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 10,969,000 12,687,000 8,295,000 7,799,000 7,491,000 8,203,000 6,807,000 6,893,000 6,179,000 6,383,000 5,911,000 6,654,000 6,473,000 6,012,000 6,333,000 6,378,000 5,837,000 5,232,000 5,026,000 5,465,000 5,477,000
Revenue Growth - 52.95% 6.36% 4.11% -8.68% 20.51% -1.25% 11.56% -3.20% 7.99% -11.17% 2.80% 7.67% -5.07% -0.71% 9.27% 11.56% 4.10% -8.03% -0.22%
Cost of Revenue -35,000 46,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gross Profit 11,004,000 12,641,000 8,295,000 7,799,000 7,491,000 8,203,000 6,807,000 6,893,000 6,179,000 6,383,000 5,911,000 6,654,000 6,473,000 6,012,000 6,333,000 6,378,000 5,837,000 5,232,000 5,026,000 5,465,000 5,477,000
Gross Profit Margin 100.27% 99.64% 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 3,042,000 3,102,000 2,803,000 2,870,000 2,834,000 2,418,000 2,502,000 2,364,000 2,319,000 2,181,000 2,081,000 2,279,000 2,309,000 2,221,000 2,198,000 2,117,000 1,855,000 1,517,000 1,590,000 1,542,000 1,378,000
Total Operating Expenses -1,653,000 1,601,000 -4,224,000 -4,282,000 -5,694,000 -5,001,000 -2,999,000 -3,431,000 -3,532,000 -3,517,000 -3,434,000 -3,634,000 -3,749,000 -3,521,000 -4,508,000 359,000 -6,407,000 -677,000 -313,000 -1,228,000 -2,138,000
Operating Income or Loss 4,994,000 10,609,000 4,071,000 3,517,000 1,797,000 3,202,000 3,808,000 3,462,000 2,647,000 2,866,000 2,477,000 3,020,000 2,724,000 2,491,000 1,825,000 2,081,000 -570,000 4,555,000 4,713,000 4,237,000 3,339,000
Operating Margin 43.90% 83.62% 49.08% 45.10% 23.99% 39.03% 55.94% 50.22% 42.84% 44.90% 41.90% 45.39% 42.08% 41.43% 28.82% 32.63% -9.77% 87.06% 93.77% 77.53% 60.96%
Interest Expense 3,505,000 989,000 978,000 441,000 790,000 1,457,000 1,043,000 691,000 578,000 495,000 451,000 412,000 512,000 661,000 885,000 1,314,000 2,094,000 3,018,000 3,082,000 2,030,000 1,102,000
EBITDA 1,700,000 481,000 4,507,000 3,866,000 2,289,000 3,674,000 4,168,000 3,803,000 3,100,000 3,307,000 2,891,000 3,527,000 3,255,000 2,946,000 2,282,000 2,422,000 -562,000 4,922,000 5,112,000 4,642,000 3,798,000
Depreciation and Amortization 482,000 481,000 436,000 349,000 492,000 472,000 360,000 341,000 453,000 441,000 414,000 507,000 531,000 455,000 457,000 341,000 8,000 367,000 399,000 405,000 459,000
Income Before Tax 2,929,000 2,988,000 3,093,000 3,517,000 1,797,000 3,202,000 2,765,000 2,771,000 2,065,000 2,365,000 2,028,000 2,598,000 2,210,000 1,831,000 940,000 767,000 -2,664,000 1,537,000 1,627,000 2,207,000 2,237,000
Income Tax Expense 618,000 639,000 647,000 747,000 370,000 690,000 572,000 577,000 505,000 659,000 545,000 772,000 636,000 533,000 187,000 30,000 -551,000 461,000 443,000 659,000 712,000
Net Income 2,311,000 2,349,000 2,446,000 2,770,000 1,427,000 2,512,000 2,193,000 2,194,000 1,564,000 1,712,000 1,481,000 1,836,000 1,576,000 1,297,000 753,000 737,000 -2,113,000 1,076,000 1,188,000 1,548,000 1,525,000
Net Income Margin 22.55% 18.52% 29.49% 35.52% 19.05% 30.62% 32.22% 31.83% 25.31% 26.82% 25.05% 27.59% 24.35% 21.57% 11.89% 11.56% -36.20% 20.57% 23.64% 28.33% 27.84%
EPS 3.15 3.23 3.38 3.78 1.84 3.38 3.26 2.88 1.95 2.03 1.68 2.05 1.69 1.20 0.64 0.73 -3.82 2.00 2.14 2.79 2.72
EPS Diluted 3.15 3.22 3.35 3.73 1.83 3.33 3.20 2.83 1.93 2.01 1.66 2.02 1.66 1.18 0.62 0.67 -3.82 1.99 2.13 2.77 2.68
