Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Reported Currency: USD | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 17,689,545 | 16,405,819 | 16,466,828 | 15,799,514 | 16,224,303 | 15,985,200 | 16,564,585 | 15,814,158 | 15,747,802 | 15,423,656 | 16,158,803 | 15,046,693 | 14,965,153 | 13,419,284 | 13,263,795 | 12,088,125 | 11,762,185 | 10,835,271 | 10,991,305 | 11,141,505 | 11,358,958 | 11,055,650 | 11,099,688 | 10,454,129 | 10,605,546 | 10,642,249 | 10,838,854 | 10,067,832 | 10,054,493 | 9,640,906 | 9,356,787 | 8,762,182 | 9,005,603 | 8,965,580 | 8,969,044 | 8,397,053 | 8,465,984 | 8,364,511 | 8,275,066 | 7,931,590 |
Revenue Y/Y Growth | 9.03% | 2.63% | -0.59% | -0.09% | 3.03% | 3.64% | 2.51% | 5.10% | 5.23% | 14.94% | 21.83% | 24.47% | 27.23% | 23.85% | 20.68% | 8.50% | 3.55% | -1.99% | -0.98% | 6.58% | 7.10% | 3.88% | 2.41% | 3.84% | 5.48% | 10.39% | 15.84% | 14.90% | 11.65% | 7.53% | 4.32% | 4.35% | 6.37% | 7.19% | 8.39% | 5.87% | - | - | - | - |
Cost of Revenue | 11,866,716 | 11,068,363 | 10,958,214 | 10,921,045 | 10,776,362 | 10,803,571 | 11,035,515 | 10,979,392 | 10,561,660 | 10,477,599 | 10,844,069 | 10,522,734 | 10,048,364 | 8,953,068 | 8,859,411 | 8,492,893 | 7,863,889 | 7,394,731 | 7,462,617 | 7,782,334 | 7,711,199 | 7,621,034 | 7,571,390 | 7,399,780 | 7,308,121 | 7,419,118 | 7,519,726 | 7,219,438 | 7,002,233 | 6,754,233 | 6,447,156 | 6,258,026 | 6,275,571 | 6,310,040 | 6,279,492 | 6,027,237 | 5,903,465 | 5,860,106 | 5,750,161 | 5,690,951 |
Gross Profit | 5,822,829 | 5,337,456 | 5,508,614 | 4,878,469 | 5,447,941 | 5,181,629 | 5,529,070 | 4,834,766 | 5,186,142 | 4,946,057 | 5,314,734 | 4,523,959 | 4,916,789 | 4,466,216 | 4,404,384 | 3,595,232 | 3,898,296 | 3,440,540 | 3,528,688 | 3,359,171 | 3,647,759 | 3,434,616 | 3,528,298 | 3,054,349 | 3,297,425 | 3,223,131 | 3,319,128 | 2,848,394 | 3,052,260 | 2,886,673 | 2,909,631 | 2,504,156 | 2,730,032 | 2,655,540 | 2,689,552 | 2,369,816 | 2,562,519 | 2,504,405 | 2,524,905 | 2,240,639 |
Gross Profit Margin | 32.92% | 32.53% | 33.45% | 30.88% | 33.58% | 32.42% | 33.38% | 30.57% | 32.93% | 32.07% | 32.89% | 30.07% | 32.85% | 33.28% | 33.21% | 29.74% | 33.14% | 31.75% | 32.10% | 30.15% | 32.11% | 31.07% | 31.79% | 29.22% | 31.09% | 30.29% | 30.62% | 28.29% | 30.36% | 29.94% | 31.10% | 28.58% | 30.31% | 29.62% | 29.99% | 28.22% | 30.27% | 29.94% | 30.51% | 28.25% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 1,298,657 | 0 | 0 | 0 | 1,123,296 | 0 | 0 | 0 | 1,118,320 | 0 | 0 | 0 | 870,611 | 0 | 0 | 0 | 799,734 | 0 | 0 | 0 | 790,779 | 0 | 0 | 0 | 704,317 | 0 | 0 | 0 | 643,407 | 0 | 0 | 0 | 625,541 | 0 | 0 |
General and Administrative Expenses | 2,874,352 | 2,877,841 | 2,790,166 | 2,716,633 | 2,743,390 | 2,796,826 | 2,822,909 | 2,645,795 | 2,593,042 | 2,677,868 | 2,711,616 | 2,462,379 | 2,482,495 | 2,507,527 | 2,285,728 | 1,941,717 | 2,007,627 | 1,895,837 | 1,815,955 | 1,870,226 | 1,880,496 | 1,863,123 | 1,810,355 | 1,667,723 | 1,668,413 | 1,770,460 | 1,699,402 | 1,565,630 | 1,566,380 | 1,590,111 | 2,044,196 | 1,365,503 | 1,398,073 | 1,460,342 | 1,383,609 | 1,281,772 | 1,341,259 | 1,410,797 | 1,391,386 | 1,219,606 |
Total Operating Expenses | 2,874,352 | 2,983,788 | 2,790,166 | 2,832,042 | 2,883,054 | 3,268,709 | 3,169,782 | 2,890,185 | 2,593,042 | 2,677,868 | 2,711,616 | 2,462,379 | 2,482,495 | 2,507,527 | 2,285,728 | 1,941,717 | 2,007,627 | 1,895,837 | 1,815,955 | 1,870,226 | 1,880,496 | 1,863,123 | 1,810,355 | 1,667,723 | 1,668,413 | 1,770,460 | 1,699,402 | 1,565,630 | 1,566,380 | 1,590,111 | 2,044,196 | 1,365,503 | 1,398,073 | 1,460,342 | 1,383,609 | 1,281,772 | 1,341,259 | 1,410,797 | 1,391,386 | 1,219,606 |
Operating Income or Loss | 2,948,477 | 2,353,668 | 2,718,448 | 2,046,427 | 2,564,887 | 1,912,920 | 2,359,288 | 1,944,581 | 2,593,100 | 2,268,189 | 2,603,118 | 2,061,580 | 2,434,294 | 1,958,689 | 2,118,656 | 1,653,515 | 1,890,669 | 1,544,703 | 1,712,733 | 1,488,945 | 1,767,263 | 1,571,493 | 1,717,943 | 1,386,626 | 1,629,012 | 1,452,671 | 1,619,726 | 1,282,764 | 1,485,880 | 1,296,562 | 865,435 | 1,138,653 | 1,331,959 | 1,195,198 | 1,305,943 | 1,088,044 | 1,221,260 | 1,093,608 | 1,133,519 | 1,021,033 |
Operating Margin | 16.67% | 14.35% | 16.51% | 12.95% | 15.81% | 11.97% | 14.24% | 12.30% | 16.47% | 14.71% | 16.11% | 13.70% | 16.27% | 14.60% | 15.97% | 13.68% | 16.07% | 14.26% | 15.58% | 13.36% | 15.56% | 14.21% | 15.48% | 13.26% | 15.36% | 13.65% | 14.94% | 12.74% | 14.78% | 13.45% | 9.25% | 13.00% | 14.79% | 13.33% | 14.56% | 12.96% | 14.43% | 13.07% | 13.70% | 12.87% |
Interest Expense | 30,042 | 22,835 | 11,334 | 10,305 | 14,495 | 17,403 | 11,208 | 11,634 | 7,280 | 12,871 | 12,050 | 11,216 | 11,183 | 12,977 | 28,739 | 8,922 | 8,854 | 14,069 | 4,961 | 8,567 | 5,474 | 7,491 | 5,348 | 5,619 | 4,505 | 5,153 | 5,839 | 3,840 | 4,707 | 4,908 | 3,613 | 3,976 | 3,048 | 3,952 | 3,711 | 4,543 | 4,052 | 3,832 | 4,030 | 3,905 |
