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 | 2007-02-23 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 13,396,000 | 15,678,000 | 14,044,000 | 14,117,000 | 13,794,000 | 14,931,000 | 14,066,000 | 13,735,000 | 13,105,000 | 13,415,000 | 14,325,000 | 15,053,000 | 14,552,000 | 14,127,000 | 14,615,000 | 14,117,000 | 13,247,000 | 18,380,000 | 17,911,000 | 16,017,800 | 15,242,300 |
Revenue Growth | - | 11.63% | -0.52% | 2.34% | -7.62% | 6.15% | 2.41% | 4.81% | -2.31% | -6.35% | -4.84% | 3.44% | 3.01% | -3.34% | 3.53% | 6.57% | -27.93% | 2.62% | 11.82% | 5.09% | |
Cost of Revenue | 1,898,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit | 11,498,000 | 15,678,000 | 14,044,000 | 14,117,000 | 13,794,000 | 14,931,000 | 14,066,000 | 13,735,000 | 13,105,000 | 13,415,000 | 14,325,000 | 15,053,000 | 14,552,000 | 14,127,000 | 14,615,000 | 14,117,000 | 13,247,000 | 18,380,000 | 17,911,000 | 16,017,800 | 15,242,300 |
Gross Profit Margin | 61.40% | 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% | 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 | 1,883,000 | 3,381,000 | 3,052,000 | 2,957,000 | 3,916,000 | 4,851,000 | 4,806,000 | 4,665,000 | 4,164,000 | 0 | 0 | 0 | 0 | 1,549,000 | 1,391,000 | 0 | 1,185,000 | 0 | 0 | 0 | 0 |
Total Operating Expenses | 4,382,000 | 15,678,000 | 3,077,000 | -15,623,000 | -19,083,000 | -18,850,000 | 12,658,000 | 11,507,000 | 11,633,000 | 12,651,000 | 12,017,000 | 11,911,000 | 11,624,000 | 11,381,000 | 11,196,000 | 10,903,000 | 11,624,000 | -17,054,000 | -13,664,900 | 13,641,000 | -13,153,100 |
Operating Income or Loss | 1,425,000 | 2,206,000 | 652,000 | -1,506,000 | -5,289,000 | -3,919,000 | 1,338,000 | 1,980,000 | 1,410,000 | 737,000 | 1,546,000 | 1,397,000 | 1,297,000 | 2,122,000 | 2,700,000 | 1,357,000 | 4,882,000 | 1,326,000 | 4,246,100 | 2,066,200 | 2,089,200 |
Operating Margin | 28.22% | 14.07% | 4.64% | -10.67% | -38.34% | -26.25% | 9.51% | 14.42% | 10.76% | 5.49% | 10.79% | 9.28% | 8.91% | 15.02% | 18.47% | 9.61% | 36.85% | 7.21% | 23.71% | 12.90% | 13.71% |
Interest Expense | 427,000 | 376,000 | 378,000 | 424,000 | 515,000 | 591,000 | 574,000 | 646,000 | 536,000 | 520,000 | 498,000 | 442,000 | 440,000 | 522,000 | 517,000 | 448,000 | 345,000 | 318,000 | 304,100 | 364,200 | 324,100 |
EBITDA | 2,392,106 | 3,989,000 | 3,065,000 | 4,212,000 | -215,000 | 3,397,000 | 3,064,000 | 3,102,000 | 2,313,000 | 1,719,000 | 3,207,000 | 2,646,000 | 2,744,000 | 2,955,000 | 3,516,000 | 2,962,000 | 1,624,000 | 5,404,000 | 5,175,700 | 2,592,800 | 2,503,700 |
Depreciation and Amortization | 443,106 | 1,737,000 | 1,712,000 | 1,606,000 | 1,646,000 | 1,687,000 | 1,656,000 | 874,000 | 841,000 | 955,000 | 899,000 | 871,000 | 905,000 | 833,000 | 816,000 | 585,000 | 393,000 | 221,000 | -8,000 | 174,500 | 329,300 |
