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 64,968,000 64,968,000 60,233,000 58,752,000 51,533,000 51,336,000 46,677,000 43,614,000 41,490,000 39,678,000 36,918,000 34,182,000 33,013,000 32,506,000 30,683,000 30,052,000 28,374,000 26,858,000 25,477,000 24,455,000 23,502,000
Revenue Growth - 7.86% 2.52% 14.01% 0.38% 9.98% 7.02% 5.12% 4.57% 7.48% 8.00% 3.54% 1.56% 5.94% 2.10% 5.91% 5.64% 5.42% 4.18% 4.05%
Cost of Revenue 9,902,000 9,902,000 9,371,000 9,481,000 8,369,000 8,481,000 7,724,000 7,316,000 6,933,000 6,638,000 6,262,000 5,970,000 5,717,000 5,179,000 4,961,000 16,826,000 4,620,000 4,395,000 4,322,000 4,126,000 0
Gross Profit 55,066,000 55,066,000 50,862,000 49,271,000 43,164,000 42,855,000 38,953,000 36,298,000 34,557,000 33,040,000 30,656,000 28,212,000 27,296,000 27,327,000 25,722,000 13,226,000 23,754,000 22,463,000 21,155,000 20,329,000 23,502,000
Gross Profit Margin 84.75% 84.76% 84.44% 83.86% 83.76% 83.48% 83.45% 83.23% 83.29% 83.27% 83.04% 82.53% 82.68% 84.07% 83.83% 44.01% 83.72% 83.64% 83.04% 83.13% 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 29,487,000 29,487,000 27,685,000 26,779,000 23,874,000 23,560,000 21,425,000 20,059,000 18,897,000 18,115,000 16,641,000 15,646,000 15,089,000 13,440,000 12,484,000 11,958,000 11,440,000 10,714,000 10,409,000 9,928,000 9,419,000
Total Operating Expenses 45,439,000 45,439,000 41,809,000 39,593,000 35,902,000 35,637,000 32,311,000 30,241,000 28,359,000 27,075,000 25,091,000 23,420,000 22,480,000 22,989,000 21,557,000 9,194,000 20,819,000 19,305,000 18,077,000 17,425,000 20,798,000
Operating Income or Loss 9,621,000 9,627,000 9,098,000 9,791,000 7,316,000 7,261,000 6,642,000 6,102,000 6,252,000 6,011,000 5,608,000 4,821,000 4,852,000 4,596,000 4,447,000 4,032,000 2,700,000 3,158,000 3,078,000 2,548,000 2,716,000
Operating Margin 14.79% 14.82% 15.10% 16.66% 14.20% 14.14% 14.23% 13.99% 15.07% 15.15% 15.19% 14.10% 14.70% 14.14% 14.49% 13.42% 9.52% 11.76% 12.08% 10.42% 11.56%
Interest Expense 1,938,000 1,938,000 1,741,000 1,566,000 1,584,000 1,824,000 1,755,000 1,690,000 1,707,000 1,665,000 1,743,000 1,848,000 1,798,000 2,037,000 2,097,000 1,987,000 2,021,000 2,215,000 955,000 655,000 0
EBITDA 12,726,000 12,726,000 12,067,000 12,644,000 10,037,000 9,857,000 8,949,000 8,233,000 8,218,000 7,915,000 7,428,000 6,574,000 6,531,000 6,061,000 5,868,000 5,457,000 4,116,000 4,584,000 4,469,000 3,922,000 3,966,000
Depreciation and Amortization 3,077,000 3,077,000 2,969,000 2,853,000 2,721,000 2,596,000 2,278,000 2,131,000 1,966,000 1,904,000 1,820,000 1,753,000 1,679,000 1,465,000 1,421,000 1,425,000 1,416,000 1,426,000 1,391,000 1,374,000 1,250,000
Income Before Tax 7,706,000 7,706,000 8,580,000 9,833,000 5,430,000 5,244,000 5,335,000 4,381,000 4,810,000 3,957,000 3,481,000 2,946,000 2,894,000 3,561,000 2,231,000 2,002,000 941,000 1,190,000 1,661,000 2,149,000 1,973,000
