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 | 19,881,000 | 17,677,000 | 22,386,892 | 16,540,309 | 8,542,242 | 10,164,367 | 12,593,196 | 12,173,907 | 8,920,934 | 7,763,206 | 12,195,091 | 14,602,717 | 12,632,559 | 14,805,794 | 13,030,051 | 11,111,651 | 16,157,433 | 13,477,414 | 11,896,104 | 12,676,230 | 5,988,080 |
Revenue Growth | - | -21.04% | 35.35% | 93.63% | -15.96% | -19.29% | 3.44% | 36.46% | 14.91% | -36.34% | -16.49% | 15.60% | -14.68% | 13.63% | 17.26% | -31.23% | 19.89% | 13.29% | -6.15% | 111.69% | |
Cost of Revenue | 14,460,000 | 12,698,000 | 18,535,998 | 12,878,356 | 5,688,808 | 7,264,575 | 9,851,265 | 9,944,380 | 6,887,709 | 5,995,672 | 10,383,232 | 12,697,411 | 10,617,562 | 12,425,435 | 10,957,509 | 9,095,705 | 14,221,906 | 11,667,306 | 10,176,510 | 11,338,076 | 4,743,835 |
Gross Profit | 5,421,000 | 4,979,000 | 3,850,894 | 3,661,953 | 2,853,434 | 2,899,792 | 2,741,931 | 2,229,527 | 2,033,225 | 1,767,534 | 1,811,859 | 1,905,306 | 2,014,997 | 2,380,359 | 2,072,542 | 2,015,946 | 1,935,527 | 1,810,108 | 1,719,594 | 1,338,154 | 1,244,245 |
Gross Profit Margin | 27.23% | 28.17% | 17.20% | 22.14% | 33.40% | 28.53% | 21.77% | 18.31% | 22.79% | 22.77% | 14.86% | 13.05% | 15.95% | 16.08% | 15.91% | 18.14% | 11.98% | 13.43% | 14.46% | 10.56% | 20.78% |
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 | 1,736,000 | 1,319,000 | 958,246 | 900,420 | 761,176 | 876,427 | 819,882 | 737,917 | 668,335 | 605,748 | 599,143 | 479,165 | 437,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Operating Expenses | 760,000 | 1,676,000 | 1,043,475 | 1,067,088 | 886,204 | 982,864 | 907,068 | 833,586 | 757,184 | 693,331 | 674,887 | 990,453 | 908,978 | 1,221,446 | 1,147,144 | 1,126,112 | 1,020,839 | 989,474 | 973,920 | 803,389 | 754,235 |
Operating Income or Loss | 4,661,000 | 4,072,000 | 2,807,419 | 2,596,259 | 2,135,143 | 1,914,353 | 1,835,464 | 1,380,895 | 1,285,676 | 996,159 | 1,143,571 | 926,734 | 1,102,500 | 1,158,913 | 944,017 | 894,640 | 914,688 | 820,634 | 745,674 | 534,765 | 490,010 |
Operating Margin | 23.44% | 23.04% | 12.54% | 15.70% | 25.00% | 18.83% | 14.58% | 11.34% | 14.41% | 12.83% | 9.38% | 6.35% | 8.73% | 7.83% | 7.24% | 8.05% | 5.66% | 6.09% | 6.27% | 4.22% | 8.18% |
Interest Expense | 1,234,000 | 866,000 | 675,946 | 732,924 | 712,886 | 491,773 | 469,620 | 485,658 | 469,651 | 416,787 | 356,163 | 334,206 | 302,305 | 297,006 | 292,239 | 300,822 | 315,597 | 225,246 | 29,106 | 0 | 92,262 |
EBITDA | 5,704,000 | 5,111,000 | 3,517,508 | 3,298,877 | 2,547,219 | 2,380,744 | 2,246,684 | 1,799,549 | 1,667,626 | 1,428,823 | 1,482,074 | 1,444,366 | 1,431,996 | 1,592,856 | 1,354,748 | 1,289,578 | 1,302,632 | 1,050,507 | 1,097,109 | 718,159 | 673,132 |
Depreciation and Amortization | 1,050,000 | 769,000 | 626,132 | 621,701 | 578,662 | 476,535 | 428,557 | 406,335 | 391,585 | 354,620 | 306,038 | 384,377 | 335,852 | 312,288 | 307,317 | 288,991 | 243,927 | 227,964 | 235,543 | 183,394 | 188,725 |
