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 | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-30 | 2016-04-30 | 2015-04-30 | 2014-04-30 | 2013-04-30 | 2012-04-30 | 2011-04-30 | 2010-04-30 | 2009-04-30 | 2008-04-30 | 2007-04-30 | 2006-04-30 | 2005-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,079,000 | 4,178,000 | 4,228,000 | 3,933,000 | 3,461,000 | 3,363,000 | 3,324,000 | 3,248,000 | 2,994,000 | 3,089,000 | 3,134,000 | 2,991,000 | 2,849,000 | 2,723,400 | 2,586,500 | 2,468,900 | 2,481,000 | 2,582,000 | 2,218,000 | 1,976,000 | 2,312,000 |
Revenue Growth | - | -1.18% | 7.50% | 13.64% | 2.91% | 1.17% | 2.34% | 8.48% | -3.08% | -1.44% | 4.78% | 4.98% | 4.61% | 5.29% | 4.76% | -0.49% | -3.91% | 16.41% | 12.25% | -14.53% | |
Cost of Revenue | 1,664,000 | 1,652,000 | 1,734,000 | 1,542,000 | 1,367,000 | 1,236,000 | 1,158,000 | 1,046,000 | 973,000 | 945,000 | 951,000 | 913,000 | 894,000 | 928,400 | 862,100 | 857,600 | 904,000 | 887,000 | 737,000 | 655,000 | 912,000 |
Gross Profit | 2,415,000 | 2,526,000 | 2,494,000 | 2,391,000 | 2,094,000 | 2,127,000 | 2,166,000 | 2,202,000 | 2,021,000 | 2,144,000 | 2,183,000 | 2,078,000 | 1,955,000 | 1,795,000 | 1,724,400 | 1,611,300 | 1,577,000 | 1,695,000 | 1,481,000 | 1,321,000 | 1,400,000 |
Gross Profit Margin | 59.21% | 60.46% | 58.99% | 60.79% | 60.50% | 63.25% | 65.16% | 67.80% | 67.50% | 69.41% | 69.66% | 69.48% | 68.62% | 65.91% | 66.67% | 65.26% | 63.56% | 65.65% | 66.77% | 66.85% | 60.55% |
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 | 1,319,000 | 1,355,000 | 1,248,000 | 1,128,000 | 1,070,000 | 1,025,000 | 1,037,000 | 1,179,000 | 1,050,000 | 1,105,000 | 1,134,000 | 1,122,000 | 1,058,000 | 1,004,100 | 940,500 | 889,400 | 931,000 | 1,007,000 | 898,000 | 805,000 | 945,000 |
Total Operating Expenses | 1,312,000 | 1,112,000 | 1,367,000 | 1,187,000 | 1,055,000 | 1,036,000 | 1,022,000 | 1,163,000 | 1,032,000 | 1,096,000 | 1,156,000 | 1,107,000 | 1,057,000 | 1,006,600 | 869,400 | 901,300 | 916,000 | 1,010,000 | 879,000 | 758,000 | 982,000 |
Operating Income or Loss | 1,370,000 | 1,414,000 | 1,127,000 | 1,204,000 | 1,166,000 | 1,091,000 | 1,144,000 | 1,039,000 | 989,000 | 1,533,000 | 1,027,000 | 971,000 | 898,000 | 788,400 | 855,000 | 710,000 | 661,000 | 685,000 | 602,000 | 563,000 | 418,000 |
Operating Margin | 33.62% | 33.84% | 26.66% | 30.61% | 33.69% | 32.44% | 34.42% | 31.99% | 33.03% | 49.63% | 32.77% | 32.46% | 31.52% | 28.95% | 33.06% | 28.76% | 26.64% | 26.53% | 27.14% | 28.49% | 18.08% |
Interest Expense | 131,000 | 127,000 | 81,000 | 77,000 | 79,000 | 77,000 | 80,000 | 62,000 | 56,000 | 44,000 | 25,000 | 24,000 | 33,000 | 31,000 | 29,000 | 28,000 | 37,000 | 49,000 | 0 | 0 | 0 |
EBITDA | 1,476,000 | 1,512,000 | 1,313,000 | 1,315,000 | 1,093,000 | 1,165,000 | 1,188,000 | 1,094,000 | 1,049,000 | 1,109,000 | 1,078,000 | 1,021,000 | 954,000 | 843,000 | 917,000 | 772,000 | 722,000 | 745,000 | 627,000 | 560,000 | 569,000 |
