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 | 4,939,000 | 2,705,000 | 3,337,000 | 2,911,000 | 2,789,000 | 2,834,000 | 2,782,000 | 2,609,000 | 2,382,957 | 2,092,380 | 2,188,633 | 2,033,735 | 2,151,810 | 2,254,369 | 2,215,433 | 2,532,447 | 2,162,338 | 2,294,296 | 2,315,933 | 1,800,193 | 1,592,359 |
Revenue Growth | - | -18.94% | 14.63% | 4.37% | -1.59% | 1.87% | 6.63% | 9.49% | 13.89% | -4.40% | 7.62% | -5.49% | -4.55% | 1.76% | -12.52% | 17.12% | -5.75% | -0.93% | 28.65% | 13.05% | |
Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,582 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit | 4,939,000 | 2,705,000 | 3,337,000 | 2,911,000 | 2,789,000 | 2,834,000 | 2,782,000 | 2,609,000 | 2,382,957 | 2,092,380 | 2,188,633 | 2,033,735 | 2,151,810 | 2,254,369 | 2,167,851 | 2,532,447 | 2,162,338 | 2,294,296 | 2,315,933 | 1,800,193 | 1,592,359 |
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% | 97.85% | 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 | 1,391,000 | 1,400,000 | 1,324,000 | 1,171,000 | 1,131,000 | 1,185,000 | 1,146,000 | 1,086,000 | 1,044,349 | 1,032,448 | 1,013,702 | 974,299 | 954,782 | 965,375 | 903,968 | 974,341 | 878,687 | 863,316 | 811,220 | 595,266 | 551,050 |
Total Operating Expenses | 1,279,000 | 3,115,000 | 39,000 | -1,465,000 | -2,117,000 | -1,781,000 | -1,388,000 | 22,000 | 22,143 | 25,314 | 25,100 | 23,362 | 25,720 | 27,164 | 24,820 | 1,254,804 | -1,362,680 | -241,440 | -361,461 | -507,748 | -635,604 |
Operating Income or Loss | 1,961,000 | 1,055,000 | 1,337,000 | 1,446,000 | 672,000 | 1,053,000 | 1,394,000 | 1,063,000 | 791,874 | 570,070 | 794,421 | 651,845 | 849,714 | 954,783 | 540,146 | -818,294 | 799,658 | 2,052,856 | 1,954,472 | 1,292,445 | 956,755 |
Operating Margin | 39.99% | 39.00% | 40.07% | 49.67% | 24.09% | 37.16% | 50.11% | 40.74% | 33.23% | 27.25% | 36.30% | 32.05% | 39.49% | 42.35% | 24.38% | -32.31% | 36.98% | 89.48% | 84.39% | 71.79% | 60.08% |
Interest Expense | 1,490,000 | 1,509,000 | 185,000 | 59,000 | 153,000 | 411,000 | 251,000 | 127,000 | 86,966 | 118,211 | 172,998 | 245,077 | 306,782 | 432,396 | 592,456 | 617,794 | 1,002,253 | 1,323,374 | 1,053,397 | 548,906 | 330,642 |
EBITDA | 67,000 | 1,026,000 | 1,262,000 | 1,432,000 | 758,000 | 1,241,000 | 1,336,000 | 1,115,000 | 827,908 | 537,859 | 679,114 | 537,048 | 726,751 | 761,758 | 0 | 0 | 0 | 0 | 1,037,972 | 842,554 | 719,168 |
Depreciation and Amortization | -115,000 | 140,000 | 110,000 | -14,000 | 86,000 | 188,000 | 193,000 | 179,000 | 123,086 | 151,088 | 128,648 | 130,616 | 214,617 | 299,948 | 25,517 | 31,674 | 33,162 | 124,973 | 133,771 | 100,667 | 94,777 |
