Income Statement

1 Year	19%
3 Years	10%
5 Years	10%

345M

Gross Proft

1 Year	19%
3 Years	10%
5 Years	11%

121M

Operating Income

1 Year	27%
3 Years	6%
5 Years	11%

81.3M

Net Income

1 Year	39%
3 Years	3%
5 Years	13%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Revenue
Revenue	1 385 +4%	1 334 +4%	1 286 +4%	1 239 +7%	1 160 0%	1 163 -1%	1 175 +2%	1 155 -1%	1 172 +5%	1 119 +4%	1 075 +1%	1 061 +3%	1 033 +2%	1 009 +1%	996 +2%	979 +5%	935 +2%	913 +4%	875 +3%	851 +0%	849 +1%	845 -2%	864 -2%	879 0%	883 +0%	880 0%	883 0%	887 +1%	879 +4%	842 +7%	785 +8%	725 +4%	695 +2%	682 +3%	665 +3%	647 +2%	636 +0%	633 +1%	626 +0%	625 N/A

Gross Profit
Cost of Revenue	(1 040)	(1 000)	(968)	(929)	(871)	(871)	(882)	(872)	(883)	(846)	(807)	(795)	(774)	(753)	(742)	(726)	(694)	(678)	(653)	(640)	(640)	(640)	(658)	(670)	(676)	(677)	(681)	(687)	(682)	(653)	(607)	(560)	(533)	(524)	(511)	(499)	(492)	(490)	(486)	(485)
Gross Profit	345 +3%	334 +5%	318 +2%	310 +7%	290 -1%	292 0%	293 +3%	284 -2%	289 +6%	273 +2%	268 +1%	266 +3%	259 +1%	256 +1%	255 +1%	253 +5%	241 +3%	235 +6%	222 +5%	212 +1%	209 +2%	205 0%	206 -1%	209 +1%	207 +2%	202 +0%	202 +1%	200 +2%	197 +4%	189 +7%	177 +7%	165 +2%	162 +2%	159 +3%	154 +4%	148 +3%	143 0%	144 +2%	140 0%	140 N/A

Operating Income
Operating Expenses	(224)	(218)	(213)	(204)	(195)	(199)	(198)	(195)	(193)	(179)	(167)	(161)	(157)	(155)	(157)	(156)	(151)	(146)	(141)	(138)	(137)	(137)	(136)	(136)	(136)	(136)	(134)	(134)	(133)	(127)	(122)	(116)	(110)	(108)	(105)	(101)	(99)	(98)	(90)	(89)
Selling, General & Administrative	(209)	(203)	(198)	(190)	(180)	(184)	(187)	(187)	(189)	(179)	(167)	(161)	(157)	(155)	(157)	(156)	(151)	(146)	(141)	(138)	(137)	(138)	(136)	(136)	(136)	(136)	(134)	(134)	(133)	(127)	(122)	(116)	(110)	(108)	(104)	(100)	(98)	(97)	(96)	(95)
Depreciation & Amortization	(15)	(15)	(15)	(15)	(15)	(15)	(11)	(7)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7	7
Operating Income	121 +3%	117 +12%	105 -1%	106 +11%	95 +2%	93 -3%	96 +7%	89 -7%	96 +1%	95 -6%	101 -4%	105 +2%	102 +1%	101 +4%	97 +0%	97 +7%	90 +1%	89 +11%	81 +9%	74 +3%	72 +6%	68 -3%	70 -4%	72 +2%	71 +6%	67 -2%	68 +3%	66 +2%	64 +2%	63 +14%	55 +13%	49 -5%	52 +2%	51 +2%	50 +5%	47 +7%	44 -4%	46 -8%	50 -3%	52 N/A

Pre-Tax Income
Interest Income Expense	10	5	0	(5)	(12)	(15)	(17)	(16)	(14)	(10)	(6)	(5)	(5)	(5)	(4)	(4)	(4)	(5)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(7)	(6)	(6)	(5)	(4)	(3)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0
Total Other Income	(18)	(12)	(8)	(4)	(4)	(1)	0	1	2	(1)	(2)	(2)	(2)	(2)	(0)	(1)	(2)	(2)	(2)	(1)	0	0	4	5	5	7	3	3	2	2	2	2	2	2	1	1	0	(1)	(0)	1
Pre-Tax Income	112 +2%	110 +14%	96 +0%	96 +21%	80 +2%	78 -1%	79 +6%	75 -12%	84 +0%	84 -11%	94 -4%	98 +2%	96 +1%	95 +2%	93 +2%	91 +9%	84 +2%	82 +13%	73 +8%	68 +2%	67 +7%	62 -9%	68 -4%	71 +2%	70 +4%	67 +4%	65 +4%	62 +2%	61 +1%	61 +13%	54 +10%	49 -7%	52 +2%	51 +3%	50 +7%	47 +8%	43 0%	43 -10%	48 -5%	50 N/A