Income Before Tax | 3,484,000 | 3,497,000 | 2,249,645 | 1,984,204 | 802,316 | 1,650,991 | 1,517,935 | 1,040,801 | 957,956 | 521,876 | 819,873 | 740,343 | 944,446 | 983,562 | 755,164 | 698,525 | 505,980 | 489,518 | 500,441 | 645,669 | 392,145 |
Income Tax Expense | 892,000 | 838,000 | 527,424 | 484,498 | 189,507 | 372,414 | 362,903 | 447,282 | 212,406 | 136,600 | 151,158 | 163,382 | 215,195 | 226,048 | 213,834 | 207,321 | 194,071 | 184,597 | 193,764 | 242,521 | 149,967 |
Net Income | 2,800,000 | 2,659,000 | 1,722,000 | 1,500,000 | 612,809 | 1,278,577 | 1,151,703 | 387,841 | 352,039 | 244,977 | 314,107 | 266,533 | 360,619 | 360,594 | 334,632 | 305,451 | 311,909 | 304,921 | 306,312 | 546,545 | 242,178 |
Net Income Margin | 14.09% | 15.04% | 7.69% | 9.07% | 7.17% | 12.58% | 9.15% | 3.19% | 3.95% | 3.16% | 2.58% | 1.83% | 2.85% | 2.44% | 2.57% | 2.75% | 1.93% | 2.26% | 2.57% | 4.31% | 4.04% |
EPS | 4.78 | 5.49 | 3.85 | 3.36 | 1.42 | 3.09 | 2.80 | 1.30 | 1.67 | 1.17 | 1.50 | 1.29 | 1.75 | 1.72 | 1.57 | 1.45 | 1.50 | 1.42 | 1.37 | 2.72 | 1.19 |
EPS Diluted | 4.78 | 5.48 | 3.84 | 3.35 | 1.42 | 3.08 | 2.78 | 1.29 | 1.66 | 1.16 | 1.49 | 1.27 | 1.71 | 1.68 | 1.55 | 1.44 | 1.48 | 1.40 | 1.34 | 2.53 | 1.15 |
Weighted Average Shares Out | - | 484,300 | 447,507 | 446,403 | 431,105 | 413,560 | 411,485 | 297,477 | 211,128 | 210,208 | 209,391 | 206,044 | 206,140 | 209,344 | 212,736 | 210,724 | 208,738 | 214,692 | 224,012 | 200,936 | 203,930 |
Weighted Average Shares Out Diluted | - | 485,400 | 448,447 | 447,403 | 431,782 | 415,444 | 414,195 | 299,780 | 212,383 | 210,541 | 210,427 | 209,695 | 210,710 | 214,498 | 215,570 | 212,640 | 211,520 | 218,596 | 228,954 | 216,026 | 210,922 |
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 | 579,000 | 338,000 | 220,227 | 146,391 | 524,496 | 20,958 | 11,975 | 37,193 | 248,875 | 97,619 | 172,812 | 149,313 | 583,618 | 65,953 | 31,034 | 29,399 | 510,058 | 19,105 | 68,268 | 7,915 | 9,458 |
Short Term Investments | 0 | 0 | 11,000 | 0 | 0 | 0 | 19,005 | 1,330 | 0 | 0 | 0 | 0 | 5,978 | 63,452 | 61,940 | 113,039 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 579,000 | 338,000 | 220,227 | 146,391 | 524,496 | 20,958 | 11,975 | 37,193 | 248,875 | 97,619 | 172,812 | 149,313 | 583,618 | 129,405 | 92,974 | 142,438 | 510,058 | 19,105 | 68,268 | 7,915 | 9,458 |
Net Receivables | 1,252,000 | 1,705,000 | 1,532,292 | 1,441,786 | 829,796 | 835,121 | 820,658 | 1,202,951 | 872,430 | 593,979 | 745,494 | 1,549,563 | 1,349,371 | 1,339,933 | 1,332,726 | 1,437,994 | 1,265,300 | 1,723,212 | 1,348,490 | 2,202,895 | 1,432,425 |
Inventory | 773,000 | 787,000 | 580,725 | 580,899 | 370,988 | 506,675 | 437,841 | 432,594 | 200,946 | 204,780 | 134,134 | 417,077 | 517,014 | 549,915 | 708,933 | 583,127 | 858,966 | 841,362 | 925,194 | 911,393 | 615,503 |
