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 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31
Revenue 21,896,000 22,258,000 23,109,000 20,370,000 11,953,000 10,992,000 10,770,000 10,221,000 9,183,000 8,979,000 9,060,000 8,620,000 8,909,000 9,277,000 8,751,000 7,355,000 6,633,000 6,198,000 5,850,495 5,467,494 4,971,140
Revenue Growth - -3.68% 13.45% 70.42% 8.74% 2.06% 5.37% 11.30% 2.27% -0.89% 5.10% -3.24% -3.97% 6.01% 18.98% 10.88% 7.02% 5.94% 7.01% 9.98%
Cost of Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 -116,000 0 0 0 0 0 0 0
Gross Profit 21,896,000 22,258,000 23,109,000 20,370,000 11,953,000 10,992,000 10,770,000 10,221,000 9,183,000 8,979,000 9,060,000 8,620,000 8,909,000 9,277,000 8,751,000 7,355,000 6,633,000 6,198,000 5,850,495 5,467,494 4,971,140
Gross Profit Margin 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% 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 12,722,000 12,568,000 12,780,000 12,179,000 6,664,000 5,930,000 5,835,000 5,327,000 4,634,000 4,290,000 4,421,000 4,127,000 3,016,000 3,007,000 2,517,000 2,201,000 2,094,000 2,077,000 1,785,204 1,631,757 1,507,336
Total Operating Expenses 14,908,000 14,589,000 15,116,000 14,897,000 7,934,000 6,932,000 7,444,000 6,721,000 6,266,000 5,852,000 5,777,000 5,828,000 -5,682,000 -6,407,000 -5,474,000 -2,317,000 -49,000 -540,000 -1,402,795 -1,946,660 -2,081,323
Operating Income or Loss 8,131,000 8,909,000 9,526,000 7,143,000 4,624,000 4,471,000 4,128,000 3,965,000 3,460,000 3,492,000 3,633,000 3,397,000 3,227,000 2,986,000 3,277,000 5,038,000 6,584,000 5,658,000 4,447,700 3,520,834 2,889,817
Operating Margin 37.01% 40.03% 41.22% 35.07% 38.68% 40.68% 38.33% 38.79% 37.68% 38.89% 40.10% 39.41% 36.22% 32.19% 37.45% 68.50% 99.26% 91.29% 76.02% 64.40% 58.13%
Interest Expense 8,390,000 2,321,000 768,000 1,722,000 2,096,000 0 0 0 0 0 0 0 1,378,000 1,795,000 2,040,000 2,969,000 4,014,000 3,185,000 1,980,969 1,198,472 1,272,787
EBITDA -1,543,000 -1,580,000 -1,937,000 -1,978,000 -814,000 -605,000 -997,000 -648,000 -730,000 -588,000 -517,000 -717,000 3,326,000 3,108,000 3,391,000 5,336,000 6,867,000 5,950,000 4,780,690 3,922,496 3,097,603
Depreciation and Amortization -8,131,000 -8,909,000 -9,526,000 -7,143,000 -4,624,000 -4,471,000 -4,128,000 -3,965,000 -3,460,000 -3,492,000 -3,633,000 -3,397,000 99,000 122,000 114,000 298,000 283,000 292,000 332,990 401,662 207,786
Income Before Tax 6,988,000 7,669,000 7,993,000 5,473,000 4,019,000 4,060,000 3,326,000 3,500,000 2,917,000 3,127,000 3,283,000 2,792,000 1,628,000 969,000 1,036,000 2,069,000 2,570,000 2,473,000 2,466,731 2,322,362 1,617,030
Income Tax Expense 1,263,000 1,402,000 1,556,000 981,000 782,000 803,000 911,000 1,058,000 794,000 921,000 1,553,000 764,000 296,000 115,000 159,000 550,000 836,000 945,000 812,962 763,987 552,127