Net Income
Tax Provision	(31)	(29)	(27)	(25)	(21)	(22)	(21)	(19)	(21)	(22)	(28)	(25)	(25)	(24)	(22)	(28)	(27)	(28)	(24)	(23)	(23)	(22)	(25)	(26)	(25)	(24)	(22)	(21)	(20)	(19)	(18)	(15)	(16)	(15)	(16)	(15)	(14)	(15)	(15)	(16)
Income from Continuing Operations	81	80	69	72	59	57	58	56	63	63	67	73	71	70	70	64	57	55	49	45	44	40	44	46	45	43	43	42	41	41	36	34	36	36	34	32	29	29	33	34
Net Income (Common)	81 +1%	80 +16%	69 -3%	72 +22%	59 +4%	57 -3%	58 +5%	56 -12%	63 +0%	63 -10%	70 -8%	76 +3%	74 +1%	74 +22%	60 +13%	53 +14%	47 +5%	44 -9%	49 +8%	45 +4%	44 +9%	40 -9%	44 -4%	46 +2%	45 +3%	43 N/A	43 +3%	42 +1%	41 +0%	41 +15%	36 +6%	34 -7%	36 +1%	36 +5%	34 +9%	32 +9%	29 +1%	29 -12%	33 -4%	34 N/A

Balance Sheet

1.3B

Assets

1 Year	11%
3 Years	16%
5 Years	16%

611M

Liabilities

1 Year	8%
3 Years	23%
5 Years	21%

727M

Equity

1 Year	13%
3 Years	12%
5 Years	13%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Assets
Cash & Cash Equivalents	84	42	89	86	105	50	94	82	84	42	60	48	39	34	49	44	76	25	69	75	71	17	57	45	50	27	43	35	37	40	39	37	42	64	54	18	34	48	38	34
Cash Equivalents	84	42	89	86	105	50	94	82	84	42	60	48	39	34	49	44	76	25	69	75	71	17	57	45	50	27	43	35	37	40	39	37	42	64	54	18	34	48	38	34
Total Receivables	297	240	246	263	247	216	223	234	256	251	250	275	275	237	232	244	236	206	204	205	197	170	177	199	197	180	176	196	194	179	178	203	185	153	162	179	170	140	154	171
Accounts Receivables	297	238	246	253	243	209	217	230	249	238	243	267	270	228	228	238	235	206	203	200	196	170	174	197	196	178	176	195	193	175	178	202	183	151	162	179	170	140	154	170
Other Receivables	0	2	0	10	4	6	6	4	7	13	7	8	5	9	5	5	1	1	1	5	0	0	3	2	1	2	0	1	0	4	0	1	2	2	0	0	0	0	1	1
Inventory	355	321	294	265	250	230	244	249	274	268	207	206	211	177	184	175	168	156	160	153	141	136	155	160	157	151	174	175	170	166	184	182	124	109	122	121	118	109	120	123
Other Current Assets	13	10	7	9	9	7	7	8	10	10	8	7	7	5	6	7	8	5	6	6	5	5	5	5	5	5	11	12	12	9	14	14	13	11	11	9	9	10	8	8
Total Current Assets	749	612	636	623	612	503	567	572	624	571	525	536	532	453	471	469	488	393	438	438	414	328	393	408	408	363	404	418	412	393	414	436	364	337	348	327	331	307	321	335
PP&E Net	201	202	200	201	206	212	211	216	220	230	172	166	159	131	124	117	114	105	105	103	95	98	101	105	104	109	109	114	105	105	101	105	62	62	61	59	57	57	58	59
PP&E Gross	201	202	200	201	206	212	211	216	220	230	172	166	159	131	124	117	114	105	105	103	95	98	101	105	104	109	109	114	105	105	101	105	62	62	61	59	57	57	58	59
Accumulated Depreciation	192	189	189	185	180	175	169	163	157	156	150	150	147	143	142	139	139	135	135	130	127	124	121	120	119	115	113	111	106	104	101	102	99	97	94	92	91	90	90	88
Intangible Assets	182	183	182	186	189	193	196	199	202	206	59	63	64	49	50	51	52	53	55	55	49	50	51	52	53	53	54	55	56	57	62	63	6	6	6	6	6	6	6	6
Other Long-Term Assets	6	6	6	5	5	6	7	7	8	8	8	9	9	6	6	5	7	4	2	2	2	3	5	5	5	4	1	2	2	2	5	5	2	2	4	3	4	4	4	6
Other Assets	199	202	194	195	194	195	193	196	196	198	94	93	89	83	84	84	85	85	86	82	75	75	76	76	76	76	76	77	73	76	72	74	32	32	32	31	31	32	32	32
Total Assets	1 338 +11%	1 206 -1%	1 218 +1%	1 209 +0%	1 206 +9%	1 109 -5%	1 174 -1%	1 190 -5%	1 250 +3%	1 213 +42%	856 -1%	867 +2%	852 +18%	722 -2%	735 +1%	725 -3%	746 +17%	640 -7%	687 +1%	681 +7%	635 +15%	553 -12%	625 -3%	645 0%	646 +7%	604 -6%	645 -3%	665 +3%	648 +2%	633 -3%	654 -4%	682 +47%	465 +6%	439 -2%	450 +6%	425 0%	427 +6%	404 -4%	419 -4%	437 N/A