Income Tax Expense 1,615,000 1,615,000 1,746,000 2,112,000 1,043,000 1,099,000 946,000 1,638,000 1,378,000 1,261,000 1,108,000 950,000 888,000 719,000 658,000 627,000 268,000 316,000 625,000 725,000 727,000
Net Income 5,242,000 5,242,000 5,643,000 6,956,000 3,754,000 3,505,000 3,787,000 2,216,000 2,890,000 2,129,000 1,875,000 1,556,000 1,605,000 2,465,000 1,207,000 1,054,000 673,000 874,000 1,036,000 1,424,000 1,246,000
Net Income Margin 8.05% 8.07% 9.37% 11.84% 7.28% 6.83% 8.11% 5.08% 6.97% 5.37% 5.08% 4.55% 4.86% 7.58% 3.93% 3.51% 2.37% 3.25% 4.07% 5.82% 5.30%
EPS 19.30 19.25 20.34 21.52 11.06 10.36 10.66 6.33 7.80 5.34 4.46 3.54 3.62 5.17 2.83 3.08 1.97 2.56 2.57 3.24 2.62
EPS Diluted 18.98 18.97 19.15 21.16 10.93 10.07 10.66 5.95 7.30 4.99 4.16 3.37 3.49 4.97 2.76 3.02 1.93 2.51 2.53 3.18 2.58
Weighted Average Shares Out - 276,412 294,666 328,752 343,605 348,226 355,303 350,092 370,536 398,739 420,478 439,604 443,200 476,609 426,424 341,932 341,932 341,932 403,398 440,016 475,620
Weighted Average Shares Out Diluted - 276,412 294,666 328,752 343,605 348,226 355,303 372,221 395,851 426,721 450,352 461,913 459,403 495,943 437,347 348,712 348,712 348,712 410,205 447,500 483,663

Reported Currency: USD Q4 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 935,000 935,000 908,000 1,451,000 1,793,000 621,000 502,000 732,000 646,000 741,000 566,000 414,000 705,000 373,000 411,000 312,000 465,000 393,000 634,000 336,000 129,000
Short Term Investments 87,000 87,000 381,000 103,000 116,000 147,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash + Short Term Investments 1,022,000 1,022,000 908,000 1,451,000 1,793,000 621,000 502,000 732,000 646,000 741,000 566,000 414,000 705,000 373,000 411,000 312,000 465,000 393,000 634,000 336,000 129,000
Net Receivables 9,966,000 9,966,000 8,891,000 8,095,000 7,051,000 7,380,000 6,789,000 6,501,000 5,826,000 5,889,000 5,694,000 5,208,000 4,672,000 4,533,000 3,832,000 3,692,000 3,780,000 3,895,000 3,705,000 3,332,000 3,083,000
Inventory 2,021,000 2,021,000 2,068,000 1,986,000 2,025,000 1,849,000 1,732,000 1,573,000 1,503,000 1,439,000 1,279,000 1,179,000 1,086,000 1,054,000 897,000 802,000 737,000 710,000 669,000 616,000 577,000
Other Current Assets 1,918,000 1,918,000 1,776,000 2,010,000 1,464,000 1,346,000 1,190,000 1,171,000 1,111,000 1,163,000 1,025,000 747,000 915,000 679,000 848,000 579,000 405,000 615,000 594,000 559,000 427,000
Total Current Assets 14,927,000 14,927,000 13,643,000 13,542,000 12,333,000 11,196,000 10,213,000 9,977,000 9,086,000 9,232,000 8,930,000 8,037,000 7,763,000 7,233,000 6,919,000 6,577,000 6,301,000 6,205,000 6,078,000 5,215,000 4,683,000
Non-Current Assets
Property, Plant and Equipment 29,922,000 29,922,000 27,640,000 26,176,000 25,223,000 24,549,000 19,757,000 17,895,000 16,352,000 15,014,000 14,355,000 13,619,000 13,185,000 12,834,000 11,352,000 11,427,000 11,529,000 11,442,000 11,669,000 11,379,000 11,396,000