Income Before Tax | 892,000 | 886,000 | 1,152,000 | 1,446,000 | 672,000 | 1,053,000 | 1,143,000 | 936,000 | 704,908 | 451,859 | 621,423 | 406,432 | 541,566 | 521,273 | -403,168 | -1,623,020 | -314,698 | 737,498 | 912,924 | 743,539 | 626,113 |
Income Tax Expense | 198,000 | 206,000 | 245,000 | 317,000 | 133,000 | 237,000 | 259,000 | 344,000 | 235,858 | 142,388 | 222,961 | 142,977 | 193,416 | 198,583 | -106,819 | -401,343 | -43,365 | 235,737 | 317,950 | 263,418 | 220,126 |
Net Income | 694,000 | 680,000 | 907,000 | 1,129,000 | 539,000 | 816,000 | 884,000 | 592,000 | 469,050 | 309,471 | 404,907 | 263,791 | 349,516 | 323,804 | -292,728 | -1,216,111 | -266,269 | 493,745 | 583,125 | 480,121 | 405,987 |
Net Income Margin | 13.99% | 25.14% | 27.18% | 38.78% | 19.33% | 28.79% | 31.78% | 22.69% | 19.68% | 14.79% | 18.50% | 12.97% | 16.24% | 14.36% | -13.21% | -48.02% | -12.31% | 21.52% | 25.18% | 26.67% | 25.50% |
EPS | 4.39 | 4.35 | 5.80 | 6.80 | 3.06 | 4.41 | 4.28 | 2.71 | 2.00 | 1.20 | 1.72 | 1.58 | 0.97 | 0.83 | -1.76 | -9.77 | -2.44 | 4.47 | 5.46 | 5.27 | 4.53 |
EPS Diluted | 4.39 | 4.35 | 5.79 | 6.79 | 3.03 | 4.16 | 4.28 | 2.60 | 1.99 | 1.20 | 1.71 | 1.58 | 0.97 | 0.83 | -1.76 | -9.77 | -2.44 | 4.42 | 5.36 | 5.16 | 4.47 |
Weighted Average Shares Out | - | 147,748 | 150,064 | 159,913 | 163,737 | 175,984 | 206,501 | 200,776 | 203,855 | 203,265 | 192,207 | 183,844 | 183,081 | 182,393 | 165,962 | 124,443 | 108,908 | 107,365 | 106,057 | 91,187 | 89,663 |
Weighted Average Shares Out Diluted | - | 147,756 | 150,271 | 160,234 | 165,613 | 186,504 | 206,501 | 209,653 | 204,269 | 203,698 | 192,789 | 184,297 | 183,236 | 182,605 | 165,962 | 124,443 | 109,145 | 108,523 | 108,028 | 92,994 | 90,882 |
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 | 1,114,000 | 2,204,000 | 1,997,000 | 10,878,000 | 1,617,000 | 1,448,000 | 1,233,000 | 1,330,000 | 2,148,179 | 6,906,443 | 8,020,039 | 9,350,131 | 7,820,885 | 8,245,245 | 5,500,134 | 2,023,153 | 3,808,735 | 2,581,601 | 1,982,013 | 1,728,769 | 852,249 |
Short Term Investments | 19,352,000 | 0 | 11,915,000 | 24,048,000 | 15,731,000 | 13,725,000 | 14,737,000 | 15,161,000 | 13,372,194 | 7,643,116 | 3,844,248 | 3,701,886 | 3,091,310 | 3,230,795 | 4,205,742 | 3,655,619 | 2,676,255 | 5,134,610 | 5,050,907 | 0 | 0 |
Cash + Short Term Investments | 20,466,000 | 2,204,000 | 13,912,000 | 34,926,000 | 17,348,000 | 15,173,000 | 16,212,000 | 16,671,000 | 15,701,789 | 14,549,559 | 11,864,287 | 13,052,017 | 10,912,195 | 11,476,040 | 9,705,876 | 5,678,772 | 6,484,990 | 7,716,211 | 7,032,920 | 1,728,769 | 852,249 |
Net Receivables | 377,000 | 383,000 | 386,000 | 0 | 0 | 0 | 327,000 | 364,000 | 423,000 | 441,666 | 408,974 | 387,929 | 422,513 | 422,431 | 410,174 | 466,492 | 0 | 502,601 | 0 | 0 | 0 |