Depreciation and Amortization | 90,000 | 87,000 | 80,000 | 79,000 | 77,000 | 74,000 | 72,000 | 64,000 | 58,000 | 56,000 | 51,000 | 50,000 | 51,000 | 3,500 | 5,100 | 5,000 | 55,000 | 52,000 | 44,000 | 44,000 | 58,000 |
Income Before Tax | 1,255,000 | 1,298,000 | 1,017,000 | 1,114,000 | 1,081,000 | 1,009,000 | 1,042,000 | 977,000 | 933,000 | 1,489,000 | 1,002,000 | 947,000 | 865,000 | 760,100 | 828,600 | 682,000 | 630,000 | 644,000 | 586,000 | 559,000 | 476,000 |
Income Tax Expense | 251,000 | 274,000 | 234,000 | 276,000 | 178,000 | 182,000 | 207,000 | 260,000 | 264,000 | 422,000 | 318,000 | 288,000 | 274,000 | 246,900 | 257,000 | 232,800 | 195,000 | 204,000 | 186,000 | 164,000 | 168,000 |
Net Income | 1,004,000 | 1,024,000 | 783,000 | 838,000 | 903,000 | 827,000 | 835,000 | 717,000 | 669,000 | 1,067,000 | 684,000 | 659,000 | 591,000 | 513,200 | 571,600 | 449,200 | 435,000 | 440,000 | 389,000 | 320,000 | 308,000 |
Net Income Margin | 24.58% | 24.51% | 18.52% | 21.31% | 26.09% | 24.59% | 25.12% | 22.08% | 22.34% | 34.54% | 21.83% | 22.03% | 20.74% | 18.84% | 22.10% | 18.19% | 17.53% | 17.04% | 17.54% | 16.19% | 13.32% |
EPS | 2.12 | 2.15 | 1.64 | 1.75 | 1.89 | 1.73 | 1.74 | 1.49 | 1.38 | 2.10 | 1.29 | 1.23 | 1.11 | 0.96 | 1.05 | 0.81 | 0.77 | 0.77 | 0.68 | 0.56 | 0.54 |
EPS Diluted | 2.12 | 2.15 | 1.63 | 1.74 | 1.88 | 1.72 | 1.73 | 1.48 | 1.37 | 2.09 | 1.28 | 1.22 | 1.10 | 0.95 | 1.04 | 0.81 | 0.77 | 0.76 | 0.67 | 0.55 | 0.54 |
Weighted Average Shares Out | - | 476,394 | 479,155 | 478,879 | 478,527 | 477,765 | 478,956 | 480,319 | 484,635 | 507,442 | 528,982 | 533,635 | 533,422 | 536,321 | 546,011 | 554,378 | 564,375 | 574,125 | 576,094 | 572,344 | 570,469 |
Weighted Average Shares Out Diluted | - | 477,220 | 480,565 | 480,565 | 480,677 | 480,409 | 482,067 | 484,248 | 488,076 | 510,700 | 532,708 | 537,705 | 537,465 | 540,206 | 549,428 | 557,156 | 567,750 | 579,375 | 582,188 | 578,438 | 574,219 |
Reported Currency: USD | Q2 | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-30 | 2016-04-30 | 2015-04-30 | 2014-04-30 | 2013-04-30 | 2012-04-30 | 2011-04-30 | 2010-04-30 | 2009-04-30 | 2008-04-30 | 2007-04-30 | 2006-04-30 | 2005-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 416,000 | 446,000 | 374,000 | 868,000 | 1,150,000 | 675,000 | 307,000 | 239,000 | 182,000 | 263,000 | 370,000 | 437,000 | 204,000 | 338,000 | 567,000 | 232,000 | 340,000 | 119,000 | 283,000 | 475,000 | 295,000 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86,000 | 160,000 | 0 |
Cash + Short Term Investments | 416,000 | 446,000 | 374,000 | 868,000 | 1,150,000 | 675,000 | 307,000 | 239,000 | 182,000 | 263,000 | 370,000 | 437,000 | 204,000 | 338,000 | 567,000 | 232,000 | 340,000 | 119,000 | 369,000 | 635,000 | 295,000 |
