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 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 2012-12-21 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31
Revenue 30,145,000 30,154,000 28,586,000 25,285,000 27,812,000 14,514,000 13,692,000 13,166,000 13,886,000 13,806,000 15,284,000 14,089,000 14,245,000 14,059,800 13,014,600 13,950,400 14,072,900 14,320,200 14,536,400 22,525,900 26,585,300
Revenue Growth - 5.49% 13.06% -9.09% 91.62% 6.00% 4.00% -5.19% 0.58% -9.67% 8.48% -1.10% 1.32% 8.03% -6.71% -0.87% -1.73% -1.49% -35.47% -15.27%
Cost of Revenue 22,726,000 19,845,000 17,744,000 14,992,000 17,223,000 9,111,000 8,438,000 7,956,000 8,324,000 8,089,000 8,813,000 7,967,000 8,367,000 8,985,300 8,699,700 8,650,700 8,329,300 8,424,800 8,671,800 12,545,800 16,253,700
Gross Profit 7,419,000 10,309,000 10,842,000 10,293,000 10,589,000 5,403,000 5,254,000 5,210,000 5,562,000 5,717,000 6,471,000 6,122,000 5,878,000 5,074,500 4,314,900 5,299,700 5,743,600 5,895,400 5,864,600 9,980,100 10,331,600
Gross Profit Margin 24.45% 34.19% 37.93% 40.71% 38.07% 37.23% 38.37% 39.57% 40.05% 41.41% 42.34% 43.45% 41.26% 36.09% 33.15% 37.99% 40.81% 41.17% 40.34% 44.31% 38.86%
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 7,435,000 7,098,000 6,441,000 5,389,000 5,647,000 2,217,000 2,478,000 2,335,000 2,455,000 2,462,000 2,735,000 2,634,000 2,755,000 2,615,300 2,488,400 2,608,700 2,666,100 2,784,300 2,699,400 4,142,100 4,374,700
Total Operating Expenses 7,868,000 7,503,000 6,831,000 5,605,000 6,090,000 2,440,000 2,682,000 2,551,000 2,719,000 2,743,000 3,192,000 3,109,000 3,303,000 3,177,600 3,070,700 26,109,100 3,121,800 3,289,000 12,682,500 22,949,100 6,705,800
Operating Income or Loss -385,000 2,342,000 4,056,000 4,139,000 4,273,000 2,768,000 2,861,000 2,621,000 2,417,000 2,896,000 3,259,000 2,983,000 2,529,000 1,816,300 1,011,400 -12,158,700 2,621,800 2,606,400 -6,817,900 -12,969,000 3,625,800
Operating Margin -1.43% 7.77% 14.19% 16.37% 15.36% 19.07% 20.90% 19.91% 17.41% 20.98% 21.32% 21.17% 17.75% 12.92% 7.77% -87.16% 18.63% 18.20% -46.90% -57.57% 13.64%
Interest Expense 928,000 931,000 986,000 1,031,000 962,000 467,000 457,000 411,000 392,000 363,000 376,000 402,000 436,000 528,800 542,000 546,600 -570,900 -565,500 -720,500 -718,900 -776,000
EBITDA 116,000 3,318,000 4,446,000 5,181,000 4,863,000 2,979,000 2,771,000 2,866,000 2,679,000 2,808,000 3,730,000 3,438,000 3,084,000 2,464,700 1,599,700 -11,496,900 3,116,500 3,136,800 3,168,300 -12,159,100 4,625,600
Depreciation and Amortization 468,000 976,000 390,000 1,042,000 590,000 223,000 223,000 225,000 264,000 281,000 457,000 475,000 548,000 562,300 582,300 531,600 460,700 444,900 507,100 809,900 999,800
Income Before Tax -1,482,000 1,266,000 5,206,000 3,147,000 3,345,000 2,289,000 1,979,000 2,230,000 2,023,000 2,164,000 2,897,000 2,561,000 2,083,000 1,221,500 443,000 -12,575,100 2,133,000 2,132,700 -7,511,700 -13,655,000 2,861,200