Weighted Average Shares Out - 684,172 688,634 702,189 714,730 710,434 673,346 728,289 757,367 798,628 833,116 869,463 904,425 906,461 790,850 696,452 553,000 538,000 554,673 554,480 560,294
Weighted Average Shares Out Diluted - 687,678 694,952 711,198 719,735 720,065 685,488 740,691 764,430 807,659 842,967 894,736 945,554 949,534 806,611 726,508 553,000 540,000 557,277 558,484 568,657

Reported Currency: USD Q1 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 2,796,000 3,142,000 3,466,000 2,994,000 3,147,000 3,278,000 2,681,000 2,514,000 2,392,000 2,540,000 3,091,000 3,178,000 2,441,000 2,663,000 2,159,000 2,318,000 3,746,000 2,687,000 2,737,000 3,078,000 2,561,000
Short Term Investments 60,869,000 71,779,000 59,854,000 72,682,000 70,912,000 37,978,000 34,655,000 34,573,000 33,937,000 31,715,000 30,322,000 23,713,000 17,628,000 1,781,000 1,515,000 3,369,000 15,509,000 10,548,000 11,053,000 21,924,000 0
Cash + Short Term Investments 2,796,000 -3,142,000 62,449,000 75,676,000 74,059,000 41,256,000 36,784,000 37,087,000 36,329,000 34,255,000 33,413,000 26,891,000 20,069,000 4,444,000 3,674,000 5,687,000 19,255,000 13,235,000 2,737,000 3,078,000 2,561,000
Net Receivables 2,557,000 5,578,000 2,704,000 3,052,000 2,915,000 3,363,000 3,600,000 4,068,000 3,974,000 3,854,000 3,720,000 3,625,000 3,549,000 4,873,000 4,815,000 4,942,000 5,820,000 6,193,000 1,979,000 511,000 397,000
Inventory -5,353,000 -2,436,000 -12,415,000 -41,825,000 -40,359,000 -8,769,000 18,000 -8,616,000 -8,456,000 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Assets 27,579,000 29,331,000 15,939,000 41,825,000 40,359,000 8,769,000 60,723,000 8,616,000 8,456,000 0 0 0 0 0 0 0 0 0 0 0 0
Total Current Assets 27,579,000 29,331,000 68,677,000 78,728,000 76,974,000 44,619,000 103,564,000 41,155,000 40,303,000 38,109,000 37,133,000 30,516,000 23,618,000 9,317,000 8,489,000 10,629,000 25,075,000 19,428,000 4,716,000 3,589,000 2,958,000
Non-Current Assets
Property, Plant and Equipment 3,313,000 3,319,000 2,814,000 2,736,000 2,865,000 2,843,000 2,379,000 2,649,000 2,803,000 2,946,000 3,193,000 3,261,000 3,123,000 2,944,000 2,868,000 2,899,000 2,957,000 2,576,000 2,142,000 1,726,000 1,619,000
Goodwill 4,918,000 4,919,000 4,915,000 4,514,000 4,258,000 4,252,000 2,478,000 2,445,000 2,416,000 2,416,000 2,416,000 2,416,000 2,416,000 2,417,000 2,417,000 2,417,000 2,624,000 2,470,000 2,193,000 2,169,000 0
Intangible Assets 1,871,000 1,862,000 1,915,000 1,277,000 795,000 1,194,000 978,000 885,000 753,000 797,000 873,000 990,000 724,000 721,000 884,000 806,000 667,000 765,000 166,000 208,000 0
Long Term Investments 26,756,000 28,185,000 60,590,000 73,578,000 71,796,000 38,856,000 35,412,000 35,459,000 34,373,000 32,171,000 30,869,000 24,264,000 18,119,000 17,642,000 17,576,000 22,292,000 18,181,000 12,032,000 13,103,000 22,430,000 25,019,000
Tax Assets 142,133,000 1,438,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 7,936,000 145,520,000 1,787,000 -82,105,000 -79,714,000 -47,145,000 1,258,000 -41,438,000 -40,345,000 -38,330,000 -37,351,000 -30,931,000 -24,382,000 -23,724,000 -23,745,000 -28,414,000 -24,429,000 -17,843,000 -18,128,000 -26,974,000 -28,119,000
Total Non-Current Assets 186,927,000 185,243,000 72,021,000 82,105,000 79,714,000 47,145,000 42,505,000 41,438,000 40,345,000 38,330,000 37,351,000 30,931,000 24,382,000 23,724,000 23,745,000 28,414,000 24,429,000 17,843,000 18,128,000 26,974,000 28,119,000