Inventory | 0 | 0 | 0 | -13,617,000 | -7,906,000 | -2,122,000 | 0 | 0 | -31 | -334 | -26 | -71 | -487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 0 | 3,559,000 | 0 | 0 | 0 | 0 | 34,111,000 | 30,695,000 | 29,833,042 | 33,657,361 | 37,638,104 | 35,633,168 | 37,671,410 | 34,504,300 | 33,141,374 | 37,489,914 | 40,589,993 | 35,018,572 | 30,475,333 | 32,342,159 | 24,389,075 |
Total Current Assets | 20,466,000 | 3,559,000 | 6,169,000 | 35,253,000 | 17,668,000 | 15,507,000 | 50,650,000 | 47,730,000 | 45,957,800 | 48,648,586 | 49,911,365 | 49,073,114 | 49,006,118 | 46,402,771 | 43,257,424 | 43,635,178 | 47,074,983 | 43,237,384 | 37,508,253 | 34,070,928 | 25,241,324 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,372,000 | 1,572,000 | 1,408,000 | 1,319,000 | 1,209,000 | 1,142,000 | 1,124,000 | 1,094,000 | 1,019,508 | 905,462 | 829,809 | 726,372 | 708,882 | 719,276 | 720,985 | 710,534 | 687,096 | 655,712 | 609,472 | 564,745 | 409,210 |
Goodwill | 0 | 1,027,000 | 1,027,000 | 1,014,000 | 1,014,000 | 1,014,000 | 1,014,000 | 1,014,000 | 1,014,129 | 1,014,129 | 1,014,129 | 1,014,129 | 1,014,129 | 1,015,129 | 1,015,161 | 1,015,161 | 1,651,377 | 2,009,513 | 1,900,517 | 0 | 0 |
Intangible Assets | 0 | 32,000 | 38,000 | 1,000 | 2,000 | 1,000 | 1,000 | 2,000 | 8,420 | 16,272 | 25,520 | 36,444 | 50,818 | 67,830 | 87,898 | 113,416 | 125,935 | 149,493 | 162,134 | 0 | 0 |
Long Term Investments | 19,750,000 | 1,970,000 | 24,636,000 | 25,712,000 | 17,450,000 | 15,397,000 | 16,663,000 | 17,108,000 | 15,239,308 | 9,085,076 | 5,428,051 | 5,181,068 | 4,731,971 | 4,944,103 | 5,953,418 | 5,648,718 | 5,553,400 | 6,895,312 | 6,789,850 | 6,057,212 | 5,121,215 |
Tax Assets | 0 | 0 | 0 | 0 | 360,000 | 310,000 | 325,000 | 275,000 | 455,936 | -56,297,089 | -53,098,956 | -52,787,999 | 1,773,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 80,949,000 | -24,679,000 | -28,046,000 | -360,000 | -310,000 | -1,031,000 | -935,000 | -455,936 | 56,297,089 | 53,098,956 | 52,787,999 | -1,773,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets | 22,175,000 | 85,550,000 | 2,430,000 | 28,046,000 | 19,674,000 | 17,553,000 | 18,096,000 | 18,558,000 | 17,281,365 | 11,020,939 | 7,297,509 | 6,958,013 | 6,505,800 | 6,746,338 | 7,777,462 | 7,487,829 | 8,017,808 | 9,710,030 | 9,461,973 | 8,708,711 | 6,228,510 |
Other Assets | 44,391,000 | -1,906,000 | 80,946,000 | 29,901,000 | 44,134,000 | 36,112,000 | 0 | 0 | 0 | 0 | -4,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 87,032,000 | 87,203,000 | 89,545,000 | 93,200,000 | 81,476,000 | 69,172,000 | 68,746,000 | 66,288,000 | 63,239,165 | 59,669,525 | 57,204,843 | 56,031,127 | 55,511,918 | 53,149,109 | 51,034,886 | 51,123,007 | 55,092,791 | 52,947,414 | 46,970,226 | 42,779,639 | 31,469,834 