Income Tax Expense -473,000 227,000 646,000 535,000 -9,000 273,000 633,000 628,000 587,000 762,000 978,000 892,000 755,000 462,700 182,800 -919,300 821,500 652,200 808,100 1,378,600 1,599,000
Net Income -1,095,000 1,104,000 4,543,000 2,422,000 3,308,000 1,960,000 357,000 1,261,000 1,413,000 2,959,000 1,879,000 1,574,000 1,305,000 724,200 226,500 -11,673,400 1,247,000 1,660,500 -7,089,100 -17,462,200 1,416,900
Net Income Margin -3.70% 3.66% 15.89% 9.58% 11.89% 13.50% 2.61% 9.58% 10.18% 21.43% 12.29% 11.17% 9.16% 5.15% 1.74% -83.68% 8.86% 11.60% -48.77% -77.52% 5.33%
EPS -1.70 1.70 7.02 3.93 5.38 5.14 0.89 2.84 2.92 5.38 3.09 2.45 1.97 1.07 0.34 -17.43 1.75 2.17 -8.98 -20.37 1.62
EPS Diluted -1.70 1.70 6.94 3.92 5.36 5.14 0.88 2.81 2.89 5.27 3.01 2.39 1.92 1.04 0.33 -17.43 1.73 2.15 -8.98 -20.37 1.61
Weighted Average Shares Out - 650,000 655,000 618,000 617,000 381,000 401,000 444,000 484,000 550,000 608,000 642,000 664,000 679,000 673,600 669,800 713,800 765,200 789,700 857,251 874,630
Weighted Average Shares Out Diluted - 650,000 655,000 618,000 617,000 381,000 407,000 448,000 489,000 561,000 624,000 659,000 681,000 694,000 682,900 669,800 721,900 771,800 789,700 857,251 880,062

Reported Currency: USD Q3 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 2012-12-21 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31
Current Assets
Cash and Cash Equivalents 1,804,000 2,885,000 6,267,000 2,984,000 632,000 322,000 285,000 598,000 323,000 428,000 397,000 708,000 660,000 480,000 716,700 419,500 1,346,900 3,074,600 1,655,300 928,200 850,700
Short Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash + Short Term Investments 1,804,000 2,885,000 6,267,000 2,984,000 632,000 322,000 285,000 598,000 323,000 428,000 397,000 708,000 660,000 480,000 716,700 419,500 1,346,900 3,074,600 1,655,300 928,200 850,700
Net Receivables 6,939,000 7,412,000 6,984,000 7,017,000 7,206,000 4,041,000 3,697,000 3,314,000 3,628,000 3,459,000 3,415,000 3,137,000 3,254,000 3,248,100 2,900,200 2,749,900 2,678,000 2,824,000 2,733,200 4,229,300 4,336,300
Inventory 1,754,000 1,342,000 1,504,000 1,757,000 2,876,000 1,988,000 1,828,000 1,427,000 1,271,000 922,000 772,000 859,000 735,000 725,400 1,085,000 1,027,300 971,900 982,900 976,300 996,700 1,444,400
Other Current Assets 1,536,000 1,308,000 1,176,000 769,000 787,000 225,000 190,000 204,000 249,000 386,000 392,000 312,000 343,000 356,100 457,100 496,300 582,800 791,200 749,500 860,800 696,600
Total Current Assets 12,711,000 13,734,000 16,676,000 13,779,000 11,902,000 6,752,000 6,273,000 6,063,000 5,747,000 5,589,000 5,370,000 5,720,000 5,543,000 5,334,700 5,636,900 5,192,800 6,030,900 8,144,100 6,795,500 7,493,500 7,736,300
Non-Current Assets
Property, Plant and Equipment 2,932,000 3,153,000 3,366,000 3,596,000 4,024,000 1,209,000 1,280,000 1,241,000 1,405,000 1,433,000 2,236,000 2,271,000 2,510,000 2,694,200 2,858,700 3,008,300 2,921,500 2,813,800 3,232,800 4,657,100 5,992,000