Income Before Tax | 2,246,000 | 1,996,000 | 1,381,000 | 2,182,000 | -1,464,000 | 1,119,000 | 834,000 | 1,582,000 | 936,000 | 244,000 | 1,810,000 | 1,429,000 | 1,399,000 | 2,232,000 | 2,902,000 | 1,730,000 | 587,000 | 4,575,000 | 4,472,100 | 1,846,500 | 1,822,000 |
Income Tax Expense | 517,000 | 451,000 | 278,000 | 479,000 | -173,000 | 248,000 | 128,000 | 170,000 | 220,000 | -43,000 | 457,000 | 360,000 | 289,000 | 536,000 | 895,000 | 345,000 | 7,000 | -1,481,000 | 1,450,700 | 490,400 | 533,800 |
Net Income | 1,673,000 | 1,434,000 | 822,000 | 1,562,000 | -1,291,000 | 932,000 | 636,000 | 1,164,000 | 654,000 | 260,000 | 591,000 | 595,000 | 568,000 | 1,064,000 | 1,288,000 | 564,000 | 4,530,000 | 2,489,000 | 2,491,300 | 1,211,600 | 1,231,300 |
Net Income Margin | 21.72% | 9.15% | 5.85% | 11.06% | -9.36% | 6.24% | 4.52% | 8.47% | 4.99% | 1.94% | 4.13% | 3.95% | 3.90% | 7.53% | 8.81% | 4.00% | 34.20% | 13.54% | 13.91% | 7.56% | 8.08% |
EPS | 7.54 | 6.30 | 3.39 | 6.08 | -4.61 | 3.08 | 1.99 | 3.46 | 1.93 | 0.76 | 1.55 | 1.53 | 1.44 | 2.69 | 3.08 | 1.30 | 9.05 | 3.66 | 3.75 | 1.72 | 1.88 |
EPS Diluted | 7.52 | 6.29 | 3.38 | 6.06 | -4.61 | 3.07 | 1.99 | 3.45 | 1.93 | 0.72 | 1.55 | 1.53 | 1.43 | 2.63 | 3.07 | 1.30 | 9.05 | 3.65 | 3.75 | 1.72 | 1.88 |
Weighted Average Shares Out | - | 227,480 | 242,830 | 259,670 | 280,320 | 302,700 | 319,060 | 336,610 | 337,950 | 339,898 | 381,920 | 388,640 | 395,120 | 396,201 | 418,720 | 432,810 | 477,230 | 534,790 | 552,680 | 557,100 | 556,500 |
Weighted Average Shares Out Diluted | - | 227,810 | 243,280 | 260,200 | 280,320 | 303,350 | 319,930 | 337,500 | 338,310 | 362,690 | 382,550 | 389,510 | 395,870 | 405,320 | 419,520 | 433,450 | 477,230 | 536,000 | 553,540 | 557,970 | 556,500 |
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 | 2007-02-23 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 548,000 | 399,000 | 532,000 | 621,000 | 478,000 | 336,000 | 405,000 | 472,000 | 327,000 | 440,000 | 364,000 | 295,000 | 228,000 | 129,000 | 120,000 | 190,000 | 131,000 | 141,000 | 133,800 | 153,100 | 219,900 |
Short Term Investments | 5,242,000 | 44,821,000 | 42,481,000 | 49,233,000 | 49,278,000 | 46,815,000 | 43,411,000 | 46,130,000 | 45,658,000 | 44,391,000 | 46,779,000 | 47,997,000 | 48,439,000 | 5,105,000 | 7,080,000 | 7,215,000 | 6,029,000 | 9,471,000 | 12,822,400 | 9,106,600 | 8,306,800 |
Cash + Short Term Investments | 5,790,000 | 45,220,000 | 43,013,000 | 49,854,000 | 49,756,000 | 47,151,000 | 43,816,000 | 46,602,000 | 45,985,000 | 44,831,000 | 47,143,000 | 48,292,000 | 48,667,000 | 5,234,000 | 7,200,000 | 7,405,000 | 6,160,000 | 9,612,000 | 12,956,200 | 9,259,700 | 8,526,700 |
Net Receivables | 10,138,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,817,000 | 0 | 10,212,000 | 11,672,000 | 0 | 13,027,300 | 15,313,700 | 18,807,200 |
Inventory | 0 | 0 | -59,577,000 | -10,915,000 | -9,986,000 | -9,816,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,323,000 | 38,274,000 | 0 | 28,617,000 | 43,633,200 | 43,825,600 |