EBITDA | 3,363,924 | 2,749,159 | 3,011,129 | 2,634,972 | 3,152,548 | 2,352,266 | 3,243,988 | 2,491,016 | 2,932,456 | 2,597,448 | 2,603,118 | 2,061,580 | 2,675,629 | 1,958,689 | 2,118,656 | 1,653,515 | 2,091,794 | 1,757,030 | 1,939,043 | 1,488,945 | 1,917,725 | 1,808,411 | 1,930,964 | 1,601,471 | 1,826,674 | 1,696,857 | 1,856,786 | 1,469,301 | 1,731,464 | 1,528,978 | 1,569,708 | 1,326,460 | 1,521,602 | 1,388,613 | 1,486,953 | 1,260,789 | 1,403,142 | 1,267,371 | 1,351,306 | 1,173,269 |
Depreciation and Amortization | 378,637 | 393,763 | 345,425 | 347,487 | 343,367 | 375,736 | 358,347 | 343,114 | 323,558 | 534,905 | 524,186 | 528,260 | 500,865 | 486,281 | 478,986 | 457,775 | 468,200 | 486,890 | 444,660 | 442,116 | 399,458 | 240,168 | 221,309 | 219,598 | 211,685 | 235,090 | 238,389 | 220,664 | 232,633 | 232,069 | 194,480 | 187,807 | 187,433 | 193,415 | 181,010 | 172,745 | 181,882 | 173,763 | 153,405 | 152,236 |
Income Before Tax | 2,170 | 2,332,561 | 2,654,370 | 2,095,739 | 2,616,653 | 1,959,127 | 2,631,681 | 1,946,906 | 2,601,618 | 2,244,961 | 2,494,624 | 2,050,450 | 2,406,132 | 1,917,805 | 2,094,001 | 1,762,443 | 1,986,867 | 1,783,355 | 1,680,773 | 1,509,556 | 1,800,647 | 1,560,752 | 1,704,307 | 1,376,254 | 1,610,484 | 1,456,614 | 1,612,558 | 1,244,797 | 1,494,124 | 1,292,001 | 874,400 | 1,118,510 | 1,331,121 | 1,458,913 | 1,293,704 | 1,622,592 | 1,228,363 | 1,081,461 | 1,132,091 | 1,004,960 |
Income Tax Expense | 0 | 613,895 | 673,022 | 386,537 | 606,672 | 550,915 | 583,346 | 396,223 | 605,318 | 552,576 | 675,308 | 392,921 | 586,402 | 480,382 | 524,429 | 300,950 | 464,810 | 477,931 | 428,134 | 257,474 | 425,479 | 415,204 | 435,658 | 235,534 | 319,160 | 408,243 | 554,417 | 325,257 | 305,582 | 308,827 | 169,599 | 231,302 | 271,372 | 328,132 | 343,421 | 222,734 | 359,682 | 293,336 | 281,861 | 261,768 |
Net Income | 2,170 | 1,684,301 | 1,932,183 | 1,674,859 | 1,973,444 | 1,372,963 | 2,009,996 | 1,523,648 | 1,964,950 | 1,665,128 | 1,786,075 | 1,634,942 | 1,791,024 | 1,416,248 | 1,549,426 | 1,440,859 | 1,500,276 | 1,287,929 | 1,228,202 | 1,234,740 | 1,356,968 | 1,130,427 | 1,249,516 | 1,124,449 | 1,274,720 | 1,029,524 | 1,043,020 | 863,703 | 1,123,660 | 932,453 | 669,468 | 838,752 | 1,004,476 | 1,069,226 | 897,247 | 1,326,520 | 818,899 | 737,628 | 793,697 | 690,726 |
Net Income Margin | 0.01% | 10.27% | 11.73% | 10.60% | 12.16% | 8.59% | 12.13% | 9.63% | 12.48% | 10.80% | 11.05% | 10.87% | 11.97% | 10.55% | 11.68% | 11.92% | 12.76% | 11.89% | 11.17% | 11.08% | 11.95% | 10.22% | 11.26% | 10.76% | 12.02% | 9.67% | 9.62% | 8.58% | 11.18% | 9.67% | 7.15% | 9.57% | 11.15% | 11.93% | 10.00% | 15.80% | 9.67% | 8.82% | 9.59% | 8.71% |
EPS | 0.00 | 2.66 | 3.08 | 2.66 | 3.14 | 2.18 | 3.18 | 2.42 | 3.12 | 2.63 | 2.82 | 2.54 | 2.83 | 2.24 | 2.44 | 2.27 | 2.37 | 2.03 | 1.93 | 1.94 | 2.13 | 1.77 | 1.96 | 1.76 | 2.00 | 1.61 | 1.63 | 1.40 | 1.82 | 1.51 | 1.08 | 1.35 | 1.62 | 1.72 | 1.44 | 2.12 | 1.31 | 1.18 | 1.27 | 1.10 |
EPS Diluted | 0.00 | 2.66 | 3.04 | 2.63 | 3.10 | 2.15 | 3.15 | 2.39 | 3.08 | 2.60 | 2.79 | 2.54 | 2.78 | 2.20 | 2.40 | 2.23 | 2.32 | 1.99 | 1.90 | 1.91 | 2.09 | 1.74 | 1.93 | 1.73 | 1.96 | 1.58 | 1.60 | 1.37 | 1.79 | 1.48 | 1.05 | 1.33 | 1.58 | 1.68 | 1.41 | 2.08 | 1.28 | 1.15 | 1.24 | 1.08 |
Weighted Average Shares Out | 625,677 | 633,280 | 628,353 | 629,017 | 627,996 | 629,922 | 631,535 | 630,845 | 630,137 | 632,095 | 632,749 | 633,957 | 632,281 | 633,546 | 635,204 | 635,994 | 634,271 | 635,888 | 636,146 | 637,486 | 635,722 | 637,049 | 637,831 | 638,640 | 638,877 | 640,575 | 639,217 | 617,855 | 615,836 | 617,515 | 619,437 | 622,000 | 621,570 | 622,556 | 623,726 | 626,524 | 626,463 | 624,715 | 625,969 | 628,255 |
Weighted Average Shares Out Diluted | 634,656 | 633,883 | 635,608 | 636,798 | 637,398 | 639,249 | 638,743 | 637,735 | 638,767 | 640,915 | 641,005 | 644,127 | 644,923 | 645,288 | 645,454 | 646,322 | 646,880 | 647,867 | 645,608 | 648,834 | 649,389 | 650,523 | 649,298 | 649,171 | 652,151 | 653,961 | 654,600 | 656,119 | 656,671 | 658,384 | 658,770 | 661,079 | 663,753 | 665,365 | 666,403 | 668,125 | 671,301 | 675,749 | 677,826 | 679,165 |
Reported Currency: USD | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | ||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents | 8,306,055 | 5,004,469 | 5,537,217 | 5,121,107 | 7,140,841 | 9,045,032 | 8,535,446 | 6,238,787 | 5,899,703 | 7,889,833 | 6,703,568 | 5,466,116 | 5,637,117 | 8,168,174 | 10,009,380 | 9,166,578 | 8,594,003 | 8,415,330 | 6,442,261 | 5,436,456 | 5,810,537 | 6,126,853 | 4,769,158 | 4,464,889 | 4,363,790 | 5,061,360 | 3,928,845 | 3,595,079 | 3,681,711 | 4,126,860 | 3,382,208 | 3,238,862 | 4,077,058 | 4,905,609 | 3,497,878 | 3,034,659 | 3,073,193 | 4,360,766 | 4,026,189 | 4,061,400 |