Other Current Assets | 272,000 | 278,000 | 214,531 | 205,298 | 144,495 | 107,580 | 128,158 | 91,720 | 107,433 | 78,832 | 254,804 | 254,849 | 314,657 | 363,011 | 306,352 | 530,017 | 743,278 | 367,796 | 896,648 | 1,283,590 | 461,431 |
Total Current Assets | 2,876,000 | 3,108,000 | 2,547,775 | 2,374,374 | 1,869,775 | 1,470,334 | 1,398,632 | 1,764,458 | 1,429,684 | 975,210 | 1,307,244 | 2,370,802 | 2,764,660 | 2,318,812 | 2,379,045 | 2,588,464 | 3,377,602 | 2,951,475 | 3,238,600 | 4,405,793 | 2,518,817 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 39,498,000 | 32,697,000 | 19,952,526 | 19,319,874 | 19,154,928 | 18,348,685 | 14,766,651 | 12,698,126 | 12,571,403 | 12,373,989 | 11,662,437 | 12,297,504 | 10,114,340 | 8,444,333 | 7,313,183 | 7,793,658 | 7,263,769 | 5,845,181 | 4,844,921 | 3,994,227 | 3,786,821 |
Goodwill | 5,148,000 | 4,952,000 | 527,592 | 527,592 | 527,592 | 680,996 | 681,100 | 681,100 | 525,535 | 525,535 | 525,535 | 683,488 | 591,488 | 601,743 | 602,844 | 602,844 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 1,283,000 | 1,316,000 | 225,275 | 235,703 | 246,131 | 276,837 | 286,042 | 312,360 | 479,824 | 491,723 | 489,205 | 499,027 | 404,718 | 412,384 | 420,050 | 427,716 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 1,925,000 | 1,874,000 | 801,794 | 797,613 | 805,032 | 861,844 | 969,150 | 1,003,156 | 958,807 | 948,221 | 1,132,653 | 1,229,838 | 1,221,405 | 1,223,398 | 1,190,045 | 765,163 | 755,000 | 756,000 | 749,000 | 245,000 | -16,861 |
Tax Assets | 0 | 0 | 1,738,525,000 | 1,166,690,000 | 669,697,000 | 536,100 | 108,400 | 205,907 | 1,623,822,000 | 1,436,715,000 | 826,921,000 | 1,938,262 | 1,592,802 | 1,446,591 | 0 | 1,037,665 | 890,815 | 680,543 | 707,444 | 603,835 | 16,861 |
Other Non-Current Assets | 320,000 | 319,000 | -1,738,200,868 | -1,166,323,543 | -669,221,704 | -362,675 | 21,696 | 180,830 | -1,623,648,502 | -1,436,583,567 | -826,733,514 | -1,311,363 | -834,138 | -750,626 | 594,008 | -387,827 | -199,350 | -214,938 | -86,684 | 81,400 | 661,823 |
Total Non-Current Assets | 48,174,000 | 41,158,000 | 21,831,319 | 21,247,239 | 21,208,979 | 20,341,787 | 16,833,039 | 15,081,479 | 14,709,067 | 14,470,901 | 13,997,316 | 15,336,756 | 13,090,615 | 11,377,823 | 10,120,130 | 10,239,219 | 9,748,460 | 8,110,559 | 7,266,121 | 5,607,673 | 4,673,832 |
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 | 51,050,000 | 44,266,000 | 24,379,094 | 23,621,613 | 23,078,754 | 21,812,121 | 18,231,671 | 16,845,937 | 16,138,751 | 15,446,111 | 15,304,560 | 17,707,558 | 15,855,275 | 13,696,635 | 12,499,175 | 12,827,683 | 13,126,062 | 11,062,034 | 10,504,721 | 10,013,466 | 7,192,649 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,247,000 | 1,564,000 | 1,359,000 | 1,332,391 | 719,302 | 1,209,900 | 1,116,337 | 1,140,571 | 874,731 | 615,982 | 891,413 | 1,503,699 | 1,333,489 | 1,341,718 | 1,212,323 | 1,240,207 | 1,122,761 | 1,436,005 | 1,076,954 | 1,514,620 | 1,161,984 |