Other Assets 0 0 66,754,000 50,283,000 47,992,000 77,605,000 0 59,600,000 61,529,000 64,643,000 64,222,000 68,996,000 73,895,000 83,926,000 78,773,000 74,337,000 70,260,000 73,691,000 77,825,000 74,662,000 63,379,000
Total Assets 214,506,000 214,574,000 207,452,000 211,116,000 204,680,000 169,369,000 146,069,000 142,193,000 142,177,000 141,082,000 138,706,000 130,443,000 121,895,000 116,967,000 111,007,000 113,380,000 119,764,000 110,962,000 100,669,000 105,225,000 94,456,000
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 3,201,000 6,993,000 4,838,000 980,000 1,192,000 1,011,000 573,000 4,012,000 3,535,000 1,507,000 1,556,000 1,380,000 6,280,000 3,239,000 1,574,000 1,415,000 9,959,000 4,747,000 2,796,000 4,246,000 5,312,000
Tax Payables 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2,427,000 2,283,000 2,142,000 2,216,000
Deferred Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 92,202,000 93,061,000 -512,000 -980,000 -1,192,000 -1,011,000 0 -4,012,000 -3,535,000 -1,507,000 -1,556,000 -1,380,000 -6,280,000 -3,239,000 -1,574,000 -1,415,000 -9,959,000 -4,747,000 -2,796,000 -4,246,000 -5,312,000
Total Current Liabilities 95,403,000 100,054,000 4,326,000 980,000 1,192,000 1,011,000 573,000 4,012,000 3,535,000 1,507,000 1,556,000 1,380,000 6,280,000 3,239,000 1,574,000 1,415,000 9,959,000 4,747,000 2,796,000 4,246,000 5,312,000
Non-Current Liabilities
Long Term Debt 15,268,000 12,420,000 13,714,000 11,821,000 14,973,000 14,970,000 14,426,000 14,904,000 14,388,000 15,844,000 14,967,000 9,633,000 7,085,000 9,682,000 9,558,000 10,507,000 13,585,000 12,857,000 12,558,000 15,227,000 13,983,000
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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 84,817,000 82,928,000 -9,388,000 -11,821,000 -14,973,000 -14,970,000 0 -14,904,000 -14,388,000 -15,844,000 -14,967,000 -9,633,000 -7,085,000 -9,682,000 -9,558,000 -10,507,000 -13,585,000 -12,857,000 -12,558,000 -15,227,000 -13,983,000
Total Non-Current Liabilities 100,085,000 95,348,000 4,326,000 11,821,000 14,973,000 14,970,000 14,426,000 14,904,000 14,388,000 15,844,000 14,967,000 9,633,000 7,085,000 9,682,000 9,558,000 10,507,000 13,585,000 12,857,000 12,558,000 15,227,000 13,983,000
Total Liabilities 195,488,000 195,402,000 190,125,000 188,906,000 181,569,000 148,166,000 129,819,000 125,808,000 125,945,000 125,212,000 123,041,000 115,817,000 108,131,000 103,716,000 96,927,000 99,883,000 107,687,000 101,801,000 90,647,000 95,779,000 85,532,000
Common Stock 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 2,051,000 1,779,000 1,779,000 1,295,000 1,295,000 1,295,000 1,295,000 1,295,000
Retained Earnings 23,224,000 22,997,000 21,689,000 20,236,000 18,384,000 18,315,000 16,578,000 15,122,000 13,441,000 12,358,000 11,141,000 10,156,000 8,768,000 7,554,000 6,719,000 6,326,000 5,824,000 8,413,000 8,317,000 8,007,000 7,269,000
Accumulated Other Comprehensive Income/Loss -4,888,000 -4,487,000 -5,110,000 1,207,000 2,601,000 1,192,000 -112,000 73,000 59,000 197,000 429,000 82,000 375,000 470,000 314,000 241,000 98,000 -126,000 -179,000 -413,000 -169,000
Total Stockholders Equity 19,018,000 19,172,000 17,327,000 22,210,000 23,111,000 21,203,000 16,250,000 16,365,000 16,205,000 15,839,000 15,626,000 14,589,000 13,716,000 13,201,000 14,051,000 13,497,000 12,077,000 9,161,000 10,022,000 9,446,000 8,924,000