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt | 2,919,000 | 1,525,000 | 7,100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,200 | 0 | 5,409 | 70,273 | 166,394 | 121,273 | 15,451 | 297,850 | 220,507 | 167,188 | 181,396 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 24,973,000 | 12,652,000 | 5,483,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,922,108 | 0 | 0 | -70,273 | -166,394 | -121,273 | -15,451 | -297,850 | -220,507 | -167,188 | -181,396 |
Total Current Liabilities | 27,892,000 | 14,177,000 | 1,263,000 | 802,000 | 1,888,000 | 1,000,000 | 4,500,000 | 3,600,000 | 500,000 | 235 | 1,200 | 278 | 5,409 | 70,273 | 166,394 | 1,084 | 15,451 | 297,850 | 220,507 | 185,989 | 181,396 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 552,000 | 538,000 | 651,000 | 1,012,000 | 1,336,000 | 1,723,000 | 724,000 | 383,000 | 1,703 | 812,366 | 2,873 | 2,913 | 2,917 | 1,954,462 | 1,942,622 | 2,032,942 | 3,201 | 2,466,093 | 2,357,721 | 2,511,366 | 1,918,741 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -811,000 | -1,212,382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182,000 | 205,472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 52,203,000 | 66,797,000 | 71,418,000 | 42,769,000 | 38,191,000 | 53,993,000 | 54,791,000 | 0 | 533,147 | 28,955,428 | 26,913,163 | 30,003,725 | 47,042,818 | -1,954,462 | -1,942,622 | -2,032,942 | 2,490,167 | -2,466,093 | -2,357,721 | -2,511,366 | -1,918,741 |
Total Non-Current Liabilities | 52,755,000 | 67,335,000 | 82,500,000 | 1,012,000 | 1,336,000 | 1,723,000 | 724,000 | 383,000 | 534,850 | 817,348 | 1,092,282 | 2,273,575 | 2,337,113 | 1,954,462 | 1,942,622 | 2,017,220 | 2,493,368 | 2,463,254 | 2,357,721 | 2,745,854 | 1,918,741 |
Total Liabilities | 80,647,000 | 81,512,000 | 84,652,000 | 1,012,000 | 1,336,000 | 61,819,000 | 61,168,000 | 58,609,000 | 55,604,859 | 52,162,006 | 49,828,868 | 49,566,564 | 49,463,277 | 46,165,881 | 44,387,672 | 45,412,750 | 48,563,775 | 47,623,675 | 41,940,412 | 38,514,824 | 28,656,496 |
Common Stock | 1,717,000 | 1,731,000 | 1,754,000 | 1,928,000 | 2,686,000 | 2,735,000 | 0 | 4,445,000 | 4,724,715 | 4,766,731 | 4,723,855 | 4,179,024 | 4,166,109 | 4,163,242 | 4,163,619 | 3,318,417 | 2,599,916 | 2,212,237 | 2,230,303 | 2,156,732 | 972,065 |
Retained Earnings | 6,564,000 | 6,212,000 | 5,811,000 | 5,175,000 | 4,309,000 | 4,009,000 | 3,456,000 | 2,782,000 | 2,321,571 | 1,966,910 | 1,776,150 | 1,473,670 | 1,203,815 | 1,036,590 | 889,284 | 1,324,516 | 2,433,363 | 2,910,692 | 2,602,189 | 2,179,885 | 1,830,064 |
Accumulated Other Comprehensive Income/Loss | -2,336,000 | -2,692,000 | -3,112,000 | -80,000 | 325,000 | 43,000 | -250,000 | -114,000 | -121,581 | -54,612 | -128,041 | -192,101 | -446,157 | -592,084 | -461,296 | -436,899 | -98,958 | -58,835 | -75,849 | -99,353 | -12,150 |