Short Term Debt | 1,137,000 | 507,000 | 937,000 | 1,057,705 | 23,413 | 321,643 | 509,415 | 1,047,323 | 1,520,927 | 656,990 | 1,110,789 | 575,118 | 828,025 | 1,206,373 | 1,200,091 | 1,150,085 | 2,388,195 | 623,079 | 24,159 | 1,548,046 | 985,532 |
Tax Payables | 216,000 | 215,000 | 136,000 | 97,537 | 89,428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 1,738,525,000 | 333,139 | 334,581 | 190,750 | 161,377 | 135,309 | 112,514 | 129,043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,478 |
Other Current Liabilities | 957,000 | 1,166,000 | 619,627 | 696,986 | 512,404 | 488,755 | 482,684 | 479,441 | 441,043 | 365,294 | 390,143 | 617,590 | 651,480 | 698,084 | 738,698 | 948,620 | 682,808 | 822,583 | 963,064 | 1,125,270 | 767,279 |
Total Current Liabilities | 3,557,000 | 3,452,000 | 3,051,627 | 3,184,619 | 1,344,547 | 2,020,298 | 2,108,436 | 2,667,335 | 2,836,701 | 1,638,266 | 2,392,345 | 2,696,407 | 2,812,994 | 3,246,175 | 3,151,112 | 3,338,912 | 4,193,764 | 2,881,667 | 2,064,177 | 4,795,341 | 2,914,795 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 26,880,000 | 21,257,000 | 12,764,000 | 12,844,354 | 14,338,174 | 12,541,858 | 8,899,578 | 8,091,629 | 7,919,996 | 8,323,582 | 7,192,929 | 7,754,975 | 6,515,372 | 4,529,551 | 3,686,542 | 4,334,204 | 4,112,581 | 4,215,046 | 4,030,855 | 2,023,438 | 1,630,019 |
Deferred Revenue | 0 | 0 | 331,113,000 | 431,869,000 | 706,081,000 | 550,000 | -7,467,313 | -5,956,432 | 321,846,000 | 264,248,000 | -6,630,792 | 472,734 | 701,657 | 674,586 | 566,462 | 662,514 | 715,052 | 486,645 | 548,330 | 350,157 | 294,754 |
Deferred Tax | 3,154,000 | 0 | 1,738,525 | 1,166,690 | 669,697 | 536,063 | 219,731 | 52,697 | 1,623,822 | 1,436,715 | 1,395,222 | 1,938,262 | 1,592,802 | 1,446,591 | 1,171,997 | 1,037,665 | 890,815 | 680,543 | 707,444 | 603,835 | 644,512 |
Other Non-Current Liabilities | 572,000 | 3,073,000 | 2,069,582 | 394,587 | 666,238 | 453,051 | 424,383 | 348,924 | 329,317 | 165,256 | 79,211 | 0 | 0 | 0 | 370,059 | 8,926 | -5,718,448 | -5,382,234 | -5,286,629 | 445,306 | 102,865 |
Total Non-Current Liabilities | 30,606,000 | 24,330,000 | 14,833,582 | 14,421,831 | 15,691,809 | 13,565,872 | 9,543,692 | 8,493,250 | 9,873,135 | 10,041,509 | 8,906,332 | 10,165,971 | 8,809,831 | 6,650,728 | 5,427,222 | 6,043,309 | 6,844,000 | 6,211,000 | 6,225,000 | 3,424,000 | 2,672,000 |
Total Liabilities | 34,163,000 | 27,782,000 | 17,885,209 | 17,606,450 | 17,036,356 | 15,586,170 | 11,652,128 | 11,160,585 | 12,709,836 | 11,679,775 | 11,298,677 | 12,862,378 | 11,622,825 | 9,896,903 | 8,578,334 | 9,382,221 | 9,958,523 | 8,290,762 | 7,488,118 | 8,218,709 | 5,586,945 |
Common Stock | 6,000 | 6,000 | 4,749 | 4,749 | 4,749 | 4,450 | 4,450 | 4,232 | 2,458 | 2,458 | 2,458 | 2,458 | 2,458 | 1,229 | 1,228 | 1,224 | 1,216 | 1,211 | 1,203 | 1,080 | 1,071 |