Short Term Investments | 5,150 | 5,396 | 4,878 | 4,540 | 4,597 | 4,575 | 4,482 | 4,189 | 4,095 | 3,973 | 4,322 | 6,031 | 6,968 | 4,294 | 4,433 | 3,518 | 83,148 | 94,309 | 3,676 | 3,643 | 3,303 | 3,313 | 3,338 | 3,111 | 3,116 | 3,192 | 3,261 | 3,418 | 682 | 3,011 | 2,639 | 2,502 | 2,511 | 2,875 | 2,869 | 2,820 | 2,728 | 2,448 | 2,383 | 2,619 |
Cash + Short Term Investments | 8,311,205 | 5,009,865 | 5,542,095 | 5,125,647 | 7,145,438 | 9,049,607 | 8,539,928 | 6,242,976 | 5,903,798 | 7,893,806 | 6,707,890 | 5,472,147 | 5,644,085 | 8,172,468 | 10,013,813 | 9,170,096 | 8,677,151 | 8,509,639 | 6,445,937 | 5,440,099 | 5,813,840 | 6,130,166 | 4,772,496 | 4,468,000 | 4,366,906 | 5,064,552 | 3,932,106 | 3,598,497 | 3,682,393 | 4,129,871 | 3,384,847 | 3,241,364 | 4,079,569 | 4,908,484 | 3,500,747 | 3,037,479 | 3,075,921 | 4,363,214 | 4,028,572 | 4,064,019 |
Net Receivables | 128,981 | 13,664,847 | 13,199,388 | 13,080,504 | 13,241,359 | 12,227,186 | 12,582,660 | 12,499,168 | 12,610,353 | 11,776,775 | 12,219,074 | 11,590,876 | 11,120,401 | 9,728,212 | 9,473,441 | 8,725,392 | 8,547,711 | 7,846,892 | 8,345,601 | 8,517,949 | 8,577,386 | 8,095,071 | 8,134,147 | 8,151,411 | 8,023,057 | 7,496,368 | 7,446,699 | 7,511,301 | 7,457,955 | 6,885,257 | 6,741,725 | 6,563,893 | 6,469,008 | 6,222,399 | 6,440,478 | 6,006,554 | 6,025,645 | 5,725,424 | 5,548,135 | 5,426,178 |
Inventory | 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 | 891,390 | 868,631 | 776,211 | 0 | 865,472 | 0 |
Other Current Assets | 16,758,151 | 2,183,069 | 2,333,935 | 2,122,670 | 2,668,779 | 2,105,138 | 2,257,485 | 2,318,814 | 2,158,309 | 1,940,290 | 2,080,776 | 2,122,107 | 1,857,166 | 1,765,831 | 1,657,604 | 1,665,232 | 1,401,232 | 1,393,225 | 1,354,698 | 1,447,245 | 1,214,878 | 1,225,364 | 1,235,017 | 1,213,889 | 1,150,445 | 1,024,639 | 958,067 | 1,175,150 | 1,163,493 | 1,082,161 | 1,079,163 | 958,745 | 819,829 | 845,339 | 1,634,786 | 1,634,767 | 1,521,482 | 611,436 | 1,492,814 | 1,517,611 |
Total Current Assets | 25,198,337 | 20,857,781 | 21,075,418 | 20,328,821 | 23,055,576 | 23,381,931 | 23,380,073 | 21,060,958 | 20,672,460 | 21,610,871 | 21,007,740 | 19,185,130 | 18,621,652 | 19,666,511 | 21,144,858 | 19,560,720 | 18,626,094 | 17,749,756 | 16,146,236 | 15,405,293 | 15,606,104 | 15,450,601 | 14,141,660 | 13,833,300 | 13,540,408 | 13,585,559 | 12,336,872 | 12,284,948 | 12,303,841 | 12,097,289 | 11,205,735 | 10,764,002 | 11,368,406 | 11,923,087 | 11,576,011 | 10,678,800 | 10,623,048 | 11,579,394 | 11,069,521 | 11,007,808 |
Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment | 4,176,940 | 4,278,515 | 4,039,007 | 4,093,874 | 4,044,094 | 4,167,486 | 4,278,309 | 4,466,872 | 4,631,236 | 4,677,675 | 4,844,114 | 4,905,704 | 4,811,130 | 4,821,624 | 4,667,906 | 4,646,536 | 4,606,945 | 4,728,914 | 4,667,970 | 4,607,091 | 4,540,941 | 1,391,166 | 1,341,548 | 1,282,765 | 1,243,268 | 1,264,020 | 1,228,946 | 1,196,195 | 1,158,960 | 1,140,598 | 1,041,006 | 968,433 | 928,900 | 956,542 | 883,609 | 856,403 | 804,012 | 801,884 | 752,362 | 725,917 |
Goodwill | 20,868,911 | 21,120,179 | 19,842,707 | 17,947,306 | 16,236,442 | 15,573,003 | 14,461,094 | 14,190,658 | 13,790,686 | 13,133,293 | 12,499,443 | 12,427,823 | 12,395,904 | 11,125,861 | 9,144,313 | 8,752,119 | 8,127,411 | 7,709,820 | 7,334,594 | 6,698,690 | 6,300,004 | 6,205,550 | 6,078,816 | 5,782,856 | 5,522,687 | 5,383,012 | 5,275,293 | 5,286,197 | 5,078,504 | 5,002,352 | 4,610,996 | 4,224,007 | 4,008,760 | 3,609,437 | 3,538,147 | 3,501,419 | 3,521,828 | 2,929,833 | 2,669,172 | 2,437,595 |
Intangible Assets | 2,740,590 | 2,904,031 | 2,749,965 | 2,452,559 | 2,144,304 | 2,072,957 | 1,939,083 | 2,005,944 | 1,930,808 | 0 | 1,821,295 | 1,844,093 | 1,945,448 | 1,710,938 | 1,216,809 | 1,208,546 | 1,080,985 | 1,029,218 | 1,032,006 | 908,121 | 870,261 | 840,779 | 687,110 | 731,883 | 696,928 | 687,110 | 688,239 | 728,825 | 692,179 | 710,382 | 642,752 | 573,063 | 551,292 | 510,151 | 505,404 | 531,815 | 522,722 | 464,907 | 419,750 | 381,336 |
Long Term Investments | 371,507 | 334,664 | 397,345 | 422,109 | 198,074 | 197,443 | 176,259 | 325,251 | 324,382 | 317,972 | 331,503 | 336,876 | 325,714 | 329,526 | 327,497 | 306,162 | 298,906 | 324,514 | 270,984 | 284,261 | 278,765 | 240,313 | 235,286 | 229,085 | 231,980 | 215,532 | 208,557 | 218,509 | 227,189 | 211,610 | 199,465 | 190,358 | 239,470 | 198,633 | 132,427 | 61,037 | 44,179 | 45,027 | 43,763 | 50,130 |
Tax Assets | 4,108,532 | 4,147,496 | 4,074,545 | 4,098,881 | 4,165,605 | 106,994 | 4,105,869 | 4,050,145 | 4,029,760 | 4,001,200 | 4,013,089 | 4,018,121 | 4,036,565 | 4,007,130 | 4,225,383 | 4,179,778 | 4,178,723 | 4,153,146 | 4,242,528 | 4,254,782 | 4,300,909 | 4,349,464 | 4,222,011 | 4,258,979 | 4,219,300 | 2,086,807 | 2,269,992 | 2,125,608 | 2,235,695 | 2,214,901 | 2,103,664 | 2,030,673 | 2,079,881 | 2,077,312 | 1,229,695 | 1,255,400 | 1,281,091 | 1,274,019 | 1,231,676 | 1,177,211 |