Total Current Assets | 548,000 | 399,000 | 2,810,000 | 58,750,000 | 57,208,000 | 54,431,000 | 1,698,000 | 472,000 | 327,000 | 440,000 | 364,000 | 295,000 | 228,000 | 5,234,000 | 7,200,000 | 59,940,000 | 56,106,000 | 18,820,000 | 19,379,800 | 68,206,600 | 71,159,500 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 10,689,000 | 0 | 10,027,000 | 9,888,000 | 10,451,000 | 15,568,000 | 15,511,000 | 15,427,000 | 15,230,000 | 15,477,000 | 15,611,000 | 14,498,000 | 13,935,000 | 13,618,000 | 12,636,000 | 13,274,000 | 12,876,000 | 10,425,000 | 5,501,300 | 4,951,600 | 4,840,700 |
Goodwill | 349,000 | 347,000 | 346,000 | 349,000 | 785,000 | 767,000 | 665,000 | 659,000 | 346,000 | 351,000 | 374,000 | 357,000 | 996,000 | 908,000 | 856,000 | 856,000 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 151,000 | 111,000 | 109,000 | 610,000 | 647,000 | 611,000 | 638,000 | 742,000 | 351,000 | 682,000 | 712,000 | 698,000 | 0 | 0 | 0 | 875,000 | 1,353,000 | 298,900 | 297,400 | 294,100 |
Long Term Investments | 47,827,000 | 4,293,000 | 45,644,000 | 52,847,000 | 52,679,000 | 50,178,000 | 47,285,000 | 51,281,000 | 50,028,000 | 48,576,000 | 51,301,000 | 52,411,000 | 52,588,000 | 46,072,000 | 45,980,000 | 44,038,000 | 36,665,000 | 45,481,000 | 51,700,900 | 43,595,000 | 42,473,000 |
Tax Assets | 6,562,000 | 0 | 141,000 | 150,000 | 225,000 | 456,000 | 715,000 | 749,000 | 636,000 | 101,000 | 379,000 | 750,000 | 639,000 | 540,000 | 591,000 | 471,000 | 315,000 | -10,571,300 | -10,571,300 | 0 | 0 |
Other Non-Current Assets | 7,259,000 | 74,007,000 | -141,000 | -150,000 | -225,000 | -456,000 | 11,831,000 | 10,360,000 | 10,027,000 | 11,084,000 | 10,338,000 | 11,628,000 | 11,635,000 | 9,003,000 | 9,014,000 | -44,509,000 | -36,980,000 | 10,571,300 | 10,571,300 | -46,375,000 | -45,017,800 |
Total Non-Current Assets | 66,124,000 | 78,798,000 | 56,128,000 | 63,193,000 | 64,525,000 | 67,160,000 | 76,618,000 | 79,114,000 | 76,267,000 | 75,589,000 | 78,003,000 | 79,644,000 | 79,793,000 | 70,141,000 | 69,077,000 | 14,130,000 | 13,751,000 | 57,259,000 | 57,501,100 | 2,469,000 | 2,590,000 |
Other Assets | 16,945,000 | 0 | 16,556,000 | -40,317,000 | -41,497,000 | -39,348,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 83,617,000 | 79,197,000 | 75,494,000 | 81,626,000 | 80,236,000 | 82,243,000 | 78,316,000 | 79,586,000 | 76,594,000 | 76,029,000 | 78,367,000 | 79,939,000 | 80,021,000 | 75,375,000 | 76,277,000 | 74,070,000 | 69,857,000 | 76,079,000 | 76,880,900 | 70,675,600 | 73,749,500 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 269,000 | 79,000 | 133,000 | 90,000 | 92,000 | 108,000 | 42,000 | 60,000 | 150,000 | 567,000 | 673,000 | 134,000 | 205,000 | 162,000 | 685,000 | 540,000 | 316,000 | 401,000 | 0 | 0 | 0 |