Net Income 5,680,000 6,260,000 6,440,000 4,482,000 3,224,000 3,063,000 2,220,000 2,259,000 1,936,000 1,983,000 1,563,000 1,916,000 1,289,000 816,000 853,000 1,519,000 1,734,000 1,528,000 1,653,769 1,558,375 1,064,903
Net Income Margin 25.84% 28.12% 27.87% 22.00% 26.97% 27.87% 20.61% 22.10% 21.08% 22.08% 17.25% 22.23% 14.47% 8.80% 9.75% 20.65% 26.14% 24.65% 28.27% 28.50% 21.42%
EPS 4.00 4.46 4.51 3.11 3.76 3.91 2.78 2.81 2.59 2.76 2.22 2.74 1.85 1.18 1.16 2.73 3.17 2.84 3.02 2.82 2.09
EPS Diluted 3.98 4.43 4.47 3.08 3.71 3.91 2.74 2.77 2.56 2.72 2.19 2.70 1.83 1.16 1.15 2.71 3.14 2.81 3.00 2.80 2.07
Weighted Average Shares Out - 1,338,462 1,349,378 1,358,289 815,204 783,484 810,219 815,523 756,250 729,044 713,699 709,630 696,526 692,489 629,583 548,847 547,184 539,140 546,916 551,661 509,851
Weighted Average Shares Out Diluted - 1,338,462 1,349,378 1,358,289 815,204 783,484 810,977 814,916 757,765 728,372 714,363 708,877 705,168 701,039 635,619 552,498 551,755 543,891 551,380 556,041 514,082

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 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31
Current Assets
Cash and Cash Equivalents 29,832,000 21,421,000 20,295,000 18,868,000 19,065,000 3,880,000 2,586,000 3,792,000 3,558,000 2,168,000 2,017,000 3,667,000 4,228,000 2,058,000 2,521,000 2,769,000 2,646,000 2,612,000 2,595,951 2,785,448 2,489,118
Short Term Investments 65,117,000 71,801,000 153,123,000 120,788,000 74,727,000 25,038,000 24,547,000 26,926,000 25,297,000 20,907,000 22,104,000 25,137,000 22,313,000 23,169,000 33,909,000 32,843,000 22,419,000 20,721,000 0 0 0
Cash + Short Term Investments 94,949,000 93,222,000 173,418,000 139,656,000 93,792,000 28,918,000 27,260,000 30,718,000 28,855,000 23,075,000 24,121,000 28,804,000 26,541,000 25,536,000 36,430,000 35,612,000 25,065,000 23,333,000 2,595,951 2,785,448 2,489,118
Net Receivables 12,443,000 11,772,000 10,344,000 5,240,000 6,122,000 2,018,000 1,902,000 0 0 0 174,000 479,000 1,100,000 1,922,000 3,062,000 753,000 1,185,000 0 0 0 0
Inventory 0 -11,772,000 0 0 0 -11,000 0 0 0 0 0 0 0 0 375,000 0 0 0 0 0 0
Other Current Assets 0 -71,801,000 0 0 0 135,380,000 131,466,000 131,301,000 125,144,000 112,547,000 107,830,000 105,369,000 101,057,000 96,635,000 82,244,000 74,456,000 75,256,000 68,459,000 80,053,892 72,629,290 66,842,732
Total Current Assets 94,949,000 21,421,000 183,762,000 144,896,000 99,914,000 166,305,000 160,628,000 162,019,000 153,999,000 135,622,000 132,125,000 134,652,000 128,698,000 124,093,000 122,111,000 110,821,000 101,506,000 91,792,000 82,649,843 75,414,738 69,331,850
Non-Current Assets
Property, Plant and Equipment 3,394,000 3,605,000 3,700,000 3,870,000 3,712,000 2,118,000 2,055,000 2,107,000 2,007,000 1,827,000 1,869,000 1,888,000 1,855,000 1,840,000 1,583,000 1,580,000 1,529,000 1,410,000 1,286,909 1,283,546 1,201,342