Goodwill 16,488,000 16,499,000 16,584,000 16,612,000 16,980,000 4,920,000 4,891,000 4,864,000 6,481,000 6,698,000 8,562,000 8,567,000 8,620,000 8,523,500 8,667,500 8,647,800 18,452,000 18,821,500 18,904,300 38,520,200 57,056,800
Intangible Assets 2,675,000 2,694,000 2,772,000 2,826,000 2,993,000 2,638,000 2,666,000 2,633,000 5,514,000 6,008,000 6,430,000 6,515,000 6,526,000 6,623,800 6,753,700 7,104,200 10,081,300 10,425,000 29,418,500 10,623,100 12,411,800
Long Term Investments 0 0 0 0 0 -399,000 -480,000 -590,000 -1,509,000 -104,000 -164,000 -253,000 -319,000 -302,600 -303,400 -318,700 -273,700 -307,700 -468,900 -215,000 -69,000
Tax Assets 1,273,000 1,242,000 1,206,000 993,000 939,000 399,000 480,000 590,000 1,509,000 104,000 164,000 253,000 319,000 302,600 303,400 318,700 273,700 307,700 468,900 215,000 69,000
Other Non-Current Assets 18,561,000 21,071,000 18,016,000 14,857,000 12,681,000 6,340,000 5,733,000 9,437,000 4,618,000 4,344,000 3,789,000 3,393,000 2,998,000 2,966,400 9,798,900 2,936,200 2,944,500 3,304,400 3,582,800 6,708,400 6,651,600
Total Non-Current Assets 41,929,000 44,659,000 41,944,000 38,884,000 37,617,000 15,107,000 14,570,000 18,175,000 18,018,000 18,483,000 21,017,000 20,746,000 20,654,000 20,807,900 21,325,100 21,696,500 34,399,300 35,364,700 36,234,100 60,508,800 82,112,200
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 54,640,000 58,393,000 58,620,000 52,663,000 49,519,000 21,859,000 20,843,000 24,238,000 23,765,000 24,072,000 26,387,000 26,466,000 26,197,000 26,142,600 26,962,000 26,889,300 40,430,200 43,508,800 43,029,600 68,002,300 89,848,500
Current Liabilities
Accounts Payable 953,000 1,403,000 800,000 571,000 667,000 201,000 231,000 148,000 192,000 302,000 371,000 386,000 410,000 438,400 436,400 462,800 352,300 502,300 596,400 585,500 1,053,900
Short Term Debt 38,000 239,000 11,000 16,000 717,000 687,000 698,000 473,000 222,000 636,000 496,000 18,000 24,000 27,300 443,600 21,300 19,100 15,000 747,100 65,800 196,300
Tax Payables 0 0 0 0 0 27,000 78,000 30,000 101,000 161,000 55,000 27,000 10,000 44,600 4,000 42,900 39,600 3,300 84,200 172,900 262,600
Deferred Revenue 848,000 973,000 1,091,000 978,000 739,000 222,000 219,000 152,000 295,000 206,000 292,000 232,000 253,000 291,500 461,500 392,000 378,800 268,400 292,400 565,300 597,900
Other Current Liabilities 8,211,000 8,576,000 7,577,000 6,731,000 6,925,000 3,463,000 2,824,000 2,935,000 2,851,000 2,889,000 3,048,000 3,305,000 3,246,000 3,268,300 3,405,000 3,924,800 3,654,400 3,613,800 3,742,700 5,662,900 5,736,700
Total Current Liabilities 10,050,000 11,191,000 9,479,000 8,296,000 9,048,000 4,573,000 3,972,000 3,708,000 3,560,000 4,033,000 4,207,000 3,941,000 3,933,000 4,025,500 4,746,500 4,800,900 4,404,600 4,399,500 5,378,600 6,879,500 7,584,800
Non-Current Liabilities
Long Term Debt 16,934,000 17,035,000 19,296,000 21,300,000 19,911,000 9,465,000 9,464,000 8,902,000 8,226,000 6,510,000 5,940,000 5,904,000 5,958,000 5,973,500 6,553,300 6,974,800 7,068,600 7,027,300 7,153,200 9,649,200 9,683,200