Liabilities
Accounts Payable	114	101	107	105	94	75	82	63	89	82	69	67	70	54	72	63	62	56	59	57	54	43	49	56	55	46	61	61	58	48	69	66	66	46	56	54	56	42	48	50
Accrued Liabilities	68	74	67	62	61	65	57	53	53	60	49	48	43	44	38	37	33	41	36	36	27	33	33	33	30	38	37	36	38	41	44	45	33	34	36	31	31	32	32	30
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	15	15	15	15	15	15	15	15	19	19	0	0	0	0	0	0	0	0	0	0	1	0	1	1	0	0	1	1	1	1	1	1	1	0	1	1	1	1	1	1
Other Current Liabilities	1	3	6	3	3	2	4	3	2	2	3	2	2	3	0	0	6	5	2	2	7	2	2	1	1	1	1	1	0	0	4	2	2	1	2	3	3	4	4	3
Total Current Liabilities	199	193	196	185	172	157	158	134	163	163	120	117	115	101	110	101	101	101	98	95	89	79	85	91	86	85	100	98	96	89	118	115	102	81	95	88	90	78	85	83
Long-Term Debt	358	255	279	300	339	270	359	424	471	425	150	166	180	85	101	119	147	60	126	146	127	70	134	164	173	144	175	203	208	190	190	188	0	0	0	0	10	0	13	41
Deferred Income Tax	24	21	18	20	20	20	18	22	22	27	13	18	14	12	11	11	11	8	7	7	7	6	9	4	5	4	5	6	1	5	4	4	1	1	3	2	2	2	2	5
Other Liabilities	30	32	33	33	34	36	34	34	34	29	23	22	21	17	16	21	21	21	10	10	10	10	10	10	10	10	10	11	11	11	5	6	6	6	12	13	13	14	14	15
Total Liabilities	611 +22%	500 -5%	526 -2%	537 -5%	564 +17%	484 -15%	568 -7%	613 -11%	690 +7%	643 +111%	305 -6%	324 -2%	331 +54%	214 -10%	238 -5%	251 -10%	280 +47%	191 -21%	240 -7%	258 +11%	232 +41%	165 -30%	237 -12%	269 -2%	274 +13%	243 -16%	291 -8%	317 +0%	316 +7%	295 -7%	317 +2%	312 +187%	109 +24%	88 -20%	109 +6%	103 -11%	116 +23%	94 -18%	114 -21%	144 N/A

Equity
Common Stock	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Retained Earnings	650	634	616	591	567	551	544	526	514	500	492	476	457	443	428	406	388	375	373	357	346	335	328	316	307	299	289	275	266	260	249	270	262	255	250	240	229	223	219	211
Additional Paid In Capital	126	124	123	121	121	119	117	116	115	114	113	112	109	108	108	107	105	104	103	102	101	100	99	99	97	97	97	96	94	94	93	93	92	91	91	90	89	89	87	87
Treasury Stock	5	5	5	5	5	5	5	5	5	5	5	3	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Equity	45	49	45	37	42	40	53	61	66	41	50	43	44	45	39	39	27	30	30	37	45	48	41	39	32	36	32	24	30	16	5	6	2	3	2	8	7	2	2	6
Total Equity	727 +3%	706 +2%	692 +3%	672 +5%	642 +3%	626 +3%	605 +5%	577 +3%	560 -2%	570 +3%	551 +2%	543 +4%	522 +3%	507 +2%	497 +5%	474 +2%	466 +4%	449 +1%	447 +6%	423 +5%	403 +4%	388 +0%	388 +3%	376 +1%	372 +3%	361 +2%	354 +2%	348 +5%	331 -2%	338 +0%	338 -9%	370 +4%	357 +2%	351 +3%	340 +6%	322 +3%	312 +0%	310 +2%	305 +4%	292 N/A