Goodwill 26,979,000 27,013,000 26,098,000 24,447,000 24,154,000 9,818,000 9,618,000 9,638,000 8,548,000 6,869,000 6,814,000 6,804,000 6,078,000 6,008,000 6,053,000 5,483,000 5,194,000 4,827,000 0 0 1,912,836
Intangible Assets 6,829,000 7,430,000 6,041,000 5,007,000 5,772,000 1,866,000 1,767,000 1,906,000 1,566,000 1,349,000 1,616,000 1,300,000 1,007,000 1,338,000 1,472,000 912,000 961,000 454,000 0 0 270,600
Long Term Investments 124,443,000 134,419,000 159,040,000 124,660,000 80,460,000 45,590,000 47,574,000 43,606,000 43,827,000 41,147,000 40,586,000 39,228,000 36,941,000 23,802,000 34,545,000 33,219,000 23,428,000 22,868,000 20,489,484 19,172,577 16,316,895
Tax Assets -15,559,000 -13,601,000 -1,604,000 716,000 -844,000 -1,715,000 -1,467,000 -1,132,000 -1,028,000 -751,000 -593,000 -559,000 -713,000 -747,000 -417,000 0 0 0 -4,743,523 -4,637,780 -3,616,526
Other Non-Current Assets 15,559,000 -124,576,000 1,604,000 -716,000 844,000 1,715,000 1,467,000 1,132,000 1,028,000 751,000 593,000 559,000 713,000 747,000 417,000 0 0 0 4,743,523 4,637,780 3,616,526
Total Non-Current Assets 161,645,000 34,290,000 194,879,000 157,984,000 114,098,000 59,392,000 61,014,000 57,257,000 55,948,000 51,192,000 50,885,000 49,220,000 45,881,000 32,988,000 43,653,000 41,194,000 31,112,000 29,559,000 26,519,916 25,093,903 21,134,763
Other Assets 286,113,000 499,544,000 162,600,000 206,348,000 259,066,000 0 0 0 0 0 -669,000 0 0 0 0 0 0 0 0 0 0
Total Assets 542,707,000 555,255,000 541,241,000 509,228,000 473,078,000 225,697,000 221,642,000 219,276,000 209,947,000 186,814,000 182,341,000 183,872,000 174,579,000 157,081,000 165,764,000 152,015,000 132,618,000 121,351,000 109,169,759 100,508,641 90,466,613
Current Liabilities
Accounts Payable 0 0 0 0 0 5,433,000 5,990,000 5,745,000 6,121,000 6,319,000 7,095,000 7,596,000 6,791,000 5,967,000 5,076,000 8,545,000 3,893,000 4,644,000 0 0 0
Short Term Debt 23,485,000 23,422,000 5,292,000 6,092,000 18,218,000 5,178,000 4,938,000 1,406,000 3,593,000 3,717,000 4,138,000 0 2,935,000 4,461,000 4,488,000 7,275,000 6,914,000 3,995,000 0 1,300,629 7,334,900
Tax Payables 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2,069,000 2,570,000 2,473,000 0 0 0
Deferred Revenue 0 -13,601,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities -23,485,000 13,601,000 -5,292,000 -6,092,000 -18,218,000 0 0 0 0 -1,719,000 -1,906,000 -7,596,000 0 0 0 0 0 0 0 0 0
Total Current Liabilities 23,485,000 23,422,000 5,292,000 6,092,000 18,218,000 10,611,000 10,928,000 7,151,000 9,714,000 8,317,000 9,327,000 7,596,000 9,726,000 10,428,000 9,564,000 15,820,000 10,807,000 8,639,000 0 1,300,629 7,334,900
Non-Current Liabilities
Long Term Debt 41,232,000 43,203,000 35,913,000 39,597,000 41,339,000 23,709,000 23,648,000 21,965,000 23,769,000 23,312,000 21,493,000 19,114,000 21,803,000 21,730,000 21,376,000 17,239,000 18,693,000 15,949,000 13,118,559 11,419,624 10,807,700