Retained Earnings | 1,237,000 | 868,000 | 50,396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138,128 | 2,020,815 | 2,059,024 | 1,960,374 | 1,826,800 | 1,685,710 | 1,553,033 | 1,411,492 | 1,256,759 | 1,085,845 | 649,240 |
Accumulated Other Comprehensive Income/Loss | -68,000 | -33,000 | -108,256 | -471,351 | -551,449 | -374,000 | -188,239 | -188,530 | -154,350 | -127,242 | -136,353 | -121,987 | -216,798 | -206,121 | -108,802 | -118,613 | -70,616 | -7,069 | 39,532 | -57,096 | -11,004 |
Total Stockholders Equity | 16,887,000 | 16,484,000 | 6,493,885 | 6,015,163 | 6,042,398 | 6,225,951 | 6,579,543 | 5,527,867 | 188,745 | 335,798 | 592,115 | 2,337,851 | 2,129,609 | 2,238,573 | 2,448,623 | 2,207,194 | 2,088,170 | 1,969,308 | 2,215,958 | 1,794,757 | 1,605,704 |
Total Investments | 1,925,000 | 1,874,000 | 801,794 | 797,613 | 805,032 | 861,844 | 969,150 | 1,003,156 | 958,807 | 948,221 | 1,132,653 | 1,229,838 | 1,221,405 | 1,286,850 | 1,251,985 | 878,202 | 755,000 | 756,000 | 749,000 | 245,000 | -16,861 |
Total Debt | 28,017,000 | 21,764,000 | 13,701,233 | 13,732,869 | 14,337,291 | 12,733,652 | 9,380,984 | 9,138,952 | 9,440,923 | 8,980,572 | 8,258,875 | 8,330,093 | 7,343,397 | 5,735,924 | 4,886,633 | 5,484,289 | 6,500,776 | 4,838,125 | 4,055,014 | 3,572,116 | 2,615,551 |
Net Debt | 27,438,000 | 21,426,000 | 13,481,006 | 13,586,478 | 13,812,795 | 12,712,694 | 9,369,009 | 9,101,759 | 9,192,048 | 8,882,953 | 8,086,063 | 8,180,780 | 6,759,779 | 5,669,971 | 4,855,599 | 5,454,890 | 5,990,718 | 4,819,020 | 3,986,746 | 3,564,201 | 2,606,093 |
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 | 2,800,000 | 2,659,000 | 1,722,221 | 1,499,706 | 612,809 | 1,278,577 | 1,155,032 | 593,519 | 743,499 | 379,195 | 663,108 | 576,961 | 730,013 | 759,744 | 541,330 | 491,204 | 311,909 | 304,921 | 306,312 | 546,545 | 242,178 |
Depreciation & Amortization | 1,050,000 | 769,000 | 626,132 | 621,701 | 578,662 | 476,535 | 428,557 | 406,335 | 391,585 | 354,620 | 306,038 | 384,377 | 335,852 | 312,288 | 307,317 | 288,991 | 243,927 | 227,964 | 235,543 | 183,394 | 188,725 |
Deferred Income Tax | 800,000 | 829,000 | 463,419 | 472,057 | 186,730 | 372,729 | 361,010 | 437,917 | 211,638 | 137,737 | 156,728 | 151,515 | 229,398 | 256,688 | 142,303 | 198,713 | 165,191 | 65,017 | 115,384 | 16,372 | 91,238 |
Stock Based Compensation | 82,000 | 0 | 53,000 | 54,000 | 29,400 | 37,147 | 31,664 | 26,262 | 40,563 | 16,435 | 26,226 | 46,194 | 36,692 | 66,371 | 24,372 | 23,148 | 30,791 | 16,499 | 16,499 | 11,842 | 14,330 |
Change in Working Capital | 95,000 | 358,000 | 3,395 | -141,773 | -160,501 | -163,896 | 206,405 | -192,603 | -42,453 | -148,972 | 58,305 | 9,361 | -356,283 | -37,771 | -160,874 | 478,441 | -515,298 | 209,912 | 56,944 | -597,455 | -331,984 |
Accounts Receivable | 415,000 | 107,000 | -87,274 | -610,531 | -1,297 | -19,688 | 383,993 | -330,521 | -285,806 | 157,051 | 381,513 | -189,809 | -14,774 | -55,861 | 92,469 | -181,426 | 433,859 | 474,224 | 717,861 | -536,141 | -468,438 |