Other Non-Current Assets | 2,403,253 | 2,289,697 | 1,962,332 | 1,963,921 | 1,687,259 | 7,818,448 | 3,726,671 | 3,633,405 | 1,736,442 | 3,522,379 | 1,578,014 | 1,600,090 | 3,483,778 | 3,225,191 | 1,398,118 | 1,331,540 | 1,349,247 | 2,412,443 | 1,363,001 | 1,345,192 | 1,273,728 | 2,152,786 | 1,449,929 | 2,003,223 | 1,251,841 | 1,914,153 | 1,242,894 | 2,021,522 | 1,277,785 | 2,023,140 | 1,331,974 | 1,901,300 | 1,267,032 | 1,864,190 | 1,325,754 | 1,262,904 | 1,196,995 | 1,170,994 | 1,122,483 | 1,211,568 |
Total Non-Current Assets | 34,669,733 | 35,074,582 | 33,065,901 | 30,978,650 | 28,475,778 | 27,863,374 | 26,748,202 | 26,666,331 | 26,443,314 | 25,652,519 | 25,087,458 | 25,132,707 | 25,053,091 | 23,509,332 | 20,980,026 | 20,424,681 | 19,642,217 | 19,328,837 | 18,911,083 | 18,098,137 | 17,564,608 | 14,339,279 | 14,014,700 | 13,556,908 | 13,166,004 | 10,863,524 | 10,913,921 | 10,848,031 | 10,670,312 | 10,592,601 | 9,929,857 | 9,314,771 | 9,075,335 | 8,706,114 | 7,615,036 | 7,468,978 | 7,370,827 | 6,686,664 | 6,239,206 | 5,983,757 |
Other Assets | 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 |
Total Assets | 59,868,070 | 55,932,363 | 54,141,319 | 51,307,471 | 51,531,354 | 51,245,305 | 50,128,275 | 47,727,289 | 47,115,774 | 47,263,390 | 46,095,198 | 44,317,837 | 43,674,743 | 43,175,843 | 42,124,884 | 39,985,401 | 38,268,311 | 37,078,593 | 35,057,319 | 33,503,430 | 33,170,712 | 29,789,880 | 28,156,360 | 27,390,208 | 26,706,412 | 24,449,083 | 23,250,793 | 23,132,979 | 22,974,153 | 22,689,890 | 21,135,592 | 20,078,773 | 20,443,741 | 20,629,201 | 19,191,047 | 18,147,778 | 17,993,875 | 18,266,058 | 17,308,727 | 16,991,565 |
Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
Accounts Payable | 2,579,165 | 2,743,807 | 2,251,330 | 2,228,446 | 2,574,700 | 2,491,173 | 2,388,474 | 2,470,896 | 2,417,777 | 2,559,485 | 2,384,352 | 2,229,221 | 2,210,163 | 2,274,057 | 1,926,910 | 1,740,395 | 1,513,442 | 1,349,874 | 1,405,977 | 1,526,135 | 1,581,112 | 1,646,641 | 1,562,995 | 1,472,130 | 1,355,538 | 1,348,802 | 1,388,989 | 1,367,464 | 1,316,930 | 1,525,065 | 1,291,138 | 1,212,800 | 1,163,348 | 1,280,821 | 1,133,430 | 1,103,343 | 1,094,821 | 1,151,464 | 1,040,645 | 984,539 |
Short Term Debt | 824,285 | 1,672,431 | 2,970,993 | 1,476,247 | 1,472,075 | 1,485,644 | 1,391,557 | 1,411,955 | 717,293 | 1,424,371 | 1,476,378 | 1,465,854 | 1,485,659 | 1,500,408 | 1,476,299 | 1,475,204 | 1,474,681 | 1,519,934 | 1,485,981 | 1,482,259 | 1,425,272 | 6,411 | 4,137 | 4,365 | 4,727 | 5,337 | 2,840 | 2,914 | 2,979 | 2,907 | 2,942 | 2,944 | 2,773 | 2,773 | 2,072 | 1,784 | 1,848 | 1,848 | 1 | 191 |
Tax Payables | 863,673 | 719,084 | 557,561 | 420,452 | 755,929 | 720,778 | 688,525 | 535,001 | 694,354 | 646,471 | 1,256,211 | 1,137,853 | 1,160,037 | 1,032,953 | 1,103,970 | 1,180,688 | 1,152,700 | 1,115,951 | 1,107,578 | 371,462 | 448,010 | 378,017 | 512,820 | 554,745 | 513,475 | 497,885 | 907,823 | 1,000,188 | 1,132,590 | 1,091,876 | 1,297,629 | 999,663 | 947,096 | 721,322 | 742,908 | 628,729 | 631,937 | 836,177 | 676,706 | 574,239 |
Deferred Revenue | 4,711,553 | 5,174,923 | 5,299,334 | 5,363,972 | 4,459,593 | 4,907,152 | 5,101,692 | 5,112,570 | 4,326,633 | 4,478,048 | 4,561,147 | 4,663,024 | 4,006,078 | 4,229,177 | 4,230,907 | 4,181,625 | 3,524,781 | 3,636,741 | 3,536,521 | 3,594,142 | 2,986,524 | 3,188,835 | 3,255,784 | 3,335,751 | 2,850,452 | 2,837,682 | 2,744,402 | 2,930,645 | 2,494,949 | 2,669,520 | 2,550,233 | 2,458,524 | 2,079,897 | 2,364,728 | 2,349,050 | 2,328,485 | 2,089,356 | 2,251,617 | 2,142,085 | 2,297,747 |
Other Current Liabilities | 8,208,292 | 8,665,882 | 8,398,171 | 7,758,905 | 9,531,332 | 10,023,330 | 9,100,637 | 8,198,524 | 8,304,189 | 9,864,919 | 7,978,095 | 7,074,549 | 7,455,068 | 7,629,644 | 7,291,371 | 6,654,201 | 6,280,389 | 6,112,181 | 5,265,197 | 4,677,501 | 5,312,952 | 5,841,992 | 5,216,251 | 4,852,058 | 5,452,143 | 5,462,045 | 4,509,542 | 4,066,701 | 4,915,578 | 4,534,911 | 4,012,383 | 3,678,842 | 4,976,968 | 4,509,280 | 3,933,673 | 3,510,838 | 4,654,436 | 4,249,900 | 4,029,005 | 3,637,270 |
Total Current Liabilities | 17,186,968 | 18,976,127 | 18,207,753 | 16,136,014 | 17,280,238 | 18,009,038 | 17,092,528 | 16,349,522 | 16,460,246 | 17,523,496 | 16,562,592 | 15,540,122 | 15,232,007 | 15,708,867 | 14,929,559 | 14,090,668 | 12,819,099 | 12,662,590 | 11,828,281 | 11,177,575 | 11,199,408 | 11,061,896 | 10,551,987 | 10,219,049 | 10,176,335 | 10,151,751 | 9,553,596 | 9,367,912 | 9,863,026 | 9,824,279 | 9,154,325 | 8,352,773 | 9,170,082 | 8,899,121 | 8,161,133 | 7,573,179 | 8,472,398 | 8,532,199 | 7,888,442 | 7,493,986 |
Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
Long Term Debt | 5,039,460 | 2,448,118 | 2,311,034 | 2,364,887 | 2,291,775 | 2,353,807 | 2,395,240 | 2,497,116 | 2,582,754 | 2,608,983 | 2,746,035 | 2,815,671 | 2,729,904 | 2,750,390 | 2,705,138 | 2,732,268 | 2,687,066 | 2,721,636 | 2,764,882 | 2,665,731 | 2,667,586 | 16,247 | 19,855 | 19,753 | 19,896 | 19,676 | 25,958 | 25,923 | 22,226 | 22,163 | 24,732 | 24,546 | 24,562 | 24,457 | 26,801 | 26,866 | 25,807 | 3,369 | 27,217 | 27,033 |
Deferred Revenue | 0 | 641,091 | 621,251 | 647,020 | 634,981 | 653,954 | 687,098 | 726,092 | 710,017 | 712,715 | 733,982 | 746,596 | 701,629 | 700,080 | 698,740 | 685,193 | 668,267 | 690,931 | 638,821 | 629,505 | 585,301 | 565,224 | 571,769 | 607,038 | 601,393 | 618,124 | 635,737 | 656,638 | 687,950 | 663,248 | 692,621 | 740,919 | 734,465 | 754,812 | 771,973 | 730,127 | 532,684 | 524,455 | 506,409 | 513,300 |
Deferred Tax | 453,066 | 428,845 | 516,745 | 454,496 | 415,386 | 395,280 | 402,984 | 364,510 | 373,006 | 318,584 | 364,951 | 335,515 | 320,163 | 243,636 | 278,306 | 240,741 | 201,376 | 179,703 | 208,146 | 167,467 | 144,659 | 133,232 | 149,196 | 139,792 | 136,139 | 125,729 | 132,324 | 126,056 | 121,397 | 137,098 | 64,976 | 53,452 | 48,606 | 111,020 | 152,882 | 121,879 | 119,755 | 113,590 | 190,733 | 178,382 |
Other Non-Current Liabilities | 7,086,153 | 4,269,934 | 3,864,794 | 3,748,630 | 3,423,537 | 3,374,633 | 3,488,496 | 3,332,771 | 3,323,801 | 3,352,524 | 3,675,915 | 3,722,954 | 3,752,382 | 3,675,756 | 3,619,177 | 3,394,104 | 3,466,287 | 3,324,560 | 3,133,544 | 2,942,346 | 2,972,550 | 3,185,590 | 2,720,595 | 2,676,031 | 2,717,081 | 2,809,215 | 2,750,442 | 2,518,024 | 2,386,117 | 2,332,902 | 2,322,278 | 2,291,934 | 2,431,875 | 2,650,415 | 2,473,757 | 2,400,368 | 2,512,882 | 2,472,835 | 2,162,532 | 2,191,238 |
Total Non-Current Liabilities | 12,578,679 | 7,787,988 | 7,313,824 | 7,215,033 | 6,765,679 | 6,777,674 | 6,973,818 | 6,920,489 | 6,989,578 | 6,992,806 | 7,520,883 | 7,620,736 | 7,504,078 | 7,369,862 | 7,301,361 | 7,052,306 | 7,022,996 | 6,916,830 | 6,745,393 | 6,405,049 | 6,370,096 | 3,900,293 | 3,461,415 | 3,442,614 | 3,474,509 | 3,572,744 | 3,544,461 | 3,326,641 | 3,217,690 | 3,155,411 | 3,104,607 | 3,110,851 | 3,239,508 | 3,540,704 | 3,323,356 | 3,201,083 | 3,116,065 | 3,086,288 | 2,954,054 | 2,947,936 |
Total Liabilities | 29,765,647 | 26,764,115 | 25,521,577 | 23,351,047 | 24,045,917 | 24,786,712 | 24,066,346 | 23,270,011 | 23,449,824 | 24,516,302 | 24,083,475 | 23,160,858 | 22,736,085 | 23,078,729 | 22,230,920 | 21,142,974 | 19,842,095 | 19,579,420 | 18,573,674 | 17,582,624 | 17,569,504 | 14,962,189 | 14,013,402 | 13,661,663 | 13,650,844 | 13,724,495 | 13,098,057 | 12,694,553 | 13,080,716 | 12,979,690 | 12,258,932 | 11,463,624 | 12,409,590 | 12,439,825 | 11,484,489 | 10,774,262 | 11,588,463 | 11,618,487 | 10,842,496 | 10,441,922 |
Common Stock | 0 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 72 | 71 | 71 | 71 | 72 | 72 | 72 | 72 | 76 | 76 | 76 | 76 | 76 | 76 |
Retained Earnings | 24,402,568 | 23,082,423 | 22,242,224 | 21,151,637 | 20,429,413 | 19,316,224 | 18,692,118 | 17,500,001 | 16,981,432 | 18,203,842 | 17,177,358 | 16,028,399 | 15,110,688 | 13,988,748 | 15,004,281 | 14,035,805 | 13,276,702 | 12,375,533 | 12,565,857 | 11,867,507 | 11,236,275 | 10,421,538 | 11,709,317 | 11,421,964 | 10,384,064 | 7,952,413 | 8,296,830 | 8,149,090 | 7,339,188 | 7,081,855 | 8,844,773 | 8,953,190 | 8,113,539 | 7,879,960 | 15,090,815 | 14,915,912 | 13,582,445 | 13,470,008 | 12,741,223 | 12,615,316 |
Accumulated Other Comprehensive Income/Loss | -2,049,394 | 1,059,866 | 486,878 | 206,198 | -1,627,215 | -1,743,101 | -1,900,923 | -1,944,270 | -2,055,672 | -2,190,342 | -1,954,146 | -1,675,485 | -1,707,236 | -1,419,497 | -1,260,757 | -1,410,438 | -1,479,202 | -1,561,837 | -1,993,819 | -1,802,257 | -1,779,968 | -1,840,577 | -1,466,509 | -1,465,013 | -1,476,546 | -1,576,171 | -1,343,701 | -1,066,266 | -1,133,153 | -1,094,784 | -1,335,523 | -1,739,351 | -1,855,218 | -1,661,720 | -1,392,606 | -1,521,633 | -1,489,473 | -1,411,972 | -1,252,268 | -1,132,890 |
Total Stockholders Equity | 29,190,495 | 28,288,646 | 27,744,489 | 27,122,853 | 26,676,751 | 25,692,839 | 25,332,431 | 23,762,619 | 22,974,611 | 22,106,540 | 21,389,094 | 20,560,023 | 20,353,199 | 19,528,272 | 19,342,845 | 18,308,027 | 17,906,501 | 17,001,902 | 16,014,606 | 15,474,589 | 15,167,138 | 14,408,739 | 13,737,324 | 13,337,033 | 12,678,856 | 10,364,753 | 9,797,325 | 9,682,687 | 9,102,130 | 8,949,477 | 8,167,356 | 7,964,245 | 7,417,093 | 7,555,262 | 7,127,325 | 6,811,661 | 5,900,425 | 6,133,725 | 5,911,214 | 5,990,851 |
