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 | 5,579,000 | 5,311,000 | 4,907,000 | 2,890,000 | 1,620,000 | 5,469,000 | 5,524,000 | 5,387,000 | 5,430,000 | 5,387,000 | 5,354,000 | 5,166,000 | 5,286,000 | 4,998,000 | 4,437,000 | 4,158,000 | 5,288,000 | 5,426,000 | 4,888,000 | 3,881,000 | 3,640,000 |
Revenue Growth | - | 8.23% | 69.79% | 78.40% | -70.38% | -1.00% | 2.54% | -0.79% | 0.80% | 0.62% | 3.64% | -2.27% | 5.76% | 12.64% | 6.71% | -21.37% | -2.54% | 11.01% | 25.95% | 6.62% | |
Cost of Revenue | 3,334,000 | 3,741,000 | 1,980,000 | 1,300,000 | 1,094,000 | 2,358,000 | 2,408,000 | 2,364,000 | 2,389,000 | 2,408,000 | 2,419,000 | 2,365,000 | 2,567,000 | 3,155,000 | 2,857,000 | 1,626,000 | 3,267,000 | 3,273,000 | 1,774,000 | 1,443,000 | 1,392,000 |
Gross Profit | 2,245,000 | 1,570,000 | 2,927,000 | 1,590,000 | 526,000 | 3,111,000 | 3,116,000 | 3,023,000 | 3,041,000 | 2,979,000 | 2,935,000 | 2,801,000 | 2,719,000 | 1,843,000 | 1,580,000 | 2,532,000 | 2,021,000 | 2,153,000 | 3,114,000 | 2,438,000 | 2,248,000 |
Gross Profit Margin | 41.44% | 29.56% | 59.65% | 55.02% | 32.47% | 56.88% | 56.41% | 56.12% | 56.00% | 55.30% | 54.82% | 54.22% | 51.44% | 36.87% | 35.61% | 60.89% | 38.22% | 39.68% | 63.71% | 62.82% | 61.76% |
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 | 249,000 | 115,000 | 324,000 | 196,000 | 128,000 | 346,000 | 347,000 | 336,000 | 343,000 | 324,000 | 331,000 | 343,000 | 314,000 | 869,000 | 768,000 | 1,772,000 | 691,000 | 683,000 | 322,000 | 170,000 | 212,000 |
Total Operating Expenses | 1,972,000 | 672,000 | 2,169,000 | 1,848,000 | 1,479,000 | 2,317,000 | 2,593,000 | 2,360,000 | 2,373,000 | 2,335,000 | 2,296,000 | 2,289,000 | 2,347,000 | 1,519,000 | 1,357,000 | 2,434,000 | 1,273,000 | 1,200,000 | 2,337,000 | 1,919,000 | 1,841,000 |
Operating Income or Loss | 804,000 | 827,000 | 775,000 | 81,000 | -953,000 | 799,000 | 530,000 | 676,000 | 684,000 | 650,000 | 710,000 | 512,000 | 383,000 | 324,000 | 223,000 | 98,000 | 748,000 | 953,000 | 777,000 | 519,000 | 407,000 |
Operating Margin | 14.27% | 15.57% | 15.79% | 2.80% | -58.83% | 14.61% | 9.59% | 12.55% | 12.60% | 12.07% | 13.26% | 9.91% | 7.25% | 6.48% | 5.03% | 2.36% | 14.15% | 17.56% | 15.90% | 13.37% | 11.18% |
Interest Expense | 205,000 | 187,000 | 156,000 | 191,000 | 194,000 | 222,000 | 176,000 | 167,000 | 154,000 | 234,000 | 214,000 | 304,000 | 373,000 | 371,000 | 384,000 | 379,000 | 341,000 | 422,000 | 450,000 | 0 | 0 |
EBITDA | 1,557,000 | 1,672,000 | 1,422,000 | 843,000 | -41,000 | 1,469,000 | 1,467,000 | 1,412,000 | 1,424,000 | 1,413,000 | 1,362,000 | 1,209,000 | 1,132,000 | 984,000 | 807,000 | 400,000 | 967,000 | 1,003,000 | 790,000 | 892,000 | 761,000 |
Depreciation and Amortization | 751,000 | 697,000 | 4,149,000 | 3,056,000 | 2,573,000 | 4,676,000 | 5,001,000 | 4,726,000 | 4,758,000 | 716,000 | 701,000 | 697,000 | 751,000 | 652,000 | 592,000 | 662,000 | 582,000 | 517,000 | 459,000 | 373,000 | 354,000 |
Income Before Tax | 761,000 | 788,000 | 669,000 | -102,000 | -961,000 | 962,000 | 1,301,000 | 651,000 | 811,000 | 580,000 | 761,000 | 231,000 | 44,000 | -13,000 | -159,000 | -287,000 | 399,000 | 553,000 | 314,000 | 162,000 | -74,000 |
Income Tax Expense | 11,000 | 36,000 | 26,000 | -91,000 | -220,000 | 30,000 | 150,000 | 80,000 | 40,000 | 9,000 | 14,000 | 21,000 | 31,000 | -1,000 | -31,000 | -39,000 | -3,000 | 3,000 | 5,000 | 24,000 | -10,000 |
Net Income | 721,000 | 740,000 | 633,000 | -11,000 | -741,000 | 920,000 | 1,087,000 | 564,000 | 762,000 | 558,000 | 732,000 | 317,000 | 61,000 | -15,000 | -130,000 | -252,000 | 427,000 | 727,000 | 738,000 | 166,000 | -64,000 |
Net Income Margin | 12.68% | 13.93% | 12.90% | -0.38% | -45.74% | 16.82% | 19.68% | 10.47% | 14.03% | 10.36% | 13.67% | 6.14% | 1.15% | -0.30% | -2.93% | -6.06% | 8.07% | 13.40% | 15.10% | 4.28% | -1.76% |
EPS | 1.03 | 1.04 | 0.89 | -0.02 | -1.05 | 1.26 | 1.47 | 0.76 | 1.03 | 0.74 | 0.97 | 0.43 | 0.08 | -0.02 | -0.20 | -0.43 | 0.74 | 1.35 | 1.46 | 0.37 | -0.18 |
EPS Diluted | 1.03 | 1.04 | 0.88 | -0.02 | -1.05 | 1.26 | 1.47 | 0.76 | 1.02 | 0.74 | 0.96 | 0.42 | 0.08 | -0.02 | -0.20 | -0.43 | 0.72 | 1.30 | 1.45 | 0.37 | -0.18 |
Weighted Average Shares Out | - | 709,700 | 714,700 | 710,300 | 705,900 | 730,300 | 739,800 | 738,600 | 743,000 | 752,400 | 755,400 | 744,400 | 718,200 | 693,000 | 656,100 | 586,300 | 521,600 | 533,560 | 492,376 | 363,061 | 349,166 |
Weighted Average Shares Out Diluted | - | 712,800 | 717,500 | 710,300 | 705,900 | 731,100 | 740,600 | 739,100 | 743,700 | 752,900 | 786,800 | 747,900 | 719,600 | 693,000 | 656,100 | 587,200 | 527,400 | 566,876 | 494,419 | 363,061 | 349,166 |
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 | 564,000 | 1,144,000 | 667,000 | 807,000 | 2,335,000 | 1,573,000 | 1,542,000 | 913,000 | 372,000 | 239,000 | 684,000 | 861,000 | 417,000 | 826,000 | 1,113,000 | 1,642,000 | 508,000 | 488,000 | 364,000 | 184,000 | 347,000 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 213,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 564,000 | 1,144,000 | 667,000 | 807,000 | 2,335,000 | 1,573,000 | 1,542,000 | 913,000 | 372,000 | 239,000 | 684,000 | 861,000 | 417,000 | 826,000 | 1,113,000 | 1,642,000 | 508,000 | 488,000 | 364,000 | 184,000 | 347,000 |
Net Receivables | 155,000 | 200,000 | 507,000 | 113,000 | 22,000 | 63,000 | 71,000 | 79,000 | 55,000 | 56,000 | 70,000 | 0 | 0 | 37,000 | 0 | 0 | 65,000 | 106,000 | 51,000 | 41,000 | 55,000 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 212,000 | 195,000 | 137,000 | 157,000 | 178,000 | 173,000 | 154,000 | 0 | -4,000 | -29,000 | 44,000 | 65,000 | 0 | 0 | 0 |
Other Current Assets | 240,000 | 217,000 | 200,000 | 414,000 | 139,000 | 176,000 | 494,000 | 446,000 | 325,000 | 211,000 | 129,000 | 257,000 | 270,000 | 166,000 | 86,000 | 53,000 | 0 | -171,000 | 809,000 | 586,000 | 718,000 |
Total Current Assets | 959,000 | 1,561,000 | 1,374,000 | 1,334,000 | 2,496,000 | 1,812,000 | 2,107,000 | 1,438,000 | 752,000 | 514,000 | 883,000 | 1,118,000 | 687,000 | 899,000 | 1,199,000 | 1,695,000 | 817,000 | 857,000 | 1,224,000 | 811,000 | 1,147,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 11,511,000 | 10,174,000 | 556,000 | 551,000 | 597,000 | 595,000 | 587,000 | 501,000 | 564,000 | 738,000 | 625,000 | 635,000 | 695,000 | 11,383,000 | 10,514,000 | 10,231,000 | 10,858,000 | 10,588,000 | 10,684,000 | 7,577,000 | 7,425,000 |