Total Stockholders Equity | 6,385,000 | 5,691,000 | 4,893,000 | 7,463,000 | 7,886,000 | 7,353,000 | 7,578,000 | 7,679,000 | 7,634,306 | 7,507,519 | 7,375,975 | 6,464,563 | 6,052,069 | 6,985,308 | 6,648,279 | 5,692,658 | 6,501,696 | 5,292,800 | 4,987,023 | 4,237,264 | 2,789,979 |
Total Investments | 29,278,000 | 1,970,000 | 36,551,000 | 49,760,000 | 33,181,000 | 29,122,000 | 30,936,000 | 31,789,000 | 28,792,918 | 16,728,192 | 9,272,299 | 8,882,954 | 7,823,281 | 8,174,898 | 10,159,160 | 9,304,337 | 8,229,655 | 12,029,922 | 11,840,757 | 6,057,212 | 5,121,215 |
Total Debt | 2,919,000 | 2,067,000 | 7,751,000 | 1,012,000 | 1,336,000 | 1,723,000 | 724,000 | 383,000 | 534,850 | 817,348 | 1,092,282 | 2,273,575 | 2,342,522 | 2,024,735 | 2,109,016 | 2,018,304 | 2,508,758 | 2,761,104 | 2,578,228 | 2,931,843 | 2,100,137 |
Net Debt | 1,805,000 | -137,000 | 5,754,000 | -9,866,000 | -281,000 | 275,000 | -509,000 | -947,000 | -1,613,329 | -6,089,095 | -6,927,757 | -7,076,556 | -5,478,363 | -6,220,510 | -3,391,118 | -4,849 | -1,299,977 | 179,503 | 596,215 | 1,203,074 | 1,247,888 |
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 | 891,663 | 674,000 | 907,000 | 1,129,000 | 539,000 | 816,000 | 884,000 | 592,000 | 469,050 | 309,471 | 398,462 | 263,455 | 348,150 | 322,690 | -296,349 | -1,221,677 | -266,269 | 493,745 | 583,125 | 480,121 | 405,987 |
Depreciation & Amortization | 143,964 | 140,000 | 110,000 | -14,000 | 86,000 | 188,000 | 193,000 | 179,000 | 123,086 | 151,088 | 128,648 | 130,616 | 214,617 | 299,948 | 372,754 | 213,040 | 140,201 | 124,973 | 133,771 | 100,667 | 94,777 |
Deferred Income Tax | 8,000 | -9,000 | -43,000 | 32,000 | -58,000 | -2,000 | -41,000 | 154,000 | -8,442 | -29,803 | 25,938 | -60,117 | 9,788 | 115,604 | -28,665 | -15,071 | -231,241 | -158,702 | 9,368 | -32,362 | -21,914 |
Stock Based Compensation | 57,000 | 33,000 | 30,000 | 28,000 | 26,000 | 27,000 | 26,000 | 25,000 | 26,000 | 25,000 | 23,632 | 28,052 | 31,533 | 0 | 0 | 29,789 | 31,850 | 28,274 | 24,358 | 0 | 0 |
Change in Working Capital | 175,555 | -148,000 | 390,000 | -158,000 | -259,000 | -353,000 | 139,000 | 4,000 | -74,078 | -56,544 | -5,969 | 363,851 | 79,749 | 201,033 | 404,300 | -551,355 | 199,314 | 87,146 | 257,405 | -30,624 | -66,923 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,807 | 34,288 | -7,521 | -42,498 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -329,697 | 316,698 | 36,480 | 203,452 | 0 | 0 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,508 | -10,765 | -3,576 | 31,020 | 0 | 0 |