Goodwill 9,606,000 9,606,000 9,294,000 9,137,000 8,209,000 7,939,000 0 0 0 0 0 0 0 0 2,693,000 2,577,000 2,580,000 2,629,000 2,601,000 2,626,000 2,540,000
Intangible Assets 339,000 339,000 359,000 403,000 369,000 330,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Long Term Investments 1,267,000 1,267,000 1,204,000 886,000 810,000 564,000 594,000 617,000 542,000 610,000 659,000 569,000 619,000 649,000 1,511,000 2,019,000 2,264,000 2,357,000 2,565,000 2,761,000 2,533,000
Tax Assets 0 0 0 0 0 0 0 0 0 0 219,000 489,000 290,000 290,000 931,000 1,192,000 914,000 592,000 476,000 372,000 467,000
Other Non-Current Assets 150,000 150,000 298,000 598,000 546,000 480,000 690,000 710,000 1,074,000 1,157,000 620,000 214,000 679,000 641,000 446,000 339,000 692,000 800,000 286,000 -128,000 -154,000
Total Non-Current Assets 41,284,000 41,284,000 38,795,000 37,200,000 35,157,000 33,862,000 28,994,000 26,616,000 24,672,000 23,512,000 22,269,000 20,794,000 20,312,000 19,665,000 16,933,000 17,554,000 17,979,000 17,820,000 17,597,000 17,010,000 16,782,000
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 56,211,000 56,211,000 52,438,000 50,742,000 47,490,000 45,058,000 39,207,000 36,593,000 33,758,000 32,744,000 31,199,000 28,831,000 28,075,000 26,898,000 23,852,000 24,131,000 24,280,000 24,025,000 23,675,000 22,225,000 21,465,000
Current Liabilities
Accounts Payable 4,233,000 4,233,000 4,239,000 4,111,000 3,535,000 2,905,000 2,577,000 2,606,000 2,318,000 2,170,000 2,035,000 1,803,000 1,768,000 1,597,000 1,537,000 1,460,000 1,370,000 1,370,000 1,415,000 1,484,000 855,000
Short Term Debt 2,787,000 2,787,000 370,000 237,000 209,000 145,000 788,000 200,000 216,000 233,000 338,000 786,000 1,435,000 1,407,000 592,000 846,000 404,000 308,000 293,000 586,000 486,000
Tax Payables 382,000 382,000 371,000 361,000 343,000 325,000 308,000 299,000 283,000 277,000 255,000 252,000 235,000 16,000 1,608,000 1,768,000 1,782,000 1,379,000 0 0 0
Deferred Revenue 0 0 0 0 0 0 308,000 299,000 283,000 277,000 255,000 252,000 235,000 0 0 0 0 0 0 0 0
Other Current Liabilities 5,635,000 5,635,000 5,293,000 5,234,000 4,960,000 4,707,000 3,896,000 3,053,000 3,017,000 2,836,000 2,852,000 2,854,000 2,734,000 2,550,000 2,140,000 2,007,000 2,136,000 2,171,000 1,868,000 1,825,000 1,833,000
Total Current Liabilities 12,655,000 12,655,000 9,902,000 9,582,000 8,704,000 7,757,000 7,569,000 6,158,000 5,834,000 5,516,000 5,480,000 5,695,000 6,172,000 5,554,000 4,269,000 4,313,000 3,910,000 3,849,000 3,576,000 3,895,000 3,174,000
Non-Current Liabilities
Long Term Debt 36,628,000 36,628,000 39,466,000 36,097,000 32,468,000 35,076,000 32,033,000 32,858,000 31,160,000 30,255,000 29,307,000 27,590,000 27,495,000 25,645,000 27,633,000 24,824,000 26,585,000 27,000,000 28,115,000 9,889,000 10,044,000