Total Investments | 376,657 | 340,060 | 402,223 | 426,649 | 202,671 | 202,018 | 180,741 | 329,440 | 328,477 | 321,945 | 335,825 | 342,907 | 332,682 | 333,820 | 331,930 | 309,680 | 382,054 | 418,823 | 274,660 | 287,904 | 282,068 | 243,626 | 238,624 | 232,196 | 235,096 | 218,724 | 211,818 | 221,927 | 227,871 | 214,621 | 202,104 | 192,860 | 241,981 | 201,508 | 135,296 | 63,857 | 46,907 | 47,475 | 46,146 | 52,749 |
Total Debt | 5,863,745 | 4,120,549 | 4,601,543 | 3,158,581 | 3,080,222 | 3,149,034 | 3,096,213 | 3,208,501 | 3,300,047 | 3,325,756 | 3,488,608 | 3,553,144 | 3,477,278 | 3,506,634 | 3,447,866 | 3,474,390 | 3,428,869 | 3,485,513 | 3,512,221 | 3,410,209 | 3,382,071 | 22,658 | 23,992 | 24,118 | 24,623 | 25,013 | 28,798 | 28,837 | 25,205 | 25,070 | 27,674 | 27,490 | 27,335 | 27,230 | 28,873 | 28,650 | 27,655 | 27,435 | 27,218 | 27,224 |
Net Debt | -2,442,310 | -883,920 | -935,674 | -1,962,526 | -4,060,619 | -5,895,998 | -5,439,233 | -3,030,286 | -2,599,656 | -4,564,077 | -3,214,960 | -1,912,972 | -2,159,839 | -4,661,540 | -6,561,514 | -5,692,188 | -5,165,134 | -4,929,817 | -2,930,040 | -2,026,247 | -2,428,466 | -6,104,195 | -4,745,166 | -4,440,771 | -4,339,167 | -5,036,347 | -3,900,047 | -3,566,242 | -3,656,506 | -4,101,790 | -3,354,534 | -3,211,372 | -4,049,723 | -4,878,379 | -3,469,005 | -3,006,009 | -3,045,538 | -4,333,331 | -3,998,971 | -4,034,176 |
Reported Currency: USD | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | ||||||||||||||||||||||||||||||||||||||||
Net Income | 0 | 1,718,666 | 1,932,183 | 1,674,859 | 1,973,444 | 1,408,212 | 2,048,335 | 1,550,683 | 1,996,300 | 1,692,385 | 1,819,316 | 1,657,529 | 1,819,730 | 1,437,423 | 1,569,572 | 1,461,493 | 1,522,057 | 1,305,424 | 1,252,639 | 1,252,082 | 1,375,168 | 1,145,548 | 1,268,649 | 1,140,720 | 1,291,324 | 1,048,371 | 1,058,141 | 919,540 | 1,188,542 | 983,174 | 704,801 | 887,208 | 1,059,749 | 1,130,781 | 950,283 | 1,399,858 | 868,681 | 788,125 | 850,230 | 743,192 |
Depreciation & Amortization | 378,637 | 393,763 | 345,425 | 528,928 | 521,400 | 641,281 | 601,099 | 532,476 | 323,558 | 534,905 | 524,186 | 528,260 | 500,865 | 486,281 | 478,986 | 457,775 | 468,200 | 486,890 | 444,660 | 442,116 | 399,458 | 240,168 | 221,309 | 219,598 | 211,685 | 235,090 | 238,389 | 220,664 | 232,633 | 232,069 | 194,480 | 187,807 | 187,433 | 193,415 | 181,010 | 172,745 | 181,882 | 173,763 | 153,405 | 152,236 |
Deferred Income Tax | 59,222 | -171,731 | 111,883 | -9,769 | -24,371 | -976,878 | -43,942 | -37,758 | -54,537 | -185,510 | -12,114 | 14,521 | -30,191 | 120,643 | -64,219 | 23,602 | -19,096 | 42,706 | 41,256 | 50,398 | 36,591 | -49,230 | 2,494 | -46,990 | -2,634 | 169,985 | -134,547 | 96,140 | -37,578 | -36,118 | -267,742 | 25,740 | -86,013 | 101,560 | 27,190 | -42,960 | -19,850 | -334,148 | -120,881 | 115,255 |
Stock Based Compensation | 470,425 | 402,788 | 473,931 | 641,871 | 423,000 | 383,017 | 472,695 | 631,870 | 425,469 | 360,234 | 407,257 | 546,607 | 365,691 | 275,700 | 331,038 | 424,892 | 311,321 | 259,706 | 290,866 | 372,305 | 274,929 | 236,301 | 263,674 | 346,762 | 246,516 | 225,082 | 245,900 | 293,035 | 212,891 | 183,298 | 209,614 | 252,527 | 149,796 | 173,532 | 226,929 | 228,532 | 129,183 | 148,638 | 195,576 | 207,200 |
Change in Working Capital | 0 | 764,020 | 110,641 | -595,297 | -2,438,254 | 976,878 | 497,440 | -384,918 | -2,332,123 | 1,202,586 | 315,531 | -551,448 | -2,155,415 | 237,028 | 116,647 | 323,375 | -575,831 | 1,104,114 | 685,702 | -537,901 | -1,178,308 | 494,236 | 373,716 | -347,430 | -677,139 | 600,712 | 597,135 | -509,182 | -585,936 | 547,196 | 403,717 | -1,185,188 | -85,899 | 852,957 | 198,634 | -913,156 | -469,723 | 394,060 | 396,924 | -801,341 |
Accounts Receivable | 0 | 0 | 60,120 | 188,896 | -836,231 | 497,883 | -51,695 | 250,914 | -609,433 | 182,829 | -794,219 | -446,150 | -1,354,195 | -159,629 | -625,060 | -92,449 | -594,475 | 817,865 | 224,342 | 116,165 | -436,872 | -32,564 | -11,797 | 54,946 | -536,882 | -12,069 | -91,580 | 62,079 | -434,471 | 70,989 | 121,713 | -83,265 | -279,151 | 251,929 | -256,201 | 71,242 | -244,126 | -90,846 | -13,419 | -20,634 |
Inventory | 0 | 0 | 0 | 0 | 836,231 | -497,883 | 51,695 | -250,914 | 0 | -182,829 | 794,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,203,367 | -494,194 | 528,324 | 415,759 | -870,606 | -139,050 | 557,145 | 695,576 | -897,969 | 215,136 | 351,359 | 308,223 | -1,448,879 | 504,079 | 437,721 | 497,100 | -1,430,936 | -33,381 | 296,853 | 506,583 | -1,115,142 |
Accounts Payable | 0 | 394,655 | -34,202 | -362,669 | 48,728 | 71,416 | -90,895 | 50,444 | -202,182 | 232,063 | 187,761 | 13,086 | -58,561 | 303,385 | 157,581 | 216,011 | 148,495 | -113,964 | -124,721 | -59,068 | -61,929 | 83,042 | 65,414 | 43,217 | -14,487 | -35,364 | 46,831 | 40,555 | -219,993 | 203,409 | 44,279 | 29,414 | -103,390 | 133,968 | 13,944 | -10,782 | -64,504 | 98,621 | 54,074 | 56,008 |