Net Receivables | 954,000 | 769,000 | 855,000 | 813,000 | 753,000 | 570,000 | 609,000 | 639,000 | 557,000 | 559,000 | 583,000 | 569,000 | 548,000 | 475,000 | 496,000 | 418,000 | 367,000 | 453,000 | 404,000 | 323,000 | 296,000 |
Inventory | 2,565,000 | 2,556,000 | 2,283,000 | 1,818,000 | 1,751,000 | 1,685,000 | 1,520,000 | 1,379,000 | 1,270,000 | 1,054,000 | 953,000 | 882,000 | 827,000 | 712,000 | 647,000 | 651,000 | 652,000 | 685,000 | 694,000 | 523,000 | 574,000 |
Other Current Assets | 261,000 | 265,000 | 289,000 | 277,000 | 263,000 | 335,000 | 283,000 | 298,000 | 342,000 | 357,000 | 348,000 | 289,000 | 365,000 | 224,000 | 266,000 | 226,000 | 215,000 | 199,000 | 168,000 | 141,000 | 256,000 |
Total Current Assets | 4,196,000 | 4,036,000 | 3,801,000 | 3,776,000 | 3,917,000 | 3,265,000 | 2,719,000 | 2,555,000 | 2,351,000 | 2,233,000 | 2,254,000 | 2,177,000 | 1,821,000 | 1,749,000 | 1,976,000 | 1,527,000 | 1,574,000 | 1,456,000 | 1,635,000 | 1,610,000 | 1,317,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,060,000 | 1,074,000 | 1,031,000 | 875,000 | 832,000 | 848,000 | 816,000 | 780,000 | 713,000 | 629,000 | 586,000 | 526,000 | 450,000 | 399,000 | 393,000 | 468,000 | 483,000 | 501,000 | 506,000 | 429,000 | 501,000 |
Goodwill | 1,468,000 | 1,455,000 | 1,457,000 | 761,000 | 779,000 | 756,000 | 753,000 | 763,000 | 753,000 | 590,000 | 607,000 | 620,000 | 617,000 | 617,000 | 625,000 | 666,000 | 675,000 | 688,000 | 670,000 | 195,000 | 0 |
Intangible Assets | 1,000,000 | 990,000 | 1,164,000 | 586,000 | 676,000 | 635,000 | 645,000 | 670,000 | 641,000 | 595,000 | 611,000 | 677,000 | 668,000 | 668,000 | 670,000 | 669,000 | 686,000 | 699,000 | 684,000 | 325,000 | 616,000 |
Long Term Investments | 272,000 | 270,000 | -66,000 | 19,000 | -70,000 | -15,000 | -16,000 | -16,000 | -16,000 | -17,000 | -18,000 | -18,000 | -14,000 | -6,000 | -12,000 | -11,000 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 60,000 | 69,000 | 66,000 | 74,000 | 70,000 | 15,000 | 16,000 | 16,000 | 16,000 | 17,000 | 18,000 | 18,000 | 14,000 | 6,000 | 12,000 | 11,000 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 276,000 | 272,000 | 324,000 | 282,000 | 318,000 | 272,000 | 206,000 | 208,000 | 167,000 | 136,000 | 135,000 | 103,000 | 70,000 | 44,000 | 48,000 | 53,000 | 57,000 | 61,000 | 56,000 | 169,000 | 190,000 |
Total Non-Current Assets | 4,136,000 | 4,130,000 | 3,976,000 | 2,597,000 | 2,605,000 | 2,511,000 | 2,420,000 | 2,421,000 | 2,274,000 | 1,950,000 | 1,939,000 | 1,926,000 | 1,805,000 | 1,728,000 | 1,736,000 | 1,856,000 | 1,901,000 | 1,949,000 | 1,916,000 | 1,118,000 | 1,307,000 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 8,332,000 | 8,166,000 | 7,777,000 | 6,373,000 | 6,522,000 | 5,776,000 | 5,139,000 | 4,976,000 | 4,625,000 | 4,183,000 | 4,193,000 | 4,103,000 | 3,626,000 | 3,477,000 | 3,712,000 | 3,383,000 | 3,475,000 | 3,405,000 | 3,551,000 | 2,728,000 | 2,624,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 695,000 | 267,000 | 308,000 | 218,000 | 172,000 | 131,000 | 150,000 | 154,000 | 137,000 | 121,000 | 123,000 | 134,000 | 133,000 | 120,000 | 126,000 | 97,000 | 96,000 | 380,000 | 145,000 | 138,000 | 121,000 |