Deferred Revenue 3,093,000 1,077,000 3,510,000 3,832,000 3,921,000 -399,000 2,794,000 1,861,000 -1,437,000 -1,412,000 -1,583,000 -1,254,000 -1,025,000 1,985,600 -631,900 -345,100 0 0 0 2,243,500 2,132,500
Deferred Tax 500,000 1,077,000 1,063,000 778,000 500,000 399,000 480,000 590,000 1,509,000 1,530,000 1,583,000 1,254,000 1,025,000 714,600 631,900 345,100 1,947,200 2,310,700 2,115,100 1,356,700 297,200
Other Non-Current Liabilities 1,685,000 4,407,000 2,302,000 2,401,000 2,850,000 5,017,000 2,155,000 5,488,000 6,344,000 6,441,000 6,274,000 6,408,000 6,398,000 3,622,800 6,642,800 6,516,300 5,535,900 6,247,800 6,644,000 5,838,200 6,318,800
Total Non-Current Liabilities 22,212,000 23,596,000 26,171,000 28,311,000 27,182,000 14,482,000 14,893,000 16,841,000 14,642,000 13,069,000 12,214,000 12,312,000 12,356,000 12,296,500 13,196,100 13,491,100 14,551,700 15,585,800 15,912,300 19,087,600 18,431,700
Total Liabilities 32,262,000 34,787,000 35,650,000 36,607,000 36,230,000 19,055,000 18,865,000 20,549,000 18,202,000 17,102,000 16,421,000 16,253,000 16,289,000 16,322,000 17,942,600 18,292,000 18,956,300 19,985,300 21,290,900 25,967,100 26,016,500
Common Stock 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 800 800 800 800 800 800 18,700 18,600
Retained Earnings 13,363,000 14,737,000 14,343,000 10,375,000 8,494,000 -17,201,000 -18,900,000 -19,257,000 -20,518,000 -21,931,000 -24,890,000 -26,769,000 -28,343,000 -29,647,500 -30,371,700 -30,598,200 -18,924,800 -20,175,900 -21,836,400 -14,747,300 3,141,900
Accumulated Other Comprehensive Income/Loss -1,718,000 -1,807,000 -1,902,000 -1,832,000 -1,970,000 -775,000 -662,000 -767,000 -770,000 -735,000 -545,000 -569,000 -439,000 -286,000 -395,500 -606,900 10,100 -246,300 -397,500 -356,000 -351,200
Total Stockholders Equity 21,864,000 23,036,000 22,402,000 15,371,000 13,207,000 2,804,000 1,978,000 3,689,000 5,563,000 6,970,000 9,966,000 10,213,000 9,908,000 9,820,600 9,019,400 8,597,300 21,472,400 23,522,500 21,737,000 42,024,300 63,205,000
Total Investments 0 0 0 0 0 -399,000 -480,000 -590,000 -1,509,000 -104,000 -164,000 -253,000 -319,000 -302,600 -303,400 -318,700 -273,700 -307,700 -468,900 -215,000 -69,000
Total Debt 16,972,000 17,274,000 19,307,000 21,316,000 20,628,000 10,152,000 10,162,000 9,375,000 8,448,000 7,146,000 6,436,000 5,922,000 5,982,000 6,000,800 6,996,900 6,996,100 7,087,700 7,042,300 7,900,300 9,715,000 9,879,500
Net Debt 15,168,000 14,389,000 13,040,000 18,332,000 19,996,000 9,830,000 9,877,000 8,777,000 8,125,000 6,718,000 6,039,000 5,214,000 5,322,000 5,520,800 6,280,200 6,576,600 5,740,800 3,967,700 6,245,000 8,786,800 9,028,800

Reported Currency: USD TTM 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 2012-12-21 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31
Cash Flows from Operating Activities
Net Income -1,363,000 835,000 4,631,000 2,584,000 3,301,000 1,960,000 1,309,000 1,552,000 1,403,000 1,354,000 1,873,000 1,634,000 1,291,000 724,200 226,500 -11,673,400 1,247,000 1,660,500 -8,321,800 -15,059,500 1,416,900