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 | 162,000 | 126,000 | 132,000 | 42,000 | 21,000 | 56,000 | 48,000 | 327,000 | 286,000 | 345,000 | 433,000 | 415,000 | 347,000 | 363,000 | 300,000 | 277,000 | 229,000 | 316,000 | 160,000 | 41,000 | 69,000 |
Tax Assets | 0 | 0 | 12,269,000 | 12,352,000 | 12,890,000 | 12,305,000 | 12,090,000 | 11,693,000 | 11,408,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 382,000 | 10,207,000 | 10,425,000 | 9,776,000 | 9,842,000 | 9,348,000 | 9,427,000 | 9,806,000 | 10,187,000 | 10,266,000 | 10,646,000 | 11,265,000 | 423,000 | 398,000 | 352,000 | 47,000 | 51,000 | -260,000 | -184,000 | -220,000 |
Total Non-Current Assets | 11,673,000 | 10,682,000 | 10,895,000 | 11,018,000 | 10,394,000 | 10,493,000 | 9,983,000 | 10,255,000 | 10,656,000 | 11,270,000 | 11,324,000 | 11,696,000 | 12,307,000 | 12,169,000 | 11,212,000 | 10,860,000 | 11,134,000 | 10,955,000 | 10,584,000 | 7,434,000 | 7,274,000 |
Other Assets | 448,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 13,080,000 | 12,243,000 | 12,269,000 | 12,352,000 | 12,890,000 | 12,305,000 | 12,090,000 | 11,693,000 | 11,408,000 | 11,784,000 | 12,207,000 | 12,814,000 | 12,994,000 | 13,068,000 | 12,411,000 | 12,555,000 | 11,951,000 | 11,812,000 | 11,808,000 | 8,245,000 | 8,421,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 248,000 | 408,000 | 372,000 | 85,000 | 71,000 | 263,000 | 293,000 | 283,000 | 278,000 | 243,000 | 298,000 | 214,000 | 194,000 | 175,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt | 991,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400,000 | 0 | 0 | 0 | 0 | 0 | 110,000 | 98,000 |
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 | 0 | 0 | 0 | -4,838,000 | 1,049,000 | 1,170,000 | 1,206,000 | 1,291,000 | 704,000 | 946,000 | 763,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 77,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 0 | 0 | 0 | 263,000 | -131,000 | 411,000 | 368,000 | 302,000 | 530,000 | 708,000 | -110,000 | -98,000 |
Total Current Liabilities | 1,316,000 | 408,000 | 1,433,000 | 803,000 | 1,609,000 | 1,252,000 | 344,000 | 457,000 | 487,000 | 538,000 | 502,000 | 660,000 | 457,000 | 444,000 | 411,000 | 368,000 | 302,000 | 530,000 | 708,000 | 458,000 | 503,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 4,649,000 | 4,772,000 | 4,783,000 | 5,455,000 | 6,151,000 | 3,411,000 | 3,786,000 | 3,955,000 | 3,650,000 | 3,723,000 | 3,789,000 | 4,442,000 | 5,179,000 | 5,353,000 | 5,477,000 | 5,751,000 | 5,952,000 | 5,625,000 | 5,878,000 | 5,370,000 | 5,523,000 |
Deferred Revenue | 0 | 0 | 5,390,000 | 5,780,000 | 6,456,000 | 4,838,000 | 4,396,000 | 4,524,000 | 4,210,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 568,000 | 564,000 | 532,000 | 516,000 | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 233,000 | 237,000 | 235,000 | 240,000 | 234,000 | 175,000 | 266,000 | 285,000 | 281,000 | 298,000 | 323,000 | 260,000 | 341,000 | 558,000 | 191,000 | 225,000 | 0 | 0 | 0 | -5,370,000 | -5,523,000 |