Other Working Capital | 178,555 | -148,000 | 390,000 | -158,000 | -259,000 | -353,000 | 139,000 | 4,000 | -74,078 | -56,544 | -5,969 | 363,851 | 79,749 | 201,033 | 404,300 | -251,957 | -140,907 | 61,763 | 65,431 | -30,624 | -66,923 |
Other Non-Cash Items | 596,812 | 195,000 | 76,000 | -388,000 | 385,000 | 21,000 | -25,000 | -26,000 | 3,352 | -14,355 | -30,710 | 1,356 | -26,492 | -1,691 | -33,610 | 2,603,172 | 1,300,094 | 157,464 | 38,960 | 286,116 | 51,036 |
Net Cash Provided by Operating Activities | 1,722,994 | 885,000 | 1,470,000 | 629,000 | 719,000 | 697,000 | 1,176,000 | 928,000 | 596,067 | 535,169 | 454,107 | 876,566 | 765,627 | 1,097,067 | 1,460,994 | 1,057,898 | 1,173,949 | 732,900 | 1,046,987 | 754,194 | 662,372 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -98,000 | -113,000 | -190,000 | -206,000 | -171,000 | -117,000 | -129,000 | -169,000 | -195,663 | -157,361 | -175,799 | -88,580 | -68,894 | -77,669 | -79,071 | -103,347 | -114,164 | -103,223 | -122,432 | -67,995 | -72,289 |
Acquisitions Net | -1,010,841 | 0 | 318,000 | 2,814,000 | -4,687,000 | -1,957,000 | 0 | -2,127,000 | -2,081,372 | -608,838 | -1,025,047 | 3,786 | -19,901 | -853,310 | 21,149 | 452,192 | 688,940 | 45,432 | -13,145 | -189,718 | 72,289 |
Purchases of Investments | 678,984 | -524,000 | -6,526,000 | -19,486,000 | -12,192,000 | -2,073,000 | -4,076,000 | -5,040,000 | -9,774,287 | -5,574,402 | -2,062,358 | -1,481,032 | -2,650,102 | -3,909,053 | -5,778,894 | -1,947,307 | -4,341,227 | -5,507,463 | -2,937,867 | -3,923,910 | -4,250,698 |
Sales/Maturities of Investments | 975,633 | 5,147,000 | 12,404,000 | 5,268,000 | 4,804,000 | 4,520,000 | 3,436,000 | 3,409,000 | 8,629,311 | 3,640,964 | 1,887,731 | 1,531,984 | 1,380,339 | 2,328,181 | 1,268,473 | 3,402,830 | 3,983,438 | 4,326,233 | 3,435,913 | 4,161,979 | 4,063,228 |
Other Investing Activities | 898,057 | -2,140,000 | -4,601,000 | 31,000 | 42,000 | 2,000 | -1,937,000 | 8,000 | -14,243 | 48,919 | 34,916 | -1,359,318 | -550,416 | 19,407 | 2,642,646 | 1,838,499 | -3,289,251 | -3,817,272 | -4,602,495 | -2,411,904 | -2,988,681 |
Net Cash Used for Investing Activities | 758,833 | 2,370,000 | 1,405,000 | -11,579,000 | -12,204,000 | 375,000 | -2,706,000 | -3,919,000 | -3,436,254 | -2,650,718 | -1,340,557 | -1,393,160 | -1,908,974 | -2,492,444 | -1,925,697 | 3,642,867 | -3,072,264 | -5,056,293 | -4,240,026 | -2,431,548 | -3,176,151 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 1,304,000 | -6,166,000 | 9,224,000 | -955,000 | -910,000 | -2,608,000 | 1,012,000 | 3,996,000 | 200,000 | -184,988 | -1,319,400 | -243,800 | 14,455 | -111,139 | 57,314 | -2,948,382 | -3,637,950 | 3,755,178 | 949,435 | -340,508 | -175,971 |
Common Stock Issued | 2,000 | 3,000 | 9,000 | 21,000 | 8,000 | 14,000 | 20,000 | 25,000 | 25,072 | 22,392 | 526,438 | 794,143 | 143,240 | 25,686 | 977,145 | 464,110 | 354,302 | 59,473 | 79,511 | 90,800 | 80,225 |