Short Term Debt | 812,000 | 728,000 | 257,000 | 271,000 | 225,000 | 349,000 | 150,000 | 215,000 | 460,000 | 271,000 | 440,000 | 8,000 | 5,000 | 7,000 | 255,000 | 191,000 | 490,000 | 589,000 | 755,000 | 225,000 | 279,000 |
Tax Payables | 46,000 | 105,000 | 22,000 | 81,000 | 34,000 | 30,000 | 9,000 | 25,000 | 9,000 | 19,000 | 12,000 | 71,000 | 75,000 | 10,000 | 32,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 72,000 | -325,000 | -294,000 | -303,000 | 12,000 | 71,000 | 0 | 266,000 | 286,000 | 0 | 0 | 0 | 270,000 | 48,000 | 0 |
Other Current Liabilities | 0 | 459,000 | 497,000 | 464,000 | 487,000 | 370,000 | 394,000 | 427,000 | 364,000 | 380,000 | 383,000 | 348,000 | 260,000 | 267,000 | 294,000 | 258,000 | 250,000 | 15,000 | 447,000 | 206,000 | 238,000 |
Total Current Liabilities | 1,553,000 | 1,559,000 | 1,084,000 | 1,034,000 | 918,000 | 881,000 | 703,000 | 821,000 | 970,000 | 791,000 | 958,000 | 561,000 | 473,000 | 404,000 | 707,000 | 546,000 | 836,000 | 984,000 | 1,347,000 | 569,000 | 638,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,391,000 | 2,445,000 | 2,741,000 | 2,073,000 | 2,403,000 | 2,306,000 | 2,290,000 | 2,341,000 | 1,689,000 | 1,230,000 | 748,000 | 997,000 | 997,000 | 225,000 | 301,000 | 225,000 | 334,000 | 417,000 | 422,000 | 351,000 | 352,000 |
Deferred Revenue | 0 | 0 | 0 | 0 | 219,000 | 297,000 | 197,000 | 191,000 | 314,000 | 353,000 | 311,000 | 244,000 | 280,000 | 278,000 | 203,000 | 283,000 | 175,000 | 0 | 0 | 0 | 0 |
Deferred Tax | 290,000 | 315,000 | 323,000 | 219,000 | 169,000 | 177,000 | 145,000 | 85,000 | 152,000 | 101,000 | 107,000 | 102,000 | 180,000 | 158,000 | 150,000 | 82,000 | 80,000 | 89,000 | 56,000 | 133,000 | 132,000 |
Other Non-Current Liabilities | 393,000 | 330,000 | 361,000 | 310,000 | 376,000 | 428,000 | 354,000 | 413,000 | 444,000 | 499,000 | 573,000 | 505,000 | 348,000 | 65,000 | 88,000 | 69,000 | 59,000 | 190,000 | 153,000 | 112,000 | 192,000 |
Total Non-Current Liabilities | 3,074,000 | 3,090,000 | 3,425,000 | 2,602,000 | 2,948,000 | 2,920,000 | 2,789,000 | 2,839,000 | 2,285,000 | 1,830,000 | 1,330,000 | 1,510,000 | 1,525,000 | 1,004,000 | 945,000 | 942,000 | 823,000 | 696,000 | 631,000 | 596,000 | 676,000 |
Total Liabilities | 4,627,000 | 4,649,000 | 4,509,000 | 3,636,000 | 3,866,000 | 3,801,000 | 3,492,000 | 3,660,000 | 3,255,000 | 2,621,000 | 2,288,000 | 2,071,000 | 1,998,000 | 1,408,000 | 1,652,000 | 1,488,000 | 1,659,000 | 1,680,000 | 1,978,000 | 1,165,000 | 1,314,000 |