Inventory | 250,000 | 118,000 | -62,149 | -105,038 | 77,116 | -8,259 | 38,456 | -202,259 | -11,950 | 6,050 | 160,860 | 99,937 | 33,343 | 65,845 | -164,722 | 266,674 | -370,662 | 88,860 | -14,107 | -320,632 | -96,510 |
Accounts Payable | -345,000 | -62,000 | -26,106 | 622,425 | -80,257 | -62,946 | -320,132 | 261,305 | 287,632 | -205,143 | -417,993 | 165,076 | -30,981 | 102,621 | -43,883 | 154,039 | -340,584 | -499,996 | -499,996 | 518,406 | 322,387 |
Other Working Capital | -225,000 | 195,000 | 178,924 | -48,629 | -156,063 | -73,003 | 104,088 | 78,872 | -32,329 | -106,930 | -66,075 | -65,843 | -343,871 | -150,376 | -44,738 | 239,154 | -237,911 | 146,824 | -146,814 | -259,088 | -89,423 |
Other Non-Cash Items | 1,447,000 | -194,000 | 37,988 | 94,091 | 35,327 | -54,313 | 4,051 | 43,982 | 6,782 | 267,965 | 75,205 | 126,359 | 15,271 | 2,652 | -20,406 | -27,803 | 239,157 | 205,347 | 142,708 | -340,357 | 322 |
Net Cash Provided by Operating Activities | 4,848,000 | 4,421,000 | 2,905,955 | 2,546,272 | 1,899,068 | 1,946,779 | 2,186,719 | 1,315,412 | 1,351,614 | 1,006,980 | 1,285,610 | 1,294,767 | 990,943 | 1,359,972 | 834,042 | 1,452,694 | 475,677 | 1,029,660 | 873,390 | -179,659 | 204,809 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -2,062,000 | -1,595,000 | -1,202,057 | -696,854 | -2,195,381 | -3,848,349 | -2,141,475 | -512,393 | -624,634 | -1,188,312 | -1,779,150 | -2,256,585 | -1,866,153 | -1,336,067 | -582,748 | -791,245 | -1,473,136 | -883,703 | -376,306 | -250,493 | -264,110 |
Acquisitions Net | -507,000 | -5,015,000 | -3,000 | -1,000 | 0 | -4,028 | -1,748 | -87,861 | -68,275 | -27,540 | -815,997 | -430,197 | -30,768 | -64,491 | -1,331 | 0 | 2,450 | -299,560 | -149,006 | -1,327,907 | -176,709 |
Purchases of Investments | -198,000 | 0 | 0 | 0 | 0 | -4,028 | -1,748 | -87,861 | -68,275 | -27,540 | 0 | 0 | 0 | 0 | 0 | -12,031 | 0 | 4,022 | -59,772 | -23,864 | 0 |
Sales/Maturities of Investments | -6,000 | 0 | 0 | 0 | 0 | 4,028 | 0 | 0 | 0 | 33,915 | 0 | 0 | 0 | 23,644 | 17,847 | 4,500 | 0 | 31,125 | 1,334 | 556,434 | 0 |
Other Investing Activities | 138,000 | 206,000 | 65,821 | 32,562 | -75,148 | 83,619 | 28,335 | 32,621 | 77,464 | 25,133 | 28,924 | 44,751 | 82,722 | 5,288 | 431,876 | 10,982 | 16,385 | -3,668 | 346,399 | 512,417 | 18,424 |
Net Cash Used for Investing Activities | -2,540,000 | -6,404,000 | -1,139,236 | -665,292 | -2,270,529 | -3,768,758 | -2,114,888 | -567,633 | -615,445 | -1,190,719 | -2,566,223 | -2,642,031 | -1,814,199 | -1,371,626 | -134,356 | -787,794 | -1,454,301 | -1,151,784 | -237,351 | -533,413 | -422,395 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 6,238,000 | 3,998,000 | -26,421 | -604,894 | 1,567,555 | 3,348,087 | 248,450 | -311,309 | 455,897 | 774,797 | 1,133,149 | 987,246 | 1,593,381 | 842,029 | -587,730 | -1,008,780 | 1,651,360 | 775,353 | -389,031 | 1,060,004 | 42,636 |