Total Liabilities & Equity	1 338 +11%	1 206 -1%	1 218 +1%	1 209 +0%	1 206 +9%	1 109 -5%	1 174 -1%	1 190 -5%	1 250 +3%	1 213 +42%	856 -1%	867 +2%	852 +18%	722 -2%	735 +1%	725 -3%	746 +17%	640 -7%	687 +1%	681 +7%	635 +15%	553 -12%	625 -3%	645 0%	646 +7%	604 -6%	645 -3%	665 +3%	648 +2%	633 -3%	654 -4%	682 +47%	465 +6%	439 -2%	450 +6%	425 0%	427 +6%	404 -4%	419 -4%	437 N/A

Shares Outstanding
Common Shares Outstanding	11.9M	11.9M	11.9M	11.9M	11.8M	11.8M	11.8M	11.8M	11.8M	11.8M	11.7M	11.7M	11.7M	11.7M	11.7M	11.7M	11.6M	11.5M	11.6M	11.6M	11.5M	11.4M	11.5M	11.4M	11.4M	11.3M	11.4M	11.4M	11.3M	11.3M	11.2M	12.1M	12.1M	12.1M	12.1M	12M	12M	12M	11.9M	11.9M

Cash Flow Statement

113M

Operating Cash Flow

1 Year	-33%
3 Years	136%
5 Years	7%

33.2M

Capital Expenditures

1 Year	N/A
3 Years	N/A
5 Years	N/A

146M

Free Cash Flow

1 Year	-6%
3 Years	N/A
5 Years	16%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Operating Cash Flow
Net Income	81	80	69	72	59	57	58	56	63	63	70	76	74	74	60	53	47	44	49	45	44	40	44	45	45	43	43	42	41	41	36	34	36	36	34	32	29	29	32	34
Depreciation & Amortization	44	44	44	44	44	44	42	39	35	30	27	25	24	23	22	21	21	20	20	20	20	21	21	22	24	22	21	19	14	13	11	10	9	9	9	9	10	10	10	10
Change in Deffered Taxes	4	1	10	3	2	(1)	1	(2)	(3)	3	(2)	3	3	2	3	2	2	1	(3)	2	2	3	8	4	4	3	3	0	(1)	(0)	(3)	(2)	(1)	(1)	(1)	(0)	(0)	(0)	2	2
Other Non-Cash Items	5	3	3	4	5	5	4	4	3	3	3	3	3	2	2	2	2	2	2	2	2	2	(2)	(2)	(2)	(2)	2	2	2	2	2	2	2	1	2	2	2	2	(4)	(5)
Cash Taxes Paid	34	33	24	29	17	17	18	17	23	23	22	21	28	30	29	26	26	23	23	21	13	17	18	22	22	19	23	21	22	22	20	23	21	22	18	13	15	14	15	14
Cash Interest Paid	10	10	11	12	14	17	18	17	14	10	7	6	5	5	4	5	5	5	7	6	6	6	6	7	7	7	7	6	5	3	2	1	1	1	1	1	2	2	2	2
Change in Working Capital	204	77	71	127	61	81	75	51	28	(11)	(44)	(66)	(95)	(88)	(54)	(49)	(28)	3	1	14	11	11	(2)	(3)	(11)	(14)	(32)	(26)	(19)	(25)	(6)	(5)	(13)	(14)	(3)	(7)	8	11	3	(2)
Cash from Operating Activities	113 +128%	50 -46%	92 -32%	135 -21%	170 -8%	184 +2%	181 +23%	147 +16%	127 +43%	89 +66%	54 +29%	42 +383%	9 -33%	13 -60%	33 +6%	31 -30%	44 -38%	71 +2%	70 -16%	83 +5%	80 +5%	76 +9%	69 +5%	66 +10%	60 +15%	53 +42%	37 +1%	37 -1%	37 +22%	30 -23%	39 +2%	38 +17%	33 +3%	32 -23%	41 +16%	35 -28%	49 -5%	51 +19%	43 +11%	39 N/A