Common Stock | 0 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 72,000 | 68,000 | 34,000 | 34,000 | 34,000 | 34,000 | 24,000 | 24,000 | 24,000 | 24,000 | 19,000 | 19,000 | 19,000 | 19,000 |
Retained Earnings | 0 | 4,261,000 | 3,643,000 | 3,242,000 | 3,243,000 | 2,708,000 | 2,238,000 | 1,730,000 | 4,470,000 | 4,065,000 | 3,300,000 | 2,894,000 | 2,500,000 | 3,031,000 | 2,710,000 | 2,464,000 | 2,189,000 | 1,931,000 | 1,649,000 | 1,609,000 | 1,415,000 |
Accumulated Other Comprehensive Income/Loss | -291,000 | -221,000 | -235,000 | -352,000 | -422,000 | -547,000 | -363,000 | -378,000 | -390,000 | -350,000 | -300,000 | -188,000 | -211,000 | -230,000 | -131,000 | -176,000 | -137,000 | 5,000 | -57,000 | 18,000 | -11,000 |
Total Stockholders Equity | 3,705,000 | 3,517,000 | 3,268,000 | 2,737,000 | 2,656,000 | 1,975,000 | 1,647,000 | 1,316,000 | 1,370,000 | 1,562,000 | 1,905,000 | 2,032,000 | 1,628,000 | 2,069,000 | 2,060,000 | 1,895,000 | 1,816,000 | 1,725,000 | 1,573,000 | 1,563,000 | 1,310,000 |
Total Investments | 272,000 | 270,000 | -66,000 | 19,000 | -70,000 | -15,000 | -16,000 | -16,000 | -16,000 | -17,000 | -18,000 | -18,000 | -14,000 | -6,000 | -12,000 | -11,000 | 0 | 0 | 86,000 | 160,000 | 0 |
Total Debt | 3,203,000 | 3,100,000 | 2,913,000 | 2,269,000 | 2,559,000 | 2,602,000 | 2,440,000 | 2,556,000 | 2,149,000 | 1,501,000 | 1,188,000 | 1,005,000 | 1,002,000 | 506,000 | 759,000 | 699,000 | 999,000 | 1,006,000 | 1,177,000 | 576,000 | 631,000 |
Net Debt | 2,787,000 | 2,654,000 | 2,539,000 | 1,401,000 | 1,409,000 | 1,927,000 | 2,133,000 | 2,317,000 | 1,967,000 | 1,238,000 | 818,000 | 568,000 | 798,000 | 168,000 | 192,000 | 467,000 | 659,000 | 887,000 | 894,000 | 101,000 | 336,000 |
Reported Currency: USD | TTM | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-30 | 2016-04-30 | 2015-04-30 | 2014-04-30 | 2013-04-30 | 2012-04-30 | 2011-04-30 | 2010-04-30 | 2009-04-30 | 2008-04-30 | 2007-04-30 | 2006-04-30 | 2005-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,004,000 | 1,024,000 | 783,000 | 838,000 | 903,000 | 827,000 | 835,000 | 717,000 | 669,000 | 1,067,000 | 684,000 | 659,000 | 591,000 | 513,000 | 572,000 | 449,000 | 435,000 | 440,000 | 389,000 | 320,000 | 308,000 |
Depreciation & Amortization | 90,000 | 87,000 | 80,000 | 79,000 | 77,000 | 74,000 | 72,000 | 64,000 | 58,000 | 56,000 | 51,000 | 50,000 | 51,000 | 49,000 | 56,000 | 59,000 | 55,000 | 52,000 | 44,000 | 44,000 | 58,000 |
Deferred Income Tax | 21,000 | 18,000 | -3,000 | -11,000 | -53,000 | 39,000 | 34,000 | -69,000 | -10,000 | 10,000 | 6,000 | -5,000 | 26,000 | 53,000 | 32,000 | 11,000 | 12,000 | 5,000 | -7,000 | -33,000 | -5,000 |
Stock Based Compensation | 27,000 | 25,000 | 18,000 | 15,000 | 12,000 | 11,000 | 14,000 | 19,000 | 14,000 | 15,000 | 15,000 | 13,000 | 11,000 | 9,000 | 9,000 | 8,000 | 7,000 | 0 | 0 | 0 | 0 |