Short Term Debt | 713,000 | 1,084,000 | 854,000 | 93,000 | 37,000 | 77,000 | 17,000 | 280,000 | 110,000 | 1,040,000 | 335,000 | 819,000 | 19,000 | 88,000 | 647,000 | 10,000 | 71,000 | 358,000 | 4,600 | 598,200 | 1,010,100 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 4,714,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 24,558,000 | 102,000 | -987,000 | -183,000 | -129,000 | -185,000 | -59,000 | -340,000 | -260,000 | -1,607,000 | -1,008,000 | -953,000 | -235,000 | -250,000 | -1,332,000 | -550,000 | 28,278,000 | -759,000 | -4,600 | -598,200 | -1,010,100 |
Total Current Liabilities | 25,540,000 | 1,265,000 | 5,568,000 | 183,000 | 129,000 | 185,000 | 48,439,000 | 49,129,000 | 47,763,000 | 48,925,000 | 48,754,000 | 50,475,000 | 51,371,000 | 47,627,000 | 48,997,000 | 47,696,000 | 48,544,000 | 358,000 | 4,600 | 52,975,000 | 55,499,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 4,700,000 | 7,919,000 | 8,165,000 | 56,719,000 | 55,742,000 | 1,779,000 | 51,972,000 | 11,253,000 | 10,668,000 | 9,520,000 | 10,333,000 | 9,525,000 | 9,191,000 | 8,913,000 | 8,830,000 | 9,475,000 | 8,187,000 | 6,900,000 | 5,567,800 | 4,608,600 | 5,980,200 |
Deferred Revenue | 4,594,000 | 0 | 4,714,000 | 4,503,000 | 4,023,000 | 3,779,000 | 3,402,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 697,000 | 398,000 | 243,000 | 1,079,000 | 1,065,000 | 1,168,000 | 841,000 | 749,000 | 636,000 | 382,000 | 893,000 | 716,000 | 840,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 25,717,000 | 54,276,000 | 51,958,000 | 47,883,000 | 45,895,000 | 57,366,000 | 41,328,000 | 43,018,000 | 41,929,000 | 43,294,000 | 42,491,000 | 44,792,000 | -10,031,000 | -8,913,000 | -8,830,000 | -9,475,000 | 0 | -6,900,000 | -5,567,800 | -4,608,600 | -5,980,200 |
Total Non-Current Liabilities | 39,829,000 | 62,593,000 | 1,921,000 | 14,568,000 | 15,160,000 | 16,403,000 | 11,359,000 | 11,253,000 | 10,668,000 | 9,520,000 | 10,333,000 | 10,006,000 | 9,191,000 | 8,913,000 | 8,830,000 | 9,475,000 | 8,187,000 | 6,900,000 | 5,567,800 | 4,609,000 | 5,980,000 |
Total Liabilities | 65,369,000 | 62,672,000 | 60,016,000 | 62,451,000 | 61,055,000 | 60,313,000 | 56,930,000 | 55,020,000 | 53,233,000 | 53,219,000 | 53,717,000 | 55,033,000 | 55,345,000 | 52,102,000 | 53,171,000 | 52,985,000 | 56,731,000 | 54,590,000 | 57,482,800 | 55,524,600 | 59,883,800 |
Common Stock | 2,000 | 2,000 | 2,000 | 2,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 0 | 6,000 | 6,500 | 186,600 | 185,600 |
Retained Earnings | 16,802,000 | 15,617,000 | 15,144,000 | 14,776,000 | 14,150,000 | 15,823,000 | 15,773,000 | 16,096,000 | 15,196,000 | 14,731,000 | 15,515,000 | 15,508,000 | 15,192,000 | 14,957,000 | 14,564,000 | 13,693,000 | 13,425,000 | 13,691,000 | 12,098,700 | 10,364,400 | 9,616,600 |
Accumulated Other Comprehensive Income/Loss | -1,738,000 | -2,497,000 | -3,284,000 | 186,000 | 581,000 | -68,000 | -880,000 | -26,000 | -223,000 | -357,000 | 280,000 | 339,000 | 678,000 | 375,000 | 230,000 | -419,000 | -3,586,000 | -65,000 | 386,700 | 311,100 | 586,900 |
Total Stockholders Equity | 17,357,000 | 15,704,000 | 14,598,000 | 17,846,000 | 17,860,000 | 19,119,000 | 18,518,000 | 19,204,000 | 18,163,000 | 17,561,000 | 19,280,000 | 19,458,000 | 19,459,000 | 18,835,000 | 18,450,000 | 16,899,000 | 13,126,000 | 17,591,000 | 16,501,800 | 13,092,100 | 12,183,300 |
Total Investments | 53,069,000 | 49,369,000 | 46,768,000 | 53,938,000 | 53,844,000 | 51,250,000 | 48,186,000 | 52,226,000 | 50,711,000 | 49,400,000 | 52,032,000 | 52,973,000 | 53,048,000 | 49,028,000 | 48,907,000 | 46,034,000 | 38,450,000 | 45,481,000 | 51,700,900 | 43,595,000 | 42,473,000 |
Total Debt | 9,534,000 | 9,003,000 | 9,019,000 | 9,079,000 | 10,109,000 | 11,533,000 | 11,376,000 | 11,533,000 | 10,778,000 | 10,583,000 | 10,668,000 | 10,846,000 | 9,210,000 | 9,001,000 | 9,477,000 | 9,485,000 | 8,258,000 | 7,258,000 | 5,572,400 | 5,206,800 | 6,990,300 |
Net Debt | 8,986,000 | 8,604,000 | 8,487,000 | 8,458,000 | 9,631,000 | 11,197,000 | 10,971,000 | 11,061,000 | 10,451,000 | 10,143,000 | 10,304,000 | 10,551,000 | 8,982,000 | 8,872,000 | 9,357,000 | 9,295,000 | 8,127,000 | 7,117,000 | 5,438,600 | 5,053,700 | 6,770,400 |
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 | 2007-02-23 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,728,000 | 1,545,000 | 1,103,000 | 1,703,000 | -1,291,000 | 871,000 | 706,000 | 1,412,000 | 716,000 | 287,000 | 962,000 | 1,069,000 | 1,110,000 | 1,696,000 | 2,007,000 | 1,385,000 | -182,000 | 2,481,000 | 2,517,000 | 1,192,900 | 1,231,300 |
Depreciation & Amortization | 336,106 | 538,000 | 509,000 | 515,000 | 734,000 | 943,000 | 912,000 | 874,000 | 841,000 | 955,000 | 899,000 | 871,000 | 905,000 | 833,000 | 816,000 | 585,000 | 393,000 | 221,000 | -8,000 | 174,500 | 329,300 |
Deferred Income Tax | -36,000 | 127,000 | 5,000 | 213,000 | -235,000 | 70,000 | 86,000 | -47,000 | 102,000 | -225,000 | 11,000 | 6,000 | -22,000 | 0 | 0 | 0 | 0 | -43,000 | 254,500 | -109,600 | 52,700 |
Stock Based Compensation | 36,000 | 36,000 | 34,000 | 33,000 | 37,000 | 37,000 | 35,000 | 33,000 | 32,000 | 14,000 | 12,000 | 11,000 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 917,000 | 1,708,000 | 1,301,000 | 926,000 | 385,000 | -211,000 | 1,843,000 | 218,000 | -320,000 | 1,270,000 | 285,000 | -429,000 | 336,000 | 1,048,000 | -2,840,000 | 797,000 | -253,000 | 2,227,000 | -1,448,300 | 2,009,500 | 793,300 |
Accounts Receivable | -587,000 | -268,000 | -316,000 | -1,409,000 | -425,000 | 114,000 | -131,000 | 93,000 | 24,000 | 120,000 | 738,000 | 87,000 | 327,000 | 0 | 0 | 0 | 0 | 2,940,000 | 1,254,300 | 3,536,200 | -627,100 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,273,000 | 2,039,400 | 4,466,900 | -7,200 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -575,000 | -708,600 | -2,275,000 | 824,700 |
Other Working Capital | 1,504,000 | 1,976,000 | 1,617,000 | 2,335,000 | 810,000 | -325,000 | 1,843,000 | 218,000 | -320,000 | 1,270,000 | 285,000 | -429,000 | 336,000 | 1,048,000 | -2,840,000 | 797,000 | -253,000 | -1,411,000 | -4,033,400 | -3,718,600 | 602,900 |
Other Non-Cash Items | 288,106 | -47,000 | 362,000 | -10,000 | -6,000 | -2,000 | 2,000 | 124,000 | 46,000 | 122,000 | 201,000 | -321,000 | -98,000 | 388,000 | -30,000 | 1,824,000 | 3,413,000 | 653,000 | 2,423,100 | 225,500 | 313,700 |
Net Cash Provided by Operating Activities | 3,053,000 | 3,907,000 | 3,314,000 | 2,623,000 | 1,745,000 | 1,741,000 | 4,222,000 | 2,590,000 | 2,253,000 | 3,547,000 | 2,990,000 | 2,097,000 | 2,854,000 | 3,965,000 | -47,000 | 4,591,000 | 3,371,000 | 5,671,000 | 1,714,700 | 3,367,100 | 2,821,100 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -681,000 | -686,000 | -660,000 | -482,000 | -710,000 | -1,041,000 | -995,000 | -1,031,000 | -1,450,000 | -1,555,000 | -2,753,000 | -1,737,000 | -1,405,000 | -857,000 | -917,000 | -2,529,000 | -3,997,000 | -2,297,000 | -934,600 | -477,800 | -267,000 |
Acquisitions Net | -168,000 | -603,000 | -229,000 | 364,000 | 181,000 | 427,000 | 126,000 | -1,098,000 | 223,000 | -138,000 | 479,000 | -172,000 | -911,000 | -548,000 | 881,000 | 108,000 | 0 | -4,029,000 | 24,000 | 57,300 | -1,111,400 |
Purchases of Investments | -7,350,000 | -6,989,000 | -10,142,000 | -9,752,000 | -10,721,000 | -8,661,000 | -10,785,000 | -9,232,000 | -9,827,000 | -8,737,000 | -9,448,000 | -11,375,000 | -10,545,000 | -12,532,000 | -17,394,000 | -26,078,000 | -48,931,000 | -73,396,000 | -66,320,600 | -81,855,100 | -77,935,200 |
Sales/Maturities of Investments | 5,692,000 | 5,911,000 | 8,776,000 | 8,596,000 | 10,446,000 | 8,782,000 | 10,439,000 | 9,079,000 | 8,709,000 | 8,662,000 | 10,324,000 | 10,243,000 | 9,908,000 | 12,285,000 | 18,087,000 | 23,598,000 | 49,004,000 | 76,371,000 | 61,724,300 | 80,387,800 | 74,160,400 |
Other Investing Activities | -62,000 | -378,000 | -92,000 | 87,000 | -610,000 | -178,000 | -229,000 | -373,000 | 158,000 | -167,000 | -72,000 | -257,000 | -142,000 | -251,000 | 7,000 | 38,000 | 710,000 | -3,464,000 | 2,870,200 | 113,300 | 1,175,900 |
Net Cash Used for Investing Activities | -2,528,000 | -2,745,000 | -2,347,000 | -1,187,000 | -1,414,000 | -671,000 | -1,444,000 | -2,655,000 | -2,187,000 | -1,935,000 | -1,470,000 | -3,298,000 | -3,095,000 | -1,903,000 | 664,000 | -4,863,000 | -3,214,000 | -6,815,000 | -2,636,700 | -1,774,500 | -3,977,300 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 331,000 | -100,000 | -67,000 | 6,000 | 933,000 | 120,000 | -178,000 | 656,000 | 196,000 | -101,000 | -265,000 | 1,761,000 | 242,000 | -511,000 | -14,000 | 1,226,000 | 1,003,000 | 2,137,000 | 366,700 | -1,817,600 | 1,141,900 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,000 | 6,000 | 5,000 | 13,000 | 4,000 | 8,000 | 188,000 | 4,000 | 8,000 | 2,071,500 | 703,900 | 287,800 |
Common Stock Repurchased | -402,000 | -849,000 | -729,000 | -1,136,000 | -923,000 | -1,051,000 | -2,530,000 | -216,000 | -134,000 | -1,265,000 | -622,000 | -228,000 | -212,000 | -732,000 | -405,000 | -336,000 | -103,000 | -672,000 | -509,800 | 0 | -18,100 |
Dividends Paid | -56,000 | -57,000 | -61,000 | -65,000 | -70,000 | -76,000 | -80,000 | -84,000 | -84,000 | -90,000 | -95,000 | -97,000 | -99,000 | -101,000 | -105,000 | -756,000 | -732,000 | -785,000 | -445,400 | -261,900 | -231,600 |
Other Financing Activities | -128,000 | -294,000 | -180,000 | -94,000 | -138,000 | -137,000 | -47,000 | -155,000 | -144,000 | -76,000 | -466,000 | -170,000 | 392,000 | -238,000 | -172,000 | -649,000 | -928,000 | -17,000 | -706,700 | -269,000 | 15,300 |
Net Cash Used Provided by Financing Activities | -255,000 | -1,300,000 | -1,037,000 | -1,289,000 | -198,000 | -1,144,000 | -2,835,000 | 201,000 | -166,000 | -1,525,000 | -1,442,000 | 1,271,000 | 336,000 | -2,053,000 | -688,000 | 321,000 | -173,000 | 1,125,000 | 914,000 | -1,644,600 | 1,195,300 |
Effect of Forex Changes on Cash | 8,000 | 5,000 | -19,000 | -4,000 | 9,000 | 5,000 | -10,000 | 9,000 | -13,000 | -11,000 | -8,000 | -3,000 | 4,000 | 0 | 1,000 | 10,000 | -13,000 | 5,000 | 0 | 0 | 0 |
Net Change in Cash | -214,000 | -133,000 | -89,000 | 143,000 | 142,000 | -69,000 | -67,000 | 145,000 | -113,000 | 76,000 | 70,000 | 67,000 | 99,000 | 9,000 | -70,000 | 59,000 | -29,000 | -14,000 | -8,000 | -52,000 | 39,100 |
Cash at End of Period | 1,973,000 | 399,000 | 532,000 | 621,000 | 478,000 | 336,000 | 405,000 | 472,000 | 327,000 | 440,000 | 364,000 | 295,000 | 228,000 | 129,000 | 120,000 | 190,000 | 131,000 | 160,000 | 174,000 | 182,000 | 219,900 |
Cash at Start of Period | 2,187,000 | 532,000 | 621,000 | 478,000 | 336,000 | 405,000 | 472,000 | 327,000 | 440,000 | 364,000 | 294,000 | 228,000 | 129,000 | 120,000 | 190,000 | 131,000 | 160,000 | 174,000 | 182,000 | 234,000 | 180,800 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,053,000 | 3,907,000 | 3,314,000 | 2,623,000 | 1,745,000 | 1,741,000 | 4,222,000 | 2,590,000 | 2,253,000 | 3,547,000 | 2,990,000 | 2,097,000 | 2,854,000 | 3,965,000 | -47,000 | 4,591,000 | 3,371,000 | 5,671,000 | 1,714,700 | 3,367,100 | 2,821,100 |
Capital Expenditure | -681,000 | -686,000 | -660,000 | -482,000 | -710,000 | -1,041,000 | -995,000 | -1,031,000 | -1,450,000 | -1,555,000 | -2,753,000 | -1,737,000 | -1,405,000 | -857,000 | -917,000 | -2,529,000 | -3,997,000 | -2,297,000 | -934,600 | -477,800 | -267,000 |
Free Cash Flow | 2,372,000 | 3,221,000 | 2,654,000 | 2,141,000 | 1,035,000 | 700,000 | 3,227,000 | 1,559,000 | 803,000 | 1,992,000 | 237,000 | 360,000 | 1,449,000 | 3,108,000 | -964,000 | 2,062,000 | -626,000 | 3,374,000 | 780,100 | 2,889,300 | 2,554,100 |