Total Non-Current Liabilities | 4,882,000 | 5,009,000 | 3,957,000 | 4,977,000 | 4,847,000 | 3,586,000 | 4,052,000 | 4,067,000 | 3,723,000 | 4,021,000 | 4,112,000 | 4,702,000 | 5,520,000 | 5,911,000 | 5,668,000 | 5,976,000 | 5,952,000 | 5,813,000 | 5,878,000 | 5,370,000 | 5,523,000 |
Total Liabilities | 6,198,000 | 5,417,000 | 5,390,000 | 5,780,000 | 6,456,000 | 4,838,000 | 4,396,000 | 4,524,000 | 4,210,000 | 4,559,000 | 4,614,000 | 5,362,000 | 5,977,000 | 6,355,000 | 6,079,000 | 6,344,000 | 6,254,000 | 6,343,000 | 6,373,000 | 5,802,000 | 5,818,000 |
Common Stock | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 8,000 | 8,000 | 8,000 | 7,000 | 7,000 | 7,000 | 6,000 | 5,000 | 5,000 | 5,000 | 4,000 | 3,000 |
Retained Earnings | -674,000 | -839,000 | -939,000 | -1,192,000 | -1,180,000 | -307,000 | -610,000 | -1,071,000 | -1,007,000 | -1,139,000 | -1,098,000 | -1,263,000 | -1,234,000 | -1,079,000 | -965,000 | -801,000 | -299,000 | -379,000 | -585,000 | -923,000 | -911,000 |
Accumulated Other Comprehensive Income/Loss | -75,000 | -70,000 | -75,000 | -76,000 | -74,000 | -56,000 | -59,000 | -60,000 | -83,000 | -107,000 | -50,000 | -9,000 | 12,000 | -1,000 | 25,000 | 12,000 | 5,000 | 45,000 | 25,000 | 15,000 | 13,000 |
Total Stockholders Equity | 6,712,000 | 6,633,000 | 6,710,000 | 6,441,000 | 6,321,000 | 7,319,000 | 7,494,000 | 6,973,000 | 6,994,000 | 7,064,000 | 7,336,000 | 7,228,000 | 6,825,000 | 6,677,000 | 6,303,000 | 6,189,000 | 5,517,000 | 5,441,000 | 5,222,000 | 2,417,000 | 2,395,000 |
Total Investments | 162,000 | 126,000 | 132,000 | 42,000 | 21,000 | 56,000 | 261,000 | 327,000 | 286,000 | 345,000 | 433,000 | 415,000 | 347,000 | 363,000 | 300,000 | 277,000 | 229,000 | 316,000 | 160,000 | 41,000 | 69,000 |
Total Debt | 5,640,000 | 4,772,000 | 4,783,000 | 5,455,000 | 6,151,000 | 4,400,000 | 3,837,000 | 3,954,000 | 3,649,000 | 4,017,000 | 3,992,000 | 4,759,000 | 5,411,000 | 5,753,000 | 5,477,000 | 5,751,000 | 5,952,000 | 5,625,000 | 5,878,000 | 5,480,000 | 5,621,000 |
Net Debt | 5,076,000 | 3,628,000 | 4,116,000 | 4,648,000 | 3,816,000 | 2,827,000 | 2,295,000 | 3,041,000 | 3,277,000 | 3,778,000 | 3,308,000 | 3,898,000 | 4,994,000 | 4,927,000 | 4,364,000 | 4,109,000 | 5,444,000 | 5,137,000 | 5,514,000 | 5,296,000 | 5,274,000 |
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 | 725,000 | 752,000 | 643,000 | -11,000 | -741,000 | 932,000 | 1,151,000 | 571,000 | 771,000 | 571,000 | 747,000 | 238,000 | 18,000 | -16,000 | -132,000 | -258,000 | 403,000 | 730,000 | 324,000 | 152,000 | -40,000 |
Depreciation & Amortization | 751,000 | 697,000 | 664,000 | 762,000 | 665,000 | 676,000 | 944,000 | 751,000 | 724,000 | 716,000 | 701,000 | 697,000 | 751,000 | 655,000 | 593,000 | 703,000 | 579,000 | 517,000 | 459,000 | 373,000 | 354,000 |