Change in Working Capital | 148,000 | -263,000 | 410,000 | -77,000 | 28,000 | -255,000 | -163,000 | -103,000 | -94,000 | -141,000 | -157,000 | -69,000 | -144,000 | -109,000 | -102,000 | 7,000 | -20,000 | 30,000 | -85,000 | -50,000 | 39,000 |
Accounts Receivable | -3,000 | 88,000 | -21,000 | -77,000 | -150,000 | 12,000 | 23,000 | -70,000 | 6,000 | 8,000 | -50,000 | -34,000 | -65,000 | 2,000 | -57,000 | -35,000 | 33,000 | 0 | 0 | 0 | 0 |
Inventory | -88,000 | -349,000 | -403,000 | -93,000 | -37,000 | -203,000 | -162,000 | -102,000 | -86,000 | -127,000 | -102,000 | -67,000 | -105,000 | -88,000 | -42,000 | 21,000 | -34,000 | -3,000 | -41,000 | -36,000 | -17,000 |
Accounts Payable | -70,000 | -31,000 | 77,000 | 37,000 | 137,000 | -30,000 | -43,000 | 58,000 | -17,000 | 29,000 | 64,000 | 31,000 | 58,000 | 25,000 | 26,000 | -14,000 | 4,000 | 0 | 0 | 0 | 0 |
Other Working Capital | 295,000 | 29,000 | 757,000 | 56,000 | 78,000 | -34,000 | 19,000 | 11,000 | 3,000 | -51,000 | -69,000 | 1,000 | -32,000 | -48,000 | -29,000 | 35,000 | -23,000 | 33,000 | -44,000 | -14,000 | 56,000 |
Other Non-Cash Items | -441,000 | -244,000 | -648,000 | 92,000 | -150,000 | 28,000 | 8,000 | 4,000 | 2,000 | -483,000 | 9,000 | 1,000 | 2,000 | 1,000 | -40,000 | 11,000 | 2,000 | 10,000 | 8,000 | 9,000 | 20,000 |
Net Cash Provided by Operating Activities | 679,000 | 647,000 | 640,000 | 936,000 | 817,000 | 724,000 | 800,000 | 632,000 | 639,000 | 524,000 | 608,000 | 649,000 | 537,000 | 516,000 | 527,000 | 545,000 | 491,000 | 534,000 | 355,000 | 344,000 | 396,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -221,000 | -228,000 | -183,000 | -138,000 | -62,000 | -113,000 | -119,000 | -127,000 | -112,000 | -108,000 | -120,000 | -126,000 | -95,000 | -58,000 | -39,000 | -34,000 | -54,000 | -66,000 | -92,000 | -53,000 | -49,000 |
Acquisitions Net | 246,000 | 246,000 | -1,195,000 | 0 | 163,000 | -22,000 | 0 | 0 | -307,000 | 543,000 | 0 | 0 | 0 | 0 | 234,000 | 0 | 0 | 2,000 | -1,045,000 | 0 | -64,000 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -249,000 | -388,000 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86,000 | 323,000 | 228,000 | 0 |
Other Investing Activities | 271,000 | 31,000 | 23,000 | 11,000 | -3,000 | -6,000 | 2,000 | -1,000 | -3,000 | -2,000 | -5,000 | -1,000 | -2,000 | -10,000 | 8,000 | -1,000 | 17,000 | 6,000 | 25,000 | 209,000 | 97,000 |
Net Cash Used for Investing Activities | 89,000 | 49,000 | -1,355,000 | -127,000 | 98,000 | -141,000 | -119,000 | -128,000 | -422,000 | 433,000 | -125,000 | -127,000 | -97,000 | -68,000 | 203,000 | -35,000 | -37,000 | 28,000 | -1,038,000 | -4,000 | -16,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 55,000 | 192,000 | 632,000 | -196,000 | -126,000 | 178,000 | 0 | 342,000 | 590,000 | 320,000 | 183,000 | 3,000 | 493,000 | -248,000 | 57,000 | -302,000 | -6,000 | -172,000 | 595,000 | -55,000 | -50,000 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,000 | 27,000 | 19,000 | 9,000 |