Depreciation & Amortization 433,000 405,000 390,000 430,000 443,000 223,000 223,000 225,000 264,000 281,000 457,000 475,000 548,000 562,300 582,300 531,600 460,700 444,900 507,100 809,900 999,800
Deferred Income Tax -656,000 -106,000 90,000 122,000 -769,000 44,000 -188,000 144,000 215,000 692,000 425,000 442,000 452,000 275,700 216,400 -1,221,700 -17,700 -378,000 -31,800 0 0
Stock Based Compensation 176,000 172,000 192,000 274,000 291,000 146,000 179,000 165,000 174,000 154,000 229,000 153,000 140,000 135,700 135,600 137,900 106,600 64,300 31,800 0 0
Change in Working Capital -16,636,000 -16,679,000 -15,492,000 -11,980,000 -14,037,000 -963,000 -801,000 -523,000 -803,000 -688,000 -574,000 -478,000 -280,000 -76,600 -333,500 233,000 282,000 -32,800 240,600 -359,300 -146,600
Accounts Receivable 0 0 16,584,000 12,170,000 14,215,000 -254,000 -268,000 36,000 -377,000 -600,000 -739,000 -238,000 -4,000 -13,100 -150,000 -22,000 659,300 -150,400 129,200 -183,600 -434,600
Inventory -17,164,000 -17,164,000 -16,584,000 -12,170,000 -14,215,000 -830,000 -723,000 -804,000 -497,000 -213,000 48,000 -414,000 -159,000 121,500 -109,700 243,900 -75,000 151,800 -71,100 -21,800 150,100
Accounts Payable 596,000 596,000 760,000 188,000 297,000 -94,000 -35,000 23,000 -212,000 -152,000 -142,000 -10,000 -134,000 -115,000 -242,400 -142,400 -278,900 -176,600 163,600 -49,600 -555,300
Other Working Capital 1,158,000 -111,000 -16,252,000 -12,168,000 -14,334,000 215,000 225,000 222,000 283,000 277,000 259,000 184,000 17,000 -70,000 168,600 153,500 -23,400 142,400 18,900 -104,300 693,200
Other Non-Cash Items 17,970,000 15,592,000 11,142,000 10,864,000 12,001,000 16,000 165,000 122,000 141,000 -518,000 -537,000 -411,000 -402,000 113,800 112,100 14,139,100 106,600 129,500 11,111,100 18,249,500 1,227,300
Net Cash Provided by Operating Activities -76,000 219,000 953,000 2,294,000 1,230,000 1,426,000 887,000 1,685,000 1,394,000 1,275,000 1,873,000 1,815,000 1,749,000 1,735,100 939,400 2,146,500 2,185,200 1,888,400 3,537,000 3,640,600 3,497,400
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -343,000 -358,000 -354,000 -324,000 -353,000 -165,000 -185,000 -196,000 -193,000 -206,000 -270,000 -254,000 -265,000 -284,300 -261,600 -474,100 -469,100 -394,100 -375,600 -415,000 -534,400
Acquisitions Net 95,000 95,000 -54,000 -147,000 -399,000 -155,000 -380,000 -173,000 -113,000 -125,000 -208,000 -237,000 -53,000 7,000 -26,100 -2,043,000 -410,000 1,144,200 -462,900 -427,700 -1,345,000
Purchases of Investments 0 0 0 0 0 0 -13,000 0 382,000 -278,000 270,000 254,000 -79,000 -89,900 -89,800 -40,200 -42,300 -110,000 114,500 -77,700 -41,900
Sales/Maturities of Investments 0 0 0 0 0 0 10,000 0 81,000 12,000 30,000 13,000 0 0 1,400 212,700 49,000 2,500 123,400 0 47,300
Other Investing Activities -239,000 -263,000 2,803,000 527,000 597,000 -28,000 21,000 29,000 -3,000 -4,000 -94,000 -227,000 8,000 -300 126,900 190,500 737,300 172,400 5,368,400 386,700 0