Common Stock Repurchased | -36,000 | -51,000 | -202,000 | -926,000 | -76,000 | -1,102,000 | -684,000 | -321,000 | -97,000 | -7,000 | -5,589 | -799,468 | -1,542,500 | 0 | 0 | 0 | -2,881 | -322,025 | -26,483 | -82,211 | -104,881 |
Dividends Paid | -388,015 | -282,000 | -269,000 | -261,000 | -259,000 | -260,000 | -236,000 | -129,000 | -107,851 | -108,055 | -96,130 | -119,660 | -133,581 | -156,135 | -109,316 | -96,271 | -195,679 | -195,650 | -160,821 | -130,300 | -114,600 |
Other Financing Activities | -3,235,398 | 3,300,000 | -11,575,000 | 12,997,000 | 12,560,000 | 2,975,000 | 1,472,000 | -769,000 | 2,759,358 | 2,349,969 | 1,451,953 | -580,913 | 1,736,790 | 1,937,189 | -906,503 | -1,760,525 | 5,001,344 | 942,762 | 2,583,617 | 2,995,165 | 2,558,628 |
Net Cash Used Provided by Financing Activities | -2,353,413 | -3,196,000 | -2,813,000 | 11,002,000 | 11,323,000 | -981,000 | 1,596,000 | 2,802,000 | 2,779,195 | 2,071,926 | 557,272 | -150,230 | 1,760,904 | 1,695,601 | 18,640 | -4,806,552 | 1,519,136 | 4,239,738 | 3,425,259 | 2,532,946 | 2,245,426 |
Effect of Forex Changes on Cash | -490,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 414,000 | 59,000 | 62,000 | 52,000 | -162,000 | 91,000 | 66,000 | -189,000 | -60,992 | -43,623 | -329,178 | -666,824 | 617,557 | 300,224 | -446,063 | -105,787 | -379,179 | -83,655 | 232,220 | 855,592 | -268,353 |
Cash at End of Period | 3,256,000 | 716,000 | 657,000 | 595,000 | 543,000 | 705,000 | 614,000 | 548,000 | 737,327 | 798,319 | 845,905 | 1,175,083 | 1,841,907 | 1,224,350 | 924,126 | 1,370,189 | 1,475,976 | 1,855,155 | 1,938,810 | 1,706,590 | 850,998 |
Cash at Start of Period | 2,842,000 | 657,000 | 595,000 | 543,000 | 705,000 | 614,000 | 548,000 | 737,000 | 798,319 | 841,942 | 1,175,083 | 1,841,907 | 1,224,350 | 924,126 | 1,370,189 | 1,475,976 | 1,855,155 | 1,938,810 | 1,706,590 | 850,998 | 1,119,351 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 799,000 | 885,000 | 1,470,000 | 629,000 | 719,000 | 697,000 | 1,176,000 | 928,000 | 596,067 | 535,169 | 454,107 | 876,566 | 765,627 | 1,097,067 | 1,460,994 | 1,057,898 | 1,173,949 | 732,900 | 1,046,987 | 754,194 | 662,372 |
Capital Expenditure | -98,000 | -113,000 | -190,000 | -206,000 | -171,000 | -117,000 | -129,000 | -169,000 | -195,663 | -157,361 | -175,799 | -88,580 | -68,894 | -77,669 | -79,071 | -103,347 | -114,164 | -103,223 | -122,432 | -67,995 | -72,289 |
Free Cash Flow | 701,000 | 772,000 | 1,280,000 | 423,000 | 548,000 | 580,000 | 1,047,000 | 759,000 | 400,404 | 377,808 | 278,308 | 787,986 | 696,733 | 1,019,398 | 1,381,923 | 954,551 | 1,059,785 | 629,677 | 924,555 | 686,199 | 590,083 |