Other Working Capital | -1,023,283 | 369,365 | 84,723 | -421,524 | -2,486,982 | 905,462 | 588,335 | -435,362 | -1,520,508 | 970,523 | 127,770 | -564,534 | -2,096,854 | -66,357 | -40,934 | 107,364 | -724,326 | 1,218,078 | 810,423 | 608,369 | -185,313 | -84,566 | -95,660 | 425,013 | 13,280 | 91,000 | -53,692 | 286,153 | -146,608 | -78,561 | -70,498 | 317,542 | -207,437 | 29,339 | -56,209 | 457,320 | -127,712 | 89,432 | -150,314 | 278,427 |
Other Non-Cash Items | 114,202 | 281,925 | 1,306,802 | -139,549 | 43,332 | 976,878 | -286,256 | 37,758 | 136,731 | 185,510 | 10,479 | -39,976 | 30,191 | -120,643 | -30,874 | -156,416 | -103,806 | -42,706 | 26,343 | -48,359 | -120,927 | 49,230 | -6,300 | 46,990 | -42,244 | -169,985 | -17,480 | -96,140 | -4,714 | 32,263 | 547,702 | -13,391 | -141,184 | -396,806 | 6,979 | -527,673 | -78,868 | 334,148 | -61,890 | -115,255 |
Net Cash Provided by Operating Activities | 1,022,486 | 3,389,431 | 3,142,002 | 2,101,043 | 498,551 | 3,409,388 | 3,289,371 | 2,330,111 | 495,398 | 3,790,110 | 3,064,655 | 2,155,493 | 530,871 | 2,436,432 | 2,401,150 | 2,534,721 | 1,602,845 | 3,156,134 | 2,741,466 | 1,530,641 | 786,911 | 2,116,253 | 2,123,542 | 1,359,650 | 1,027,508 | 2,109,255 | 1,987,538 | 924,057 | 1,005,838 | 1,941,882 | 1,792,572 | 154,703 | 1,083,882 | 2,055,439 | 1,591,025 | 317,346 | 611,305 | 1,504,586 | 1,413,364 | 301,287 |
Cash Flows from Investing Activities | ||||||||||||||||||||||||||||||||||||||||
Investments in Property, Plant, and Equipment | 0 | -213,636 | -124,117 | -109,823 | -68,933 | -180,294 | -141,500 | -107,548 | -98,830 | -177,051 | -194,616 | -164,660 | -181,671 | -236,295 | -158,212 | -92,510 | -93,115 | -188,718 | -149,981 | -165,370 | -95,063 | -241,260 | -140,261 | -139,797 | -77,691 | -179,383 | -173,556 | -132,896 | -133,352 | -191,146 | -135,811 | -104,409 | -84,553 | -160,066 | -93,655 | -148,068 | -94,777 | -148,037 | -113,554 | -81,568 |
Acquisitions Net | 0 | -1,335,706 | -2,329,700 | -2,121,455 | -788,025 | -1,190,582 | 143,218 | -373,248 | -685,864 | -1,234,724 | -475,274 | -110,272 | -1,734,941 | -2,622,986 | -429,551 | -350,192 | -354,841 | -59,726 | -736,376 | -434,456 | -70,648 | -137,120 | -514,727 | -313,297 | -199,976 | -195,272 | -97,575 | -217,005 | -127,497 | -462,534 | -413,570 | -245,812 | -606,307 | 96,234 | -84,911 | 483,339 | -612,666 | -349,502 | -322,740 | -80,821 |
Purchases of Investments | 0 | 0 | -2,329,700 | -2,121,455 | 0 | -1,196,856 | -257,020 | -390,527 | 0 | -1,235,164 | -363,614 | 0 | 0 | -2,626,711 | 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 |
Sales/Maturities of Investments | 0 | 0 | 0 | 20,905 | 0 | 6,274 | 400,238 | 17,279 | 0 | 440 | -111,660 | 0 | 0 | 3,725 | 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 Investing Activities | -385,524 | 2,168 | 2,851 | 2,123,580 | 1,528 | 1,194,368 | -139,945 | 375,747 | 2,620 | 1,237,907 | 478,210 | 2,430 | 4,031 | 2,630,951 | 15,075 | 3,347 | 1,549 | 2,102 | 1,362 | 2,537 | -182 | 2,512 | -177 | 1,419 | 4,799 | -313 | 1,130 | 4,225 | 1,890 | 1,286 | 1,684 | 6,055 | 1,238 | 1,360 | 1,321 | 588 | 951 | 3,050 | 11,346 | 655 |
Net Cash Used for Investing Activities | -385,524 | -1,547,174 | -2,450,966 | -2,208,248 | -855,430 | -1,367,090 | 4,991 | -478,297 | -782,074 | -1,408,592 | -666,954 | -272,502 | -1,912,581 | -2,851,316 | -572,688 | -439,355 | -446,407 | -246,342 | -884,995 | -597,289 | -165,893 | -375,868 | -655,165 | -451,675 | -272,868 | -374,968 | -270,001 | -345,676 | -258,959 | -652,394 | -547,697 | -344,166 | -689,622 | -62,472 | -177,245 | 335,859 | -706,492 | -494,489 | -424,948 | -161,734 |
Cash Flows from Financing Activities | ||||||||||||||||||||||||||||||||||||||||
Debt Repayment | 4,129,200 | -671,246 | 1,511,229 | -3,715 | -8,481 | 93,622 | 44 | 1,203 | -1,611 | -4,923 | -2,653 | -5,429 | -3,448 | -6,512 | -562 | -642 | -82 | -6,512 | 159 | 204 | -570 | -3,789 | -111 | -503 | -369 | -3,739 | -720 | 129 | 135 | -2,635 | 154 | 223 | 138 | -1,645 | 208 | 159 | 219 | 217 | 216 | 212 |
Common Stock Issued | 477,367 | 150,808 | 504,516 | 285,373 | 477,434 | 156,432 | 537,016 | 341,914 | 465,707 | 149,213 | 497,974 | 292,747 | 409,130 | 126,211 | 392,478 | 208,195 | 338,891 | 105,743 | 349,165 | 200,000 | 300,400 | 93,992 | 308,176 | 180,095 | 266,182 | 86,316 | 283,605 | 143,495 | 239,730 | 75,125 | 250,019 | 138,190 | 212,711 | 65,365 | 222,825 | 120,882 | 182,285 | 57,810 | 187,152 | 113,165 |
Common Stock Repurchased | -898,264 | -628,430 | -1,383,242 | -1,321,846 | -1,191,128 | -1,004,553 | -788,937 | -1,118,211 | -1,418,702 | -605,487 | -972,171 | -1,693,354 | -845,366 | -914,648 | -834,995 | -1,184,586 | -768,895 | -589,892 | -626,688 | -970,056 | -729,211 | -406,527 | -488,453 | -1,007,807 | -788,327 | -551,824 | -720,185 | -803,947 | -563,138 | -656,846 | -588,622 | -815,648 | -587,935 | -639,939 | -478,289 | -828,950 | -657,811 | -664,015 | -518,176 | -600,631 |