Common Stock Repurchased | -354,000 | -400,000 | 0 | 0 | 0 | -1,000 | -207,000 | -1,000 | -561,000 | -1,107,000 | -462,000 | -49,000 | 0 | -220,000 | -143,000 | -158,000 | -45,000 | -223,000 | 0 | -3,000 | -3,000 |
Dividends Paid | -413,000 | -404,000 | -378,000 | -831,000 | -338,000 | -325,000 | -310,000 | -773,000 | -274,000 | -266,000 | -256,000 | -233,000 | -1,063,000 | -192,000 | -326,000 | -174,000 | -169,000 | -362,000 | -143,000 | -128,000 | -111,000 |
Other Financing Activities | -8,000 | -6,000 | -15,000 | -11,000 | -21,000 | -43,000 | -82,000 | -34,000 | -40,000 | -7,000 | 4,000 | -9,000 | 10,000 | -2,000 | -1,000 | -3,000 | 0 | 21,000 | 8,000 | 7,000 | 2,000 |
Net Cash Used Provided by Financing Activities | -724,000 | -618,000 | 239,000 | -1,038,000 | -485,000 | -191,000 | -599,000 | -466,000 | -285,000 | -1,060,000 | -531,000 | -288,000 | -576,000 | -662,000 | -406,000 | -637,000 | -216,000 | -736,000 | 487,000 | -160,000 | -153,000 |
Effect of Forex Changes on Cash | -8,000 | -6,000 | -14,000 | -47,000 | 45,000 | -24,000 | -14,000 | 19,000 | -13,000 | -4,000 | -19,000 | -1,000 | 2,000 | -15,000 | 11,000 | 19,000 | -17,000 | 10,000 | 4,000 | 0 | 0 |
Net Change in Cash | 43,000 | 62,000 | -500,000 | -276,000 | 475,000 | 368,000 | 68,000 | 57,000 | -81,000 | -107,000 | -67,000 | 233,000 | -134,000 | -229,000 | 335,000 | -108,000 | 221,000 | -164,000 | -192,000 | 180,000 | 227,000 |
Cash at End of Period | 1,887,000 | 446,000 | 374,000 | 874,000 | 1,150,000 | 675,000 | 307,000 | 239,000 | 182,000 | 263,000 | 370,000 | 437,000 | 204,000 | 338,000 | 567,000 | 232,000 | 340,000 | 119,000 | 283,000 | 475,000 | 295,000 |
Cash at Start of Period | 1,844,000 | 384,000 | 874,000 | 1,150,000 | 675,000 | 307,000 | 239,000 | 182,000 | 263,000 | 370,000 | 437,000 | 204,000 | 338,000 | 567,000 | 232,000 | 340,000 | 119,000 | 283,000 | 475,000 | 295,000 | 68,000 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 679,000 | 647,000 | 640,000 | 936,000 | 817,000 | 724,000 | 800,000 | 632,000 | 639,000 | 524,000 | 608,000 | 649,000 | 537,000 | 516,000 | 527,000 | 545,000 | 491,000 | 534,000 | 355,000 | 344,000 | 396,000 |
Capital Expenditure | -221,000 | -228,000 | -183,000 | -138,000 | -62,000 | -113,000 | -119,000 | -127,000 | -112,000 | -108,000 | -120,000 | -126,000 | -95,000 | -58,000 | -39,000 | -34,000 | -54,000 | -66,000 | -92,000 | -53,000 | -49,000 |
Free Cash Flow | 458,000 | 419,000 | 457,000 | 798,000 | 755,000 | 611,000 | 681,000 | 505,000 | 527,000 | 416,000 | 488,000 | 523,000 | 442,000 | 458,000 | 488,000 | 511,000 | 437,000 | 468,000 | 263,000 | 291,000 | 347,000 |