Common Stock Issued | 0 | 0 | 32,442 | 32,791 | 969,759 | 29,040 | 1,203,981 | 471,358 | 21,971 | 396,329 | 1,132,289 | 604,531 | 475,556 | 17,906 | 343,613 | 258,959 | 163,464 | 20,730 | 10,829 | 4,672 | 189,777 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150,000 | -300,108 | -7 | -254 | -29 | -390,213 | -281,444 | -233,074 | -823 |
Dividends Paid | -2,290,000 | -1,839,000 | -1,671,582 | -1,667,431 | -1,605,366 | -1,457,628 | -1,335,058 | -829,414 | -517,601 | -509,197 | -443,817 | -304,742 | -261,969 | -227,020 | -193,542 | -172,774 | -162,785 | -150,188 | -135,451 | -110,157 | -89,229 |
Other Financing Activities | -76,000 | -58,000 | -27,021 | -19,551 | -56,949 | -88,537 | -214,422 | -290,096 | -546,786 | -553,340 | 615,167 | -374,076 | -324,906 | -277,375 | -260,385 | -222,710 | -182,433 | -182,721 | 176,321 | -26,541 | 72,511 |
Net Cash Used Provided by Financing Activities | 3,872,000 | 2,101,000 | -1,692,883 | -2,259,085 | 874,999 | 1,830,962 | -97,049 | -959,461 | -584,792 | 108,589 | 1,304,499 | 912,959 | 1,332,062 | 55,432 | -698,051 | -1,145,559 | 1,469,577 | 72,961 | -618,776 | 711,529 | 214,872 |
Effect of Forex Changes on Cash | -396,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -121 | -43 | 3,361 | 0 | 8,859 | -8,166 | 0 | 0 | 0 | 0 | 43,090 | 0 | 0 |
Net Change in Cash | 6,180,000 | 118,000 | 73,836 | -378,105 | 503,538 | 8,983 | -25,218 | -211,682 | 151,256 | -75,193 | 27,247 | -434,305 | 517,665 | 35,612 | 1,635 | -480,659 | 490,953 | -49,163 | 60,353 | -1,543 | -2,714 |
Cash at End of Period | 6,903,000 | 338,000 | 220,227 | 146,391 | 524,496 | 20,958 | 11,975 | 37,193 | 248,875 | 97,619 | 172,812 | 149,313 | 583,618 | 65,953 | 31,034 | 29,399 | 510,058 | 19,105 | 68,268 | 7,915 | 9,458 |
Cash at Start of Period | 723,000 | 220,000 | 146,391 | 524,496 | 20,958 | 11,975 | 37,193 | 248,875 | 97,619 | 172,812 | 145,565 | 583,618 | 65,953 | 30,341 | 29,399 | 510,058 | 19,105 | 68,268 | 7,915 | 9,458 | 12,172 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 4,872,000 | 4,421,000 | 2,905,955 | 2,546,272 | 1,899,068 | 1,946,779 | 2,186,719 | 1,315,412 | 1,351,614 | 1,006,980 | 1,285,610 | 1,294,767 | 990,943 | 1,359,972 | 834,042 | 1,452,694 | 475,677 | 1,029,660 | 873,390 | -179,659 | 204,809 |
Capital Expenditure | -2,062,000 | -1,595,000 | -1,202,057 | -696,854 | -2,195,381 | -3,848,349 | -2,141,475 | -512,393 | -624,634 | -1,188,312 | -1,779,150 | -2,256,585 | -1,866,153 | -1,336,067 | -582,748 | -791,245 | -1,473,136 | -883,703 | -376,306 | -250,493 | -264,110 |
Free Cash Flow | 2,786,000 | 2,826,000 | 1,703,898 | 1,849,418 | -296,313 | -1,901,570 | 45,244 | 803,019 | 726,980 | -181,332 | -493,540 | -961,818 | -875,210 | 23,905 | 251,294 | 661,449 | -997,459 | 145,957 | 497,084 | -430,152 | -59,301 |