Deferred Income Tax | 7,000 | 26,000 | 20,000 | -93,000 | -165,000 | 7,000 | 4,000 | 38,000 | 27,000 | 5,000 | -1,000 | 6,000 | 17,000 | -11,000 | -36,000 | -38,000 | -8,000 | -7,000 | -5,000 | 0 | 0 |
Stock Based Compensation | 28,000 | 30,000 | 26,000 | 18,000 | 17,000 | 15,000 | 14,000 | 11,000 | 12,000 | 11,000 | 22,000 | 18,000 | 16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 36,000 | -114,000 | 49,000 | -101,000 | 41,000 | -96,000 | 54,000 | -51,000 | 12,000 | -19,000 | -83,000 | 41,000 | -29,000 | 13,000 | 41,000 | 117,000 | 18,000 | -114,000 | 39,000 | 22,000 | 41,000 |
Accounts Receivable | 91,000 | 0 | 0 | 0 | 0 | 3,000 | 13,000 | -27,000 | -6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,000 | 9,000 | -1,000 |
Inventory | -6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -327,000 | -515,000 | -339,000 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,000 | 12,000 | 28,000 |
Other Working Capital | -49,000 | -114,000 | 49,000 | -101,000 | 41,000 | -99,000 | 54,000 | -51,000 | 12,000 | -19,000 | -83,000 | 41,000 | -29,000 | 13,000 | 41,000 | 117,000 | 18,000 | -114,000 | 327,000 | 516,000 | 353,000 |
Other Non-Cash Items | 291,000 | 50,000 | 14,000 | -283,000 | -124,000 | -284,000 | -867,000 | -90,000 | -243,000 | -113,000 | -236,000 | 19,000 | 9,000 | 4,000 | 6,000 | -5,000 | -18,000 | -162,000 | 49,000 | -35,000 | 5,000 |
Net Cash Provided by Operating Activities | 1,468,000 | 1,441,000 | 1,416,000 | 292,000 | -307,000 | 1,250,000 | 1,300,000 | 1,230,000 | 1,303,000 | 1,171,000 | 1,150,000 | 1,019,000 | 782,000 | 661,000 | 520,000 | 552,000 | 1,020,000 | 1,001,000 | 881,000 | 512,000 | 360,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -428,000 | 0 | -504,000 | -427,000 | -499,000 | -558,000 | -474,000 | -277,000 | -550,000 | -672,000 | -436,000 | -459,000 | -638,000 | -542,000 | -326,000 | -340,000 | -672,000 | 0 | -554,000 | -349,000 | -250,000 |
Acquisitions Net | -1,580,000 | 0 | -301,000 | -1,458,000 | -5,000 | -607,000 | -1,031,000 | -485,000 | -45,000 | -336,000 | -161,000 | -240,000 | -522,000 | -1,047,000 | -380,000 | 340,000 | 0 | -15,000 | -1,020,000 | -284,000 | -503,000 |
Purchases of Investments | -21,000 | 0 | -60,000 | -11,000 | -5,000 | -6,000 | -7,000 | -30,000 | 8,000 | -20,000 | -13,000 | -19,000 | -6,000 | -49,000 | -54,000 | -13,000 | -77,000 | -358,000 | -78,000 | 471,000 | -47,000 |
Sales/Maturities of Investments | 255,000 | 0 | 236,000 | 9,000 | 28,000 | 1,000 | 1,000 | 13,000 | 23,000 | 106,000 | 436,000 | 459,000 | 3,000 | 542,000 | -306,000 | 52,000 | 0 | 0 | 238,000 | 2,000 | 44,000 |
Other Investing Activities | 3,000 | -183,000 | 11,000 | 729,000 | 286,000 | 1,228,000 | 1,605,000 | 495,000 | 480,000 | 272,000 | 81,000 | 184,000 | 277,000 | -480,000 | 360,000 | -155,000 | 33,000 | 181,000 | 559,000 | -269,000 | 255,000 |
Net Cash Used for Investing Activities | -1,771,000 | -183,000 | -618,000 | -1,158,000 | -195,000 | 58,000 | 100,000 | -267,000 | -115,000 | -736,000 | -93,000 | -75,000 | -886,000 | -1,576,000 | -706,000 | -116,000 | -716,000 | -192,000 | -855,000 | -429,000 | -501,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 872,000 | -7,000 | -685,000 | -757,000 | 1,773,000 | -61,000 | -103,000 | 280,000 | -219,000 | 482,000 | -751,000 | -482,000 | -368,000 | 399,000 | -642,000 | 1,000 | 367,000 | -249,000 | 670,000 | -31,000 | -454,000 |