Deferred Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Tax 0 -13,601,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities -41,232,000 441,694,000 -35,913,000 -39,597,000 -41,339,000 0 0 0 -474,000 -501,000 -424,000 -594,000 -834,000 -622,000 -499,000 0 0 0 0 0 0
Total Non-Current Liabilities 41,232,000 471,296,000 35,913,000 39,597,000 41,339,000 23,709,000 23,648,000 21,965,000 23,295,000 22,811,000 21,069,000 18,520,000 20,969,000 21,108,000 20,877,000 17,239,000 18,693,000 15,949,000 13,118,559 11,419,624 10,807,700
Total Liabilities 480,700,000 494,718,000 471,970,000 438,316,000 406,520,000 195,519,000 191,947,000 189,350,000 182,607,000 162,388,000 159,532,000 162,649,000 157,099,000 140,583,000 149,523,000 135,978,000 119,986,000 109,606,000 98,040,645 89,634,167 80,531,882
Common Stock 6,668,000 6,634,000 6,639,000 6,745,000 6,711,000 3,817,000 3,910,000 4,047,000 3,902,000 3,603,000 3,533,000 3,499,000 3,486,000 3,472,000 3,449,000 2,796,000 2,730,000 2,707,000 2,715,510 2,752,032 2,709,715
Retained Earnings 27,944,000 26,264,000 22,998,000 19,455,000 19,806,000 18,118,000 16,012,000 14,809,000 13,464,000 12,366,000 11,044,000 10,129,000 8,772,000 7,935,000 7,539,000 7,381,000 6,919,000 6,596,000 5,951,135 5,112,034 4,309,635
Accumulated Other Comprehensive Income/Loss -15,559,000 -13,601,000 -1,604,000 716,000 -844,000 -1,715,000 -1,220,000 -1,132,000 -1,028,000 -751,000 -593,000 -559,000 -713,000 -747,000 -417,000 -732,000 -104,000 -359,000 -366,115 -111,308 21,569
Total Stockholders Equity 61,840,000 60,514,000 69,271,000 70,807,000 66,384,000 30,122,000 29,648,000 29,881,000 27,306,000 24,338,000 22,759,000 21,158,000 17,418,000 16,436,000 16,191,000 16,037,000 12,632,000 11,745,000 11,129,114 10,874,474 9,934,731
Total Investments 189,560,000 206,220,000 312,163,000 245,448,000 155,187,000 70,628,000 72,121,000 70,532,000 69,124,000 62,054,000 62,690,000 64,365,000 59,254,000 46,971,000 68,454,000 66,062,000 45,847,000 43,589,000 20,489,484 19,172,577 16,316,895
Total Debt 64,717,000 66,625,000 41,205,000 45,689,000 59,557,000 28,887,000 28,586,000 23,371,000 27,362,000 27,029,000 25,631,000 19,114,000 21,803,000 21,730,000 21,376,000 24,514,000 25,607,000 19,944,000 13,118,559 12,720,253 18,142,600
Net Debt 34,885,000 45,204,000 20,910,000 26,821,000 40,492,000 25,007,000 26,000,000 19,579,000 23,804,000 24,861,000 23,614,000 15,447,000 17,575,000 19,672,000 18,855,000 21,745,000 22,961,000 17,332,000 10,522,608 9,934,805 15,653,482

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 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31 2003-12-31
Cash Flows from Operating Activities
Net Income 5,725,000 6,267,000 6,437,000 4,492,000 3,237,000 3,257,000 2,415,000 2,442,000 2,123,000 2,226,000 1,729,000 2,028,000 1,332,000 854,000 877,000 1,519,000 1,734,000 1,528,000 1,653,769 1,558,375 1,064,903