Total Investments 26,756,000 28,185,000 120,852,000 146,260,000 142,708,000 76,834,000 70,773,000 70,032,000 68,310,000 63,886,000 61,191,000 47,977,000 35,747,000 19,423,000 19,091,000 25,661,000 33,690,000 22,580,000 13,103,000 22,430,000 25,019,000
Total Debt 19,153,000 20,035,000 18,552,000 12,801,000 16,165,000 15,981,000 14,999,000 18,916,000 17,923,000 17,351,000 16,523,000 11,013,000 13,365,000 12,921,000 11,132,000 11,922,000 23,544,000 17,604,000 15,354,000 19,473,000 19,295,000
Net Debt 16,357,000 16,893,000 15,086,000 9,807,000 13,018,000 12,703,000 12,318,000 16,402,000 15,531,000 14,811,000 13,432,000 7,835,000 10,924,000 10,258,000 8,973,000 9,604,000 19,798,000 14,917,000 12,617,000 16,395,000 16,734,000

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 2,311,000 2,349,000 2,446,000 2,770,000 1,427,000 2,512,000 2,193,000 2,194,000 1,560,000 1,706,000 1,483,000 1,826,000 1,574,000 1,298,000 753,000 737,000 -2,113,000 1,076,000 1,188,000 1,549,000 1,525,000
Depreciation & Amortization 482,000 481,000 436,000 349,000 492,000 472,000 360,000 341,000 453,000 441,000 414,000 507,000 531,000 455,000 457,000 341,000 8,000 367,000 399,000 405,000 459,000
Deferred Income Tax -99,000 -106,000 -60,000 -14,000 -162,000 -246,000 30,000 -251,000 -148,000 -71,000 79,000 253,000 271,000 437,000 176,000 184,000 -1,140,000 -178,000 -21,000 -16,000 -13,000
Stock Based Compensation 157,000 169,000 165,000 120,000 123,000 132,000 127,000 118,000 111,000 100,000 83,000 78,000 69,000 59,000 64,000 45,000 57,000 61,000 0 0 0
Change in Working Capital -165,000 488,000 210,000 -239,000 -494,000 -149,000 597,000 -581,000 195,000 196,000 -791,000 -226,000 -261,000 293,000 95,000 1,002,000 960,000 -423,000 1,281,000 -519,000 -691,000
Accounts Receivable 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Accounts Payable 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Working Capital 206,000 488,000 210,000 -239,000 -494,000 -149,000 597,000 -581,000 195,000 196,000 -791,000 -226,000 -261,000 293,000 95,000 1,002,000 960,000 -423,000 1,281,000 -519,000 -691,000
Other Non-Cash Items 984,000 629,000 3,231,000 -282,000 -1,015,000 -897,000 -451,000 -327,000 -57,000 46,000 808,000 2,157,000 373,000 -176,000 1,760,000 1,485,000 5,332,000 -1,589,000 416,000 2,968,000 1,991,000
Net Cash Provided by Operating Activities 3,340,000 4,010,000 6,428,000 2,704,000 371,000 1,824,000 2,856,000 1,494,000 2,114,000 2,418,000 2,076,000 4,595,000 2,557,000 2,366,000 3,305,000 3,794,000 3,104,000 -686,000 3,493,000 4,186,000 3,505,000
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -443,000 -516,000 -472,000 -309,000 -358,000 -304,000 -134,000 -231,000 -312,000 -249,000 -282,000 -480,000 -488,000 -378,000 -245,000 -248,000 -552,000 -631,000 -460,000 -437,000 -391,000
Acquisitions Net 2,547,000 70,000 -851,000 -297,000 -4,000 1,210,000 -43,000 -44,000 -219,000 458,000 279,000 674,000 393,000 0 -1,951,000 546,000 66,000 -230,000 -5,000 0 0
Purchases of Investments -18,656,000 -20,103,000 -29,714,000 -12,885,000 -36,712,000 -14,606,000 -15,279,000 -15,294,000 -24,719,000 -21,490,000 -13,489,000 -18,911,000 -7,453,000 -5,956,000 -5,219,000 -126,733,000 -79,238,000 -15,552,000 -5,332,000 -7,966,000 -13,837,000