Deferred Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 141,000 -1,621,000 155,000 164,000 125,000 0 0
Deferred Tax 0 0 0 0 0 0 0 0 0 0 0 0 0 1,720,000 1,608,000 1,768,000 1,782,000 1,379,000 1,017,000 1,414,000 1,748,000
Other Non-Current Liabilities 5,868,000 5,868,000 3,143,000 3,574,000 3,426,000 2,790,000 2,523,000 2,572,000 2,397,000 3,019,000 2,910,000 2,474,000 2,749,000 993,000 995,000 2,825,000 1,108,000 1,233,000 1,309,000 1,336,000 1,283,000
Total Non-Current Liabilities 42,496,000 42,496,000 42,609,000 39,671,000 35,894,000 37,866,000 34,556,000 35,430,000 33,557,000 33,274,000 32,217,000 30,064,000 30,244,000 28,358,000 30,377,000 27,796,000 29,630,000 29,776,000 30,566,000 12,639,000 13,075,000
Total Liabilities 55,151,000 55,151,000 52,511,000 49,253,000 44,598,000 45,623,000 42,125,000 41,588,000 39,391,000 38,790,000 37,697,000 35,759,000 36,416,000 33,912,000 34,646,000 32,109,000 33,540,000 33,625,000 34,142,000 16,534,000 16,249,000
Common Stock 3,000 3,000 3,000 3,000 3,000 3,000 3,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 1,000 1,000 1,000 1,000 4,000 4,000
Retained Earnings -1,352,000 -1,352,000 -2,280,000 -532,000 777,000 -2,351,000 -4,572,000 -6,532,000 -6,968,000 -7,338,000 -7,575,000 -9,403,000 -10,960,000 -9,423,000 -11,888,000 -8,763,000 -9,817,000 -10,479,000 -11,391,000 4,729,000 4,210,000
Accumulated Other Comprehensive Income/Loss -425,000 -425,000 -490,000 -404,000 -502,000 -460,000 -381,000 -278,000 -338,000 -265,000 -323,000 -257,000 -457,000 -440,000 -428,000 -450,000 -604,000 -172,000 16,000 130,000 193,000
Total Stockholders Equity -1,774,000 -1,774,000 -2,767,000 -933,000 572,000 -2,808,000 -4,950,000 -6,806,000 -7,302,000 -7,599,000 -7,894,000 -8,270,000 -9,660,000 -8,258,000 -11,926,000 -8,986,000 -10,255,000 -10,538,000 -11,374,000 4,863,000 4,407,000
Total Investments 1,354,000 1,354,000 1,204,000 886,000 810,000 564,000 594,000 617,000 542,000 610,000 659,000 569,000 619,000 649,000 1,511,000 2,019,000 2,264,000 2,357,000 2,565,000 2,761,000 2,533,000
Total Debt 41,859,000 41,859,000 39,836,000 36,334,000 32,677,000 35,221,000 32,821,000 33,058,000 31,376,000 30,488,000 29,645,000 28,376,000 28,930,000 27,052,000 28,225,000 25,670,000 26,989,000 27,308,000 28,408,000 10,475,000 10,530,000
Net Debt 40,924,000 40,924,000 38,928,000 34,883,000 30,884,000 34,600,000 32,319,000 32,326,000 30,730,000 29,747,000 29,079,000 27,962,000 28,225,000 26,679,000 27,814,000 25,358,000 26,524,000 26,915,000 27,774,000 10,139,000 10,401,000

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 5,837,000 5,242,000 6,834,000 7,721,000 4,387,000 4,145,000 4,389,000 2,743,000 3,432,000 2,696,000 2,373,000 1,996,000 2,006,000 2,842,000 1,573,000 1,375,000 673,000 874,000 1,036,000 1,424,000 1,246,000
Depreciation & Amortization 3,077,000 3,077,000 2,969,000 2,853,000 2,721,000 2,596,000 2,278,000 2,131,000 1,966,000 1,904,000 1,820,000 1,753,000 1,679,000 1,465,000 1,421,000 1,425,000 1,416,000 1,426,000 1,391,000 1,374,000 1,250,000