Depreciation & Amortization 1,284,000 1,366,000 1,384,000 1,608,000 630,000 555,000 550,000 555,000 461,000 424,000 421,000 391,000 363,000 382,000 339,000 298,000 283,000 292,000 332,990 401,662 207,786
Deferred Income Tax 0 0 0 1,933,000 731,000 563,000 940,000 -6,000 3,000 88,000 804,000 1,237,000 1,821,000 2,695,000 2,409,000 2,069,000 1,708,000 -998,000 0 0 0
Stock Based Compensation 0 0 0 353,000 165,000 141,000 132,000 115,000 106,000 102,000 96,000 97,000 98,000 79,000 62,000 75,000 70,000 58,000 0 0 0
Change in Working Capital 2,342,000 4,985,000 655,000 -97,000 -3,275,000 35,000 718,000 -594,000 -506,000 75,000 1,725,000 106,000 806,000 -1,356,000 -4,339,000 1,810,000 -2,433,000 1,000 292,347 181,294 691,445
Accounts Receivable 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Accounts Payable 0 0 0 0 0 0 -15,000 186,000 263,000 -4,000 -812,000 346,000 572,000 689,000 -3,390,000 4,245,000 -873,000 503,000 0 0 0
Other Working Capital 2,342,000 4,985,000 655,000 -97,000 -3,275,000 35,000 733,000 -780,000 -769,000 79,000 2,537,000 -240,000 234,000 -2,045,000 -949,000 -2,435,000 -1,560,000 -502,000 0 0 0
Other Non-Cash Items 438,000 -1,537,000 -584,000 -852,000 32,000 -202,000 -120,000 160,000 728,000 343,000 564,000 -161,000 145,000 244,000 159,000 -416,000 -311,000 -103,000 -520,184 896,265 1,842,562
Net Cash Provided by Operating Activities 9,789,000 11,081,000 7,892,000 7,437,000 1,520,000 4,349,000 4,635,000 2,672,000 2,915,000 3,258,000 5,339,000 3,698,000 4,565,000 2,898,000 -493,000 5,355,000 1,051,000 778,000 1,758,922 3,037,596 3,806,696
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment 6,371,000 -564,000 -442,000 -815,000 656,000 -6,266,000 0 -2,757,000 -2,766,000 -4,802,000 -2,683,000 -145,000 -224,000 -428,000 -174,000 -219,000 -256,000 -250,000 -198,180 -220,218 -213,225
Acquisitions Net -3,851,000 -4,673,000 -1,638,000 -2,439,000 6,256,000 -296,000 0 -785,000 1,055,000 1,025,000 516,000 675,000 -86,000 -839,000 4,475,000 311,000 -141,000 38,000 -123,855 -57,312 213,225
Purchases of Investments -2,593,000 -12,377,000 -70,775,000 -72,808,000 -42,646,000 -4,761,000 -16,362,000 -15,157,000 -15,255,000 -7,715,000 -13,862,000 -12,081,000 -21,504,000 -26,598,000 -22,102,000 -36,348,000 -8,987,000 -5,076,000 -5,817,901 -7,852,427 -12,885,168
Sales/Maturities of Investments 12,195,000 20,753,000 34,116,000 29,903,000 44,076,000 6,499,000 12,314,000 17,522,000 15,157,000 7,090,000 11,286,000 10,235,000 9,105,000 37,383,000 24,992,000 25,583,000 8,104,000 4,400,000 4,644,962 6,383,660 17,815,417
Other Investing Activities -5,020,000 -33,111,000 6,683,000 2,507,000 6,000 -123,000 -1,261,000 495,000 171,000 339,000 503,000 -5,769,000 -5,117,000 -3,539,000 42,000 -7,650,000 -6,182,000 -6,410,000 -7,334,438 -5,516,085 -3,658,872
Net Cash Used for Investing Activities 7,102,000 -29,972,000 -32,056,000 -43,652,000 8,348,000 -4,947,000 -5,309,000 -682,000 -1,638,000 -4,063,000 -4,240,000 -7,085,000 -17,826,000 5,979,000 7,233,000 -18,323,000 -7,462,000 -7,298,000 -8,829,412 -7,262,382 1,271,377