Common Stock Issued | 1,000 | 1,000 | 1,000 | 138,000 | 0 | 0 | 0 | 0 | 4,000 | 2,000 | 4,000 | 303,000 | 274,000 | 323,000 | 406,000 | 767,000 | 0 | 0 | 150,000 | 100,000 | 405,000 |
Common Stock Repurchased | -139,000 | -182,000 | -27,000 | 0 | -169,000 | -482,000 | 0 | 0 | -218,000 | -675,000 | 0 | 0 | 0 | 0 | -101,000 | 0 | -100,000 | 0 | -300,000 | -200,000 | -104,000 |
Dividends Paid | -725,000 | -547,000 | -150,000 | 0 | -320,000 | -623,000 | -629,000 | -628,000 | -596,000 | -646,000 | -469,000 | -313,000 | -187,000 | -70,000 | -30,000 | -54,000 | -531,000 | -453,000 | -309,000 | -132,000 | -56,000 |
Other Financing Activities | -39,000 | -36,000 | -13,000 | -38,000 | -75,000 | -149,000 | -16,000 | -54,000 | -4,000 | -18,000 | -3,000 | -1,000 | -24,000 | -24,000 | -81,000 | -19,000 | 8,000 | 17,000 | -207,000 | -83,000 | -67,000 |
Net Cash Used Provided by Financing Activities | -30,000 | -771,000 | -874,000 | -657,000 | 1,231,000 | -1,315,000 | -748,000 | -402,000 | -1,037,000 | -865,000 | -1,226,000 | -493,000 | -305,000 | 628,000 | -343,000 | 698,000 | -284,000 | -685,000 | 154,000 | -246,000 | -276,000 |
Effect of Forex Changes on Cash | 0 | 2,000 | -3,000 | 0 | -3,000 | 1,000 | -5,000 | 4,000 | 1,000 | -15,000 | -8,000 | -7,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -347,000 | 489,000 | -79,000 | -1,523,000 | 726,000 | -6,000 | 647,000 | 565,000 | 151,000 | -445,000 | -177,000 | 444,000 | -409,000 | -287,000 | -529,000 | 1,134,000 | 20,000 | 124,000 | 180,000 | -163,000 | -417,000 |
Cash at End of Period | 4,567,000 | 1,363,000 | 874,000 | 953,000 | 2,476,000 | 1,750,000 | 1,756,000 | 1,109,000 | 372,000 | 239,000 | 684,000 | 861,000 | 417,000 | 826,000 | 1,113,000 | 1,642,000 | 508,000 | 488,000 | 364,000 | 184,000 | 347,000 |
Cash at Start of Period | 4,914,000 | 874,000 | 953,000 | 2,476,000 | 1,750,000 | 1,756,000 | 1,109,000 | 544,000 | 221,000 | 684,000 | 861,000 | 417,000 | 826,000 | 1,113,000 | 1,642,000 | 508,000 | 488,000 | 364,000 | 184,000 | 347,000 | 764,000 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,468,000 | 1,441,000 | 1,416,000 | 292,000 | -307,000 | 1,250,000 | 1,300,000 | 1,230,000 | 1,303,000 | 1,171,000 | 1,150,000 | 1,019,000 | 782,000 | 661,000 | 520,000 | 552,000 | 1,020,000 | 1,001,000 | 881,000 | 512,000 | 360,000 |
Capital Expenditure | -549,000 | -646,000 | -504,000 | -427,000 | -499,000 | -558,000 | -474,000 | -277,000 | -550,000 | -672,000 | -436,000 | -459,000 | -638,000 | -542,000 | -326,000 | -340,000 | -672,000 | 0 | -554,000 | -349,000 | -250,000 |
Free Cash Flow | 919,000 | 795,000 | 912,000 | -135,000 | -806,000 | 692,000 | 826,000 | 953,000 | 753,000 | 499,000 | 714,000 | 560,000 | 144,000 | 119,000 | 194,000 | 212,000 | 348,000 | 1,001,000 | 327,000 | 163,000 | 110,000 |