Deferred Income Tax 229,000 229,000 571,000 -70,000 41,000 250,000 74,000 433,000 123,000 -160,000 -83,000 143,000 96,000 1,711,000 2,848,000 169,000 2,782,000 1,809,000 1,443,000 0 0
Stock Based Compensation 262,000 262,000 341,000 440,000 362,000 347,000 268,000 270,000 251,000 239,000 163,000 113,000 56,000 26,000 32,000 40,000 32,000 24,000 324,000 0 0
Change in Working Capital -457,000 -457,000 -1,152,000 -503,000 1,278,000 -88,000 33,000 -296,000 42,000 -323,000 -264,000 -414,000 107,000 -2,953,000 -2,847,000 -3,091,000 -3,367,000 -3,615,000 -2,940,000 -2,278,000 -2,575,000
Accounts Receivable -935,000 -935,000 -797,000 -962,000 327,000 -326,000 -423,000 -4,640,000 -3,247,000 -4,114,000 -3,645,000 -4,395,000 -3,896,000 -3,248,000 -2,789,000 -3,180,000 -3,328,000 0 0 -2,649,000 0
Inventory -126,000 -126,000 -59,000 -540,000 -304,000 -158,000 -242,000 -69,000 -112,000 -314,000 -232,000 -19,000 -122,000 -18,000 -287,000 -191,000 159,000 -241,000 -12,000 28,000 -46,000
Accounts Payable 604,000 604,000 -296,000 999,000 1,255,000 396,000 0 374,000 144,000 192,000 3,877,000 4,414,000 4,018,000 0 0 0 0 0 0 0 0
Other Working Capital 0 0 0 0 0 0 698,000 4,039,000 3,257,000 3,913,000 -264,000 -414,000 107,000 313,000 229,000 280,000 -198,000 -3,374,000 -2,928,000 343,000 -2,529,000
Other Non-Cash Items 483,000 1,078,000 -1,041,000 -1,482,000 443,000 352,000 -281,000 145,000 -161,000 378,000 439,000 89,000 231,000 842,000 58,000 2,829,000 261,000 878,000 591,000 2,639,000 3,128,000
Net Cash Provided by Operating Activities 9,431,000 9,431,000 8,522,000 8,959,000 9,232,000 7,602,000 6,761,000 5,426,000 5,653,000 4,734,000 4,448,000 3,680,000 4,175,000 3,933,000 3,085,000 2,747,000 1,797,000 1,396,000 1,845,000 3,159,000 3,049,000
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -4,744,000 -4,744,000 -4,395,000 -3,577,000 -2,835,000 -4,158,000 -3,573,000 -3,015,000 -2,760,000 -2,375,000 -2,176,000 -1,943,000 -1,862,000 -1,679,000 -1,325,000 -1,317,000 -1,600,000 -1,444,000 -1,865,000 -1,592,000 -1,513,000
Acquisitions Net -442,000 -442,000 1,013,000 1,055,000 -500,000 -1,621,000 -445,000 -1,187,000 -550,000 -278,000 -715,000 -448,000 -228,000 -1,401,000 -196,000 -20,000 108,000 735,000 539,000 194,000 4,000
Purchases of Investments -112,000 -112,000 -14,000 -117,000 -20,000 -25,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Sales/Maturities of Investments 30,000 0 14,000 117,000 20,000 25,000 57,000 0 0 0 0 0 0 0 0 303,000 0 0 0 0 0
Other Investing Activities -19,000 -19,000 -21,000 -4,000 -38,000 34,000 60,000 -77,000 70,000 70,000 -27,000 45,000 27,000 85,000 482,000 -1,000 25,000 230,000 19,000 -283,000 -179,000