Dividends Paid | -925,558 | -807,099 | -810,169 | -811,766 | -809,225 | -705,339 | -705,507 | -708,022 | -705,567 | -613,080 | -613,785 | -616,583 | -613,208 | -557,930 | -559,070 | -561,042 | -558,052 | -509,201 | -508,913 | -511,238 | -508,381 | 0 | -931,515 | 0 | -932,838 | 0 | -855,110 | -36,373 | -853,614 | -68,844 | -782,451 | 0 | -785,127 | -65,959 | -717,462 | 0 | -720,676 | -76,684 | -674,735 | 0 |
Other Financing Activities | -30,997 | -472,983 | -39,238 | -13,787 | -20,513 | -20,463 | -13,945 | -32,225 | -16,687 | -27,135 | -12,804 | -14,753 | -17,233 | -14,906 | -10,219 | -9,275 | -11,946 | -14,295 | -12,403 | -8,820 | -11,118 | -34,694 | -11,409 | -3,708 | -8,194 | -62,369 | -4,057 | -42,881 | -2,133 | -8,208 | -2,676 | -4,085 | -2,562 | -11,919 | -1,637 | -12,311 | -2 | -2,371 | 2,885 | 22,852 |
Net Cash Used Provided by Financing Activities | 2,751,748 | -2,428,950 | -216,904 | -1,865,741 | -1,551,913 | -1,480,301 | -972,824 | -1,515,341 | -1,676,860 | -1,101,412 | -1,103,439 | -2,036,715 | -1,069,460 | -1,367,785 | -1,012,368 | -1,546,733 | -999,451 | -1,013,542 | -798,050 | -1,289,276 | -948,224 | -351,018 | -1,122,062 | -831,923 | -1,462,168 | -531,613 | -1,295,188 | -703,204 | -1,179,020 | -592,564 | -1,123,576 | -681,320 | -1,162,775 | -588,138 | -971,391 | -673,371 | -1,164,033 | -608,359 | -1,002,658 | -464,402 |
Effect of Forex Changes on Cash | -87 | 53,945 | -58,022 | -46,788 | 4,601 | -52,411 | -24,879 | 2,611 | -26,594 | -93,841 | -56,810 | -17,277 | -79,887 | -58,537 | 26,708 | 23,942 | 21,686 | 76,819 | -52,616 | -18,157 | 10,890 | -31,672 | -42,046 | 25,047 | 9,958 | -70,159 | -88,583 | 38,191 | -13,008 | 47,728 | 22,047 | 32,587 | -60,036 | 2,902 | 20,830 | -18,368 | -28,353 | -67,161 | -20,969 | -86,098 |
Net Change in Cash | 3,301,586 | -532,748 | 416,110 | -2,019,734 | -1,904,191 | 509,586 | 2,296,659 | 339,084 | -1,990,130 | 1,186,265 | 1,237,452 | -171,001 | -2,531,057 | -1,841,206 | 842,802 | 572,575 | 178,673 | 1,973,069 | 1,005,805 | -374,081 | -316,316 | 1,357,695 | 304,269 | 101,099 | -697,570 | 1,132,515 | 333,766 | -86,632 | -445,149 | 744,652 | 143,346 | -838,196 | -828,551 | 1,407,731 | 463,219 | -38,534 | -1,287,573 | 334,577 | -35,211 | -410,947 |
Cash at End of Period | 8,306,055 | 5,004,469 | 5,537,217 | 5,121,107 | 7,140,841 | 9,045,032 | 8,535,446 | 6,238,787 | 5,899,703 | 7,889,833 | 6,703,568 | 5,466,116 | 5,637,117 | 8,168,174 | 10,009,380 | 9,166,578 | 8,594,003 | 8,415,330 | 6,442,261 | 5,436,456 | 5,810,537 | 6,126,853 | 4,769,158 | 4,464,889 | 4,363,790 | 5,061,360 | 3,928,845 | 3,595,079 | 3,681,711 | 4,126,860 | 3,382,208 | 3,238,862 | 4,077,058 | 4,905,609 | 3,497,878 | 3,034,659 | 3,073,193 | 4,360,766 | 4,026,189 | 4,061,400 |
Cash at Start of Period | 5,004,469 | 5,537,217 | 5,121,107 | 7,140,841 | 9,045,032 | 8,535,446 | 6,238,787 | 5,899,703 | 7,889,833 | 6,703,568 | 5,466,116 | 5,637,117 | 8,168,174 | 10,009,380 | 9,166,578 | 8,594,003 | 8,415,330 | 6,442,261 | 5,436,456 | 5,810,537 | 6,126,853 | 4,769,158 | 4,464,889 | 4,363,790 | 5,061,360 | 3,928,845 | 3,595,079 | 3,681,711 | 4,126,860 | 3,382,208 | 3,238,862 | 4,077,058 | 4,905,609 | 3,497,878 | 3,034,659 | 3,073,193 | 4,360,766 | 4,026,189 | 4,061,400 | 4,472,347 |
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
Operating Cash Flow | 1,022,486 | 3,389,431 | 3,142,002 | 2,101,043 | 498,551 | 3,409,388 | 3,289,371 | 2,330,111 | 495,398 | 3,790,110 | 3,064,655 | 2,155,493 | 530,871 | 2,436,432 | 2,401,150 | 2,534,721 | 1,602,845 | 3,156,134 | 2,741,466 | 1,530,641 | 786,911 | 2,116,253 | 2,123,542 | 1,359,650 | 1,027,508 | 2,109,255 | 1,987,538 | 924,057 | 1,005,838 | 1,941,882 | 1,792,572 | 154,703 | 1,083,882 | 2,055,439 | 1,591,025 | 317,346 | 611,305 | 1,504,586 | 1,413,364 | 301,287 |
Capital Expenditure | -152,205 | -213,636 | -124,117 | -109,823 | -68,933 | -180,294 | -141,500 | -107,548 | -98,830 | -177,051 | -194,616 | -164,660 | -181,671 | -236,295 | -158,212 | -92,510 | -93,115 | -188,718 | -149,981 | -165,370 | -95,063 | -241,260 | -140,261 | -139,797 | -77,691 | -179,383 | -173,556 | -132,896 | -133,352 | -191,146 | -135,811 | -104,409 | -84,553 | -160,066 | -93,655 | -148,068 | -94,777 | -148,037 | -113,554 | -81,568 |
Free Cash Flow | 870,281 | 3,175,795 | 3,017,885 | 1,991,220 | 429,618 | 3,229,094 | 3,147,871 | 2,222,563 | 396,568 | 3,613,059 | 2,870,039 | 1,990,833 | 349,200 | 2,200,137 | 2,242,938 | 2,442,211 | 1,509,730 | 2,967,416 | 2,591,485 | 1,365,271 | 691,848 | 1,874,993 | 1,983,281 | 1,219,853 | 949,817 | 1,929,872 | 1,813,982 | 791,161 | 872,486 | 1,750,736 | 1,656,761 | 50,294 | 999,329 | 1,895,373 | 1,497,370 | 169,278 | 516,528 | 1,356,549 | 1,299,810 | 219,719 |