Cash Flows from Financing Activities
Debt Repayment -49,915,000 -7,297,000 -7,959,000 -28,278,000 -9,265,000 -2,533,000 -7,453,000 -5,849,000 -2,433,000 -3,912,000 -1,634,000 -5,112,000 -2,190,000 -336,000 -3,728,000 -6,867,000 -3,709,000 -798,000 -920,826 -2,857,488 -7,036,070
Common Stock Issued 0 0 39,351,000 66,568,000 17,977,000 6,847,000 9,681,000 0 0 0 0 15,000 22,000 110,000 2,727,000 160,000 64,000 91,000 0 0 0
Common Stock Repurchased 0 -250,000 -3,031,000 -500,000 -1,725,000 -1,205,000 -1,613,000 0 0 0 0 8,417,000 17,702,000 -8,777,000 -3,201,000 20,312,000 -254,000 -936,000 0 0 0
Dividends Paid -3,121,000 -2,989,000 -2,852,000 -2,725,000 -1,459,000 -1,378,000 -1,179,000 -1,092,000 -937,000 -814,000 -912,000 -564,000 -446,000 -415,000 -820,000 -1,019,000 -962,000 -863,000 -800,942 -739,071 -628,118
Other Financing Activities 43,752,000 30,553,000 82,000 953,000 -175,000 -229,000 15,000 5,176,000 3,479,000 5,691,000 573,000 40,000 132,000 277,000 -1,809,000 5,000 11,677,000 8,941,000 8,648,607 8,025,213 3,035,862
Net Cash Used Provided by Financing Activities -9,284,000 20,017,000 25,591,000 36,018,000 5,353,000 1,502,000 -549,000 -1,765,000 109,000 965,000 -1,973,000 2,796,000 15,220,000 -9,141,000 -6,831,000 12,591,000 6,816,000 6,435,000 6,926,839 4,428,654 -4,628,326
Effect of Forex Changes on Cash 1,815,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Change in Cash 7,607,000 1,126,000 1,427,000 -197,000 15,221,000 904,000 -1,223,000 225,000 1,386,000 160,000 -874,000 -591,000 1,959,000 -264,000 -91,000 -377,000 405,000 -85,000 -143,651 203,868 449,747
Cash at End of Period 117,859,000 21,421,000 20,295,000 18,868,000 19,065,000 3,987,000 2,713,000 3,936,000 3,711,000 2,325,000 2,165,000 3,753,000 4,344,000 2,385,000 2,649,000 2,740,000 3,117,000 2,712,000 2,882,184 3,025,835 2,821,967
Cash at Start of Period 110,252,000 20,295,000 18,868,000 19,065,000 3,844,000 3,083,000 3,936,000 3,711,000 2,325,000 2,165,000 3,039,000 4,344,000 2,385,000 2,649,000 2,740,000 3,117,000 2,712,000 2,797,000 3,025,835 2,821,967 2,372,220
Free Cash Flow
Operating Cash Flow 9,789,000 11,081,000 7,892,000 7,437,000 1,520,000 4,349,000 4,635,000 2,672,000 2,915,000 3,258,000 5,339,000 3,698,000 4,565,000 2,898,000 -493,000 5,355,000 1,051,000 778,000 1,758,922 3,037,596 3,806,696
Capital Expenditure 6,371,000 -564,000 -442,000 -815,000 656,000 -6,266,000 0 -2,757,000 -2,766,000 -4,802,000 -2,683,000 -145,000 -224,000 -428,000 -174,000 -219,000 -256,000 -250,000 -198,180 -220,218 -213,225
Free Cash Flow 16,160,000 10,517,000 7,450,000 6,622,000 2,176,000 -1,917,000 4,635,000 -85,000 149,000 -1,544,000 2,656,000 3,553,000 4,341,000 2,470,000 -667,000 5,136,000 795,000 528,000 1,560,742 2,817,378 3,593,471