Net Cash Used for Investing Activities -5,317,000 -5,317,000 -3,389,000 -2,643,000 -3,393,000 -5,720,000 -3,901,000 -4,279,000 -3,240,000 -2,583,000 -2,918,000 -2,346,000 -2,063,000 -2,995,000 -1,039,000 -1,035,000 -1,467,000 -479,000 -1,307,000 -1,681,000 -1,688,000
Cash Flows from Financing Activities
Debt Repayment -877,000 -1,264,000 -2,830,000 -3,869,000 -5,917,000 -5,324,000 -1,704,000 -753,000 -4,475,000 -4,920,000 -5,164,000 -1,662,000 -2,441,000 -7,089,000 -379,000 -4,438,000 -960,000 -750,000 -3,728,000 -739,000 -912,000
Common Stock Issued 0 0 0 7,124,000 2,700,000 5,891,000 1,360,000 0 0 0 5,942,000 970,000 0 2,506,000 0 0 0 100,000 108,000 1,009,000 224,000
Common Stock Repurchased -3,811,000 -3,811,000 -7,000,000 -8,215,000 -441,000 -1,031,000 -1,530,000 -2,051,000 -2,751,000 -2,397,000 -1,750,000 -500,000 0 5,500,000 0 0 0 -2,000 -21,017,000 -1,856,000 -3,109,000
Dividends Paid -661,000 -661,000 -653,000 -624,000 -153,000 -550,000 -487,000 0 0 0 -7,000 -16,000 -3,148,000 -31,000 -4,257,000 0 0 -496,000 -201,000 -258,000 -199,000
Other Financing Activities 883,000 -886,000 4,827,000 -1,071,000 -866,000 -757,000 -714,000 1,743,000 4,718,000 5,341,000 -399,000 -417,000 3,809,000 -1,862,000 2,689,000 2,573,000 702,000 -10,000 24,598,000 444,000 2,649,000
Net Cash Used Provided by Financing Activities -4,094,000 -4,094,000 -5,656,000 -6,655,000 -4,677,000 -1,771,000 -3,075,000 -1,061,000 -2,508,000 -1,976,000 -1,378,000 -1,625,000 -1,780,000 -976,000 -1,947,000 -1,865,000 -258,000 -1,158,000 -240,000 -1,400,000 -1,347,000
Effect of Forex Changes on Cash 7,000 7,000 -20,000 -3,000 10,000 8,000 -15,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Change in Cash 27,000 27,000 -543,000 -342,000 1,172,000 119,000 -230,000 86,000 -95,000 175,000 152,000 -291,000 332,000 -38,000 99,000 -153,000 72,000 -241,000 298,000 78,000 14,000
Cash at End of Period 3,530,000 935,000 908,000 1,451,000 1,793,000 621,000 502,000 732,000 646,000 741,000 566,000 414,000 705,000 373,000 411,000 312,000 465,000 393,000 634,000 336,000 129,000
Cash at Start of Period 3,503,000 908,000 1,451,000 1,793,000 621,000 502,000 732,000 646,000 741,000 566,000 414,000 705,000 373,000 411,000 312,000 465,000 393,000 634,000 336,000 258,000 115,000
Free Cash Flow
Operating Cash Flow 9,431,000 9,431,000 8,522,000 8,959,000 9,232,000 7,602,000 6,761,000 5,426,000 5,653,000 4,734,000 4,448,000 3,680,000 4,175,000 3,933,000 3,085,000 2,747,000 1,797,000 1,396,000 1,845,000 3,159,000 3,049,000
Capital Expenditure -4,744,000 -4,744,000 -4,395,000 -3,577,000 -2,835,000 -4,158,000 -3,573,000 -3,015,000 -2,760,000 -2,375,000 -2,176,000 -1,943,000 -1,862,000 -1,679,000 -1,325,000 -1,317,000 -1,600,000 -1,444,000 -1,865,000 -1,592,000 -1,513,000
Free Cash Flow 4,687,000 4,687,000 4,127,000 5,382,000 6,397,000 3,444,000 3,188,000 2,411,000 2,893,000 2,359,000 2,272,000 1,737,000 2,313,000 2,254,000 1,760,000 1,430,000 197,000 -48,000 -20,000 1,567,000 1,536,000