Sales/Maturities of Investments 5,738,000 7,048,000 35,165,000 9,267,000 5,458,000 13,924,000 14,885,000 16,334,000 22,164,000 20,268,000 7,798,000 13,267,000 7,050,000 6,065,000 9,060,000 121,654,000 75,112,000 15,769,000 15,639,000 11,633,000 17,565,000
Other Investing Activities 3,019,000 4,512,000 -8,999,000 -3,744,000 -286,000 -1,021,000 -3,570,000 -351,000 199,000 -2,918,000 -3,244,000 -4,734,000 -6,035,000 -5,016,000 63,000 5,857,000 -1,303,000 -5,390,000 -6,644,000 -9,474,000 -7,075,000
Net Cash Used for Investing Activities -7,120,000 -8,989,000 -4,871,000 -7,968,000 -31,902,000 -797,000 -4,141,000 414,000 -2,887,000 -3,931,000 -8,938,000 -10,184,000 -6,533,000 -5,285,000 1,708,000 1,076,000 -5,915,000 -6,034,000 3,198,000 -6,244,000 -3,738,000
Cash Flows from Financing Activities
Debt Repayment -3,334,000 -748,000 -1,762,000 -3,603,000 -2,799,000 -346,000 -446,000 -1,969,000 -1,384,000 -2,205,000 -1,399,000 -2,225,000 -3,159,000 -1,607,000 -2,473,000 -11,609,000 -2,272,000 -5,494,000 -6,441,000 -3,782,000 -6,283,000
Common Stock Issued 0 5,222,000 0 11,103,000 346,000 242,000 0 2,350,000 0 4,542,000 9,340,000 10,318,000 7,927,000 1,648,000 0 986,000 5,874,000 14,133,000 0 0 0
Common Stock Repurchased 0 -200,000 -100,000 -1,393,000 -346,000 -1,763,000 -1,453,000 -1,605,000 -661,000 -850,000 -654,000 -1,320,000 -650,000 -3,408,000 0 -271,000 -9,000 -1,084,000 0 0 0
Dividends Paid -1,053,000 -1,060,000 -927,000 -897,000 -858,000 -753,000 -565,000 -505,000 -454,000 -497,000 -490,000 -430,000 -344,000 -242,000 -237,000 -247,000 -706,000 -898,000 -867,000 -794,000 -704,000
Other Financing Activities 7,508,000 1,441,000 1,704,000 -99,000 35,057,000 2,432,000 3,916,000 -57,000 3,124,000 -28,000 -22,000 -17,000 -20,000 7,032,000 -2,462,000 5,850,000 3,000 13,000 276,000 7,151,000 7,422,000
Net Cash Used Provided by Financing Activities 3,796,000 4,655,000 -1,085,000 5,111,000 31,400,000 -430,000 1,452,000 -1,786,000 625,000 962,000 6,775,000 6,326,000 3,754,000 3,423,000 -5,172,000 -5,291,000 2,890,000 6,670,000 -7,032,000 2,575,000 435,000
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 16,000 -324,000 472,000 -153,000 -131,000 597,000 167,000 122,000 -148,000 -551,000 -87,000 737,000 -222,000 504,000 -159,000 -421,000 79,000 -50,000 -341,000 517,000 202,000
Cash at End of Period 11,369,000 3,142,000 3,466,000 2,994,000 3,147,000 3,278,000 2,681,000 2,514,000 2,392,000 2,540,000 3,091,000 3,178,000 2,441,000 2,663,000 2,159,000 2,318,000 2,739,000 2,687,000 2,737,000 3,078,000 2,561,000
Cash at Start of Period 11,353,000 3,466,000 2,994,000 3,147,000 3,278,000 2,681,000 2,514,000 2,392,000 2,540,000 3,091,000 3,178,000 2,441,000 2,663,000 2,159,000 2,318,000 2,739,000 2,660,000 2,737,000 3,078,000 2,561,000 2,359,000
Free Cash Flow
Operating Cash Flow 3,340,000 4,010,000 6,428,000 2,704,000 371,000 1,824,000 2,856,000 1,494,000 2,114,000 2,418,000 2,076,000 4,595,000 2,557,000 2,366,000 3,305,000 3,794,000 3,104,000 -686,000 3,493,000 4,186,000 3,505,000
Capital Expenditure -443,000 -516,000 -472,000 -309,000 -358,000 -304,000 -134,000 -231,000 -312,000 -249,000 -282,000 -480,000 -488,000 -378,000 -245,000 -248,000 -552,000 -631,000 -460,000 -437,000 -391,000
Free Cash Flow 2,897,000 3,494,000 5,956,000 2,395,000 13,000 1,520,000 2,722,000 1,263,000 1,802,000 2,169,000 1,794,000 4,115,000 2,069,000 1,988,000 3,060,000 3,546,000 2,552,000 -1,317,000 3,033,000 3,749,000 3,114,000