Investing Cash Flow
Capital Expenditures	33	25	12	4	(14)	(18)	(27)	(32)	(34)	(31)	(27)	(28)	(24)	(27)	(23)	(18)	(19)	(14)	(12)	(10)	(10)	(10)	(16)	(17)	(15)	(16)	(10)	(11)	(10)	(10)	(10)	(11)	(13)	(14)	(11)	(9)	(6)	(5)	(5)	(6)
Other Items	7	8	10	10	2	4	(339)	(344)	(346)	(399)	(56)	(51)	(49)	1	1	(11)	(38)	(38)	(38)	(25)	1	1	5	5	4	1	(3)	(4)	(198)	(195)	(195)	(196)	(1)	(1)	(1)	1	1	1	(5)	(5)
Cash from Investing Activities	41 +21%	33 +1 167%	3 N/A	(5) +60%	(12) +15%	(14) +96%	(365) +3%	(375) +1%	(380) +12%	(430) -414%	(84) -5%	(80) -9%	(73) -188%	(25) -19%	(21) +27%	(29) +48%	(57) -10%	(51) -3%	(50) -42%	(35) -277%	(9) -7%	(9) +20%	(11) +10%	(12) -10%	(11) +25%	(15) -12%	(13) +9%	(14) +93%	(208) -2%	(205) +0%	(206) +0%	(206) -1 417%	(14) +4%	(14) -22%	(12) -35%	(9) -62%	(5) -29%	(4) +61%	(10) +8%	(11) N/A

Financing Cash Flow
Net Issuance of Common Stock	(0)	0	1	1	1	1	1	(1)	(1)	(2)	(2)	(1)	1	2	2	2	2	2	2	2	2	1	1	1	2	2	3	(32)	(33)	(33)	(34)	1	1	1	3	3	3	2	1	0
Net Issuance of Debt	51	16	(80)	(124)	(137)	(159)	225	274	311	360	49	47	33	25	(25)	(27)	20	(10)	(9)	(19)	(46)	(74)	(40)	(39)	(36)	(46)	(15)	14	208	190	190	188	(10)	(0)	(14)	(42)	(46)	(9)	(19)	(17)
Cash Paid for Dividends	10	7	3	0	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)
Other	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	0	0	0	(0)	(0)	(0)	0	0
Cash from Financing Activities	57 +147%	23 N/A	(87) +33%	(129) +9%	(142) +14%	(164) N/A	217 -18%	264 -13%	302 -14%	349 +743%	41 +1%	41 +43%	29 +28%	22 N/A	(28) +7%	(30) N/A	17 N/A	(12) N/A	(12) +43%	(22) +55%	(49) +37%	(77) -80%	(43) -4%	(41) -10%	(38) +22%	(48) -190%	(17) +21%	(21) N/A	170 +11%	153 +0%	152 -18%	185 N/A	(12) -380%	(3) +82%	(14) +67%	(42) +9%	(47) -370%	(10) +53%	(21) -10%	(19) N/A

Change in Cash
Effect of Foreign Exchange Rates	2	1	3	3	5	2	2	(2)	(4)	0	0	2	(1)	(1)	(4)	(3)	1	2	5	3	(0)	0	(2)	(2)	1	(2)	(3)	(4)	(5)	(3)	(1)	2	2	1	0	(0)	(1)	1	1	(1)
Net Change in Cash	213 +98%	107 +887%	11 +152%	4 -79%	21 +163%	8 -76%	33 -1%	34 -26%	46 +449%	8 -26%	11 +149%	5 N/A	(37) N/A	9 N/A	(20) +35%	(31) N/A	5 -38%	9 -31%	13 -58%	30 +40%	21 N/A	(10) N/A	14 +32%	11 -19%	13 N/A	(13) N/A	4 N/A	(3) +49%	(6) +77%	(24) -62%	(15) N/A	20 +127%	9 -45%	16 +1%	15 N/A	(16) -271%	(4) N/A	38 +195%	13 +77%	7 N/A

Free Cash Flow
Free Cash Flow	146 +95%	75 -27%	103 -26%	139 -11%	156 -6%	166 +8%	154 +34%	115 +23%	93 +63%	57 +120%	26 +98%	13 N/A	(16) -14%	(14) N/A	10 -22%	13 -50%	25 -56%	57 0%	58 -22%	73 +6%	69 +5%	66 +23%	54 +8%	50 +10%	45 +21%	37 +38%	27 +4%	26 -5%	27 +33%	20 -29%	29 +4%	27 +38%	20 +10%	18 -39%	30 +15%	26 -39%	43 -9%	47 +23%	38 +16%	33 N/A

Price	141.66 USD
Intrinsic Value	126.3 USD

Price	2 359.5 USD
Intrinsic Value	2 352.93 USD

Price	170.16 USD
Intrinsic Value	239.63 USD

Price	267.7 USD
Intrinsic Value	222.85 USD

Price	190.85 USD
Intrinsic Value	208.32 USD

Alamo Group Inc (NYSE:ALG)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks