163 | 144,140 | 290,352 | 71,176 | 148,108 | 1,429 | -2,683 |
Net Cash Provided by Operating Activities | 11,600,000 | 11,340,000 | 3,166,000 | 8,791,000 | 5,007,783 | 8,163,180 | 7,768,608 | 4,265,336 | 2,359,063 | 3,595,165 | 8,649,155 | 7,329,414 | 5,236,777 | 4,578,410 | 2,708,602 | 2,922,439 | 4,633,249 | 2,893,365 | 2,578,553 | 2,369,426 | 1,444,347 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -6,545,000 | -6,185,000 | -1,014,000 | -3,850,000 | -3,464,700 | -6,422,526 | -6,076,475 | -4,124,242 | -2,582,795 | -5,013,163 | -8,246,805 | -7,060,627 | -7,355,116 | -6,950,812 | -5,581,382 | -3,503,009 | -5,195,471 | -3,679,062 | -2,819,230 | -1,724,763 | -1,416,684 |
Acquisitions Net | 38,000 | 140,000 | 349,000 | 231,000 | 191,928 | 140,292 | 227,446 | 226,768 | 54,534 | 192,807 | 0 | 0 | 0 | 0 | -210,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23,922 | 0 | -118,221 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 346,000 | -295,000 | -172,000 | 200,000 | -74,734 | 105,061 | -93,687 | 136,833 | 1,275,317 | -307,093 | 733,240 | 745,849 | 1,235,853 | 1,219,792 | 888,608 | 206,679 | 228,953 | 223,288 | 108,857 | 46,655 | 19,776 |
Net Cash Used for Investing Activities | -6,161,000 | -6,340,000 | -837,000 | -3,419,000 | -3,347,506 | -6,177,173 | -6,170,162 | -3,987,409 | -1,252,944 | -5,320,256 | -7,513,565 | -6,314,778 | -6,119,263 | -5,754,942 | -4,902,774 | -3,414,551 | -4,966,518 | -3,455,774 | -2,710,373 | -1,678,108 | -1,396,908 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -33,000 | -1,282,000 | -10,000 | -787,000 | -1,019,444 | -912,899 | -358,219 | -606,555 | -570,182 | -506,156 | -505,966 | -405,780 | -2,824 | -220,000 | -45,300 | -8,895 | -712,000 | -451,558 | -251,625 | 0 | -31,250 |
Common Stock Issued | 22,000 | 20,000 | 28,000 | 19,000 | 1,500,021 | 17,946 | 20,560 | 20,840 | 754,675 | 1,272,633 | 518,469 | 38,730 | 1,317,025 | 1,388,265 | 2,478,659 | 920,465 | 72,572 | 55,320 | 36,033 | 64,668 | 75,510 |
Common Stock Repurchased | -1,877,000 | -1,038,000 | -8,000 | -41,000 | -16,130 | -25,152 | -63,456 | -63,408 | -82,125 | -48,791 | -127,424 | -63,784 | -58,592 | -23,922 | -11,295 | -10,986 | -23,229 | -51,197 | -50,199 | 0 | -50,000 |
Dividends Paid | -2,884,000 | -3,386,000 | -5,148,000 | -2,684,000 | -820,823 | -588,200 | -438,045 | -386,531 | -372,845 | -367,005 | -279,695 | -199,178 | -181,080 | -167,169 | -153,240 | -142,260 | -115,204 | -84,020 | -60,443 | -42,986 | -37,595 |
Other Financing Activities | -854,000 | -8,000 | -18,000 | -2,562,000 | -2,649 | -5,016 | 57 | -57 | 27,755 | 20,240 | 66,882 | 56,086 | 65,222 | 31,365 | 34,595 | 75,838 | 1,422,966 | 925,178 | 27,352 | -93,992 | 97 |
Net Cash Used Provided by Financing Activities | -4,772,000 | -5,694,000 | -1,414,000 | -3,493,000 | -359,025 | -1,513,321 | -839,103 | -1,035,711 | -242,722 | 370,921 | -327,734 | -573,926 | 1,139,751 | 1,008,539 | 2,303,419 | 834,162 | 645,105 | 393,723 | -298,882 | -72,310 | -43,238 |
Effect of Forex Changes on Cash | 0 | 0 | 1,000 | 1,000 | -296 | -348 | -37,937 | -7,883 | 17,992 | -14,537 | -38,852 | 1,064 | 3,444 | -5,134 | -6,145 | 12,390 | -34,756 | 4,662 | 5,146 | 3,823 | 12,336 |
Net Change in Cash | 667,000 | -694,000 | 916,000 | 1,880,000 | 1,300,956 | 472,338 | 721,406 | -765,667 | 881,389 | -1,368,707 | 769,004 | 441,774 | 260,709 | -173,127 | 103,102 | 354,440 | 277,080 | -164,024 | -425,556 | 622,831 | 16,537 |
Cash at End of Period | 21,327,000 | 5,278,000 | 5,209,000 | 5,209,000 | 3,328,928 | 2,027,972 | 1,555,634 | 834,228 | 1,599,895 | 718,506 | 2,087,213 | 1,318,209 | 876,435 | 615,726 | 788,853 | 685,751 | 331,311 | 54,231 | 218,255 | 643,811 | 20,980 |
Cash at Start of Period | 20,660,000 | 5,972,000 | 4,293,000 | 3,329,000 | 2,027,972 | 1,555,634 | 834,228 | 1,599,895 | 718,506 | 2,087,213 | 1,318,209 | 876,435 | 615,726 | 788,853 | 685,751 | 331,311 | 54,231 | 218,255 | 643,811 | 20,980 | 4,443 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 11,600,000 | 11,340,000 | 3,166,000 | 8,791,000 | 5,007,783 | 8,163,180 | 7,768,608 | 4,265,336 | 2,359,063 | 3,595,165 | 8,649,155 | 7,329,414 | 5,236,777 | 4,578,410 | 2,708,602 | 2,922,439 | 4,633,249 | 2,893,365 | 2,578,553 | 2,369,426 | 1,444,347 |
Capital Expenditure | -6,545,000 | -6,185,000 | -1,014,000 | -3,850,000 | -3,464,700 | -6,422,526 | -6,076,475 | -4,124,242 | -2,582,795 | -5,013,163 | -8,246,805 | -7,060,627 | -7,355,116 | -6,950,812 | -5,581,382 | -3,503,009 | -5,195,471 | -3,679,062 | -2,819,230 | -1,724,763 | -1,416,684 |
Free Cash Flow | 5,055,000 | 5,155,000 | 2,152,000 | 4,941,000 | 1,543,083 | 1,740,654 | 1,692,133 | 141,094 | -223,732 | -1,417,998 | 402,350 | 268,787 | -2,118,339 | -2,372,402 | -2,872,780 | -580,570 | -562,222 | -785,697 | -240,677 | 644,663 | 27,663 |