Net Cash Used for Investing Activities -487,000 -526,000 2,395,000 56,000 -155,000 -348,000 -547,000 -340,000 154,000 -601,000 -272,000 -451,000 -389,000 -367,500 -249,200 -2,154,100 -135,100 815,000 4,767,800 -533,700 -1,874,000
Cash Flows from Financing Activities
Debt Repayment -156,000 -3,140,000 -2,230,000 -2,901,000 -910,000 -16,000 -1,305,000 -327,000 -17,000 -1,169,000 -17,000 -1,602,000 -19,000 -2,141,900 -1,024,600 -200,400 -1,700 -4,800 -1,600 -172,700 -1,345,400
Common Stock Issued 0 0 1,672,000 3,674,000 532,000 22,000 2,133,000 2,607,000 1,485,000 4,319,000 621,000 1,734,000 72,000 1,101,000 974,400 31,200 201,700 91,100 317,500 119,600 263,300
Common Stock Repurchased 0 0 1,391,000 -58,000 -57,000 -586,000 -1,111,000 -2,997,000 -2,813,000 -3,595,000 -2,185,000 -1,137,000 -1,012,000 -37,100 -18,700 -46,400 -3,351,300 -6,200 -5,562,600 -2,503,300 -945,100
Dividends Paid -569,000 -689,000 -647,000 -600,000 -595,000 -276,000 -296,000 -288,000 -300,000 -292,000 -300,000 -276,000 -206,000 -141,700 -297,300 -705,400 -640,300 -519,100 -451,300 -415,200 -104,600
Other Financing Activities -319,000 848,000 -338,000 -205,000 -186,000 -65,000 -98,000 -41,000 -8,000 94,000 -31,000 -35,000 -15,000 -384,600 -26,800 1,200 13,800 -845,100 -1,879,700 -57,800 727,700
Net Cash Used Provided by Financing Activities -1,044,000 -2,981,000 -152,000 -90,000 -1,216,000 -921,000 -677,000 -1,046,000 -1,653,000 -643,000 -1,912,000 -1,316,000 -1,180,000 -1,604,300 -393,000 -919,800 -3,777,800 -1,284,100 -7,577,700 -3,029,400 -1,404,100
Effect of Forex Changes on Cash 28,000 -94,000 -48,000 25,000 -1,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Change in Cash -1,579,000 -3,382,000 3,148,000 2,285,000 -142,000 157,000 -337,000 299,000 -105,000 31,000 -311,000 48,000 180,000 -236,700 297,200 -927,400 -1,727,700 1,419,300 727,100 77,500 219,300
Cash at End of Period 8,512,000 2,885,000 6,267,000 3,119,000 834,000 442,000 285,000 622,000 323,000 428,000 397,000 708,000 660,000 480,000 716,700 419,500 1,346,900 3,074,600 1,655,300 928,200 850,700
Cash at Start of Period 10,091,000 6,267,000 3,119,000 834,000 976,000 285,000 622,000 323,000 428,000 397,000 708,000 660,000 480,000 716,700 419,500 1,346,900 3,074,600 1,655,300 928,200 850,700 631,400
Free Cash Flow
Operating Cash Flow -76,000 219,000 953,000 2,294,000 1,230,000 1,426,000 887,000 1,685,000 1,394,000 1,275,000 1,873,000 1,815,000 1,749,000 1,735,100 939,400 2,146,500 2,185,200 1,888,400 3,537,000 3,640,600 3,497,400
Capital Expenditure -343,000 -358,000 -354,000 -324,000 -353,000 -165,000 -185,000 -196,000 -193,000 -206,000 -270,000 -254,000 -265,000 -284,300 -261,600 -474,100 -469,100 -394,100 -375,600 -415,000 -534,400
Free Cash Flow -419,000 -139,000 599,000 1,970,000 877,000 1,261,000 702,000 1,489,000 1,201,000 1,069,000 1,603,000 1,561,000 1,484,000 1,450,800 677,800 1,672,400 1,716,100 1,494,300 3,161,400 3,225,600 2,963,000