Please enter the stock ticker. Add .to for Canadian stocks.


All numbers in thousands except per share items and ratios.


Reported Currency: USD 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30
Revenue 2,093,941 2,105,757 2,153,268 2,100,086 2,079,023 2,139,181 2,158,291 2,158,715 2,051,901 1,989,235 2,018,269 2,031,676 1,867,901 1,780,390 1,748,256 1,499,175 1,655,939 1,775,589 1,825,345 1,810,706 1,724,757 1,808,950 1,747,403 1,798,094 1,921,579 2,017,438 2,006,275 1,993,351 1,813,372 1,777,961 1,707,763 1,686,345 1,622,273 1,694,600 1,787,582 1,758,628 1,715,501 1,977,947 2,092,467 2,047,738
Revenue Y/Y Growth 0.72% -1.56% -0.23% -2.72% 1.32% 7.54% 6.94% 6.25% 9.85% 11.73% 15.44% 35.52% 12.80% 0.27% -4.22% -17.20% -3.99% -1.84% 4.46% 0.70% -10.24% -10.33% -12.90% -9.80% 5.97% 13.47% 17.48% 18.21% 11.78% 4.92% -4.47% -4.11% -5.43% -14.33% -14.57% -14.12% - - - -
Cost of Revenue 1,322,763 1,319,994 1,360,253 1,341,250 1,332,004 1,372,852 1,385,541 1,377,432 1,308,707 1,267,748 1,263,690 1,259,504 1,146,353 1,128,941 1,089,527 947,577 1,043,696 1,124,274 1,151,857 1,138,113 1,101,215 1,163,979 1,100,883 1,132,858 1,212,638 1,282,014 1,261,942 1,243,905 1,152,198 1,158,257 1,075,975 1,055,132 1,033,009 1,080,791 1,114,974 1,104,060 1,088,342 1,254,079 1,290,625 1,251,321
Gross Profit 771,178 785,763 793,015 758,836 747,019 766,329 772,750 781,283 743,194 721,487 754,579 772,172 721,548 651,449 658,729 551,598 612,243 651,315 673,488 672,593 623,542 644,971 646,520 665,236 708,941 735,424 744,333 749,446 661,174 619,704 631,788 631,213 589,264 613,809 672,608 654,568 627,159 723,868 801,842 796,417
Gross Profit Margin 36.83% 37.31% 36.83% 36.13% 35.93% 35.82% 35.80% 36.19% 36.22% 36.27% 37.39% 38.01% 38.63% 36.59% 37.68% 36.79% 36.97% 36.68% 36.90% 37.15% 36.15% 35.65% 37.00% 37.00% 36.89% 36.45% 37.10% 37.60% 36.46% 34.85% 37.00% 37.43% 36.32% 36.22% 37.63% 37.22% 36.56% 36.60% 38.32% 38.89%
Research and Development 40,100 37,611 38,200 39,300 38,000 40,000 44,000 41,200 40,700 41,026 34,400 41,200 41,200 35,401 36,400 34,800 35,500 38,957 32,100 35,200 34,600 36,933 34,800 35,400 35,800 130,536 0 0 0 104,479 0 0 0 115,037 0 0 0 118,411 0 0
General and Administrative Expenses 418,292 431,291 420,245 434,340 432,414 413,611 402,339 424,433 443,843 438,685 412,553 428,042 408,998 405,520 381,831 366,740 386,941 403,223 390,775 396,634 408,466 426,198 426,445 428,775 514,149 536,080 470,516 484,046 485,290 455,622 421,042 437,411 443,448 414,365 395,688 402,695 434,634 460,377 442,709 456,115
Total Operating Expenses 458,392 431,291 420,245 434,340 432,414 413,611 402,339 424,433 443,843 438,685 412,553 428,042 408,998 405,520 381,831 366,740 386,941 403,223 390,775 396,634 408,466 426,198 426,445 428,775 514,149 536,080 470,516 484,046 485,290 455,622 421,042 437,411 443,448 414,365 395,688 402,695 434,634 460,377 442,709 456,115
Operating Income or Loss 312,786 354,472 372,770 324,496 242,608 279,809 370,411 356,850 223,252 282,802 342,026 344,130 312,550 245,929 276,898 184,858 225,302 248,092 282,713 275,959 168,130 218,773 -220,075 236,461 194,792 199,344 273,817 265,400 175,884 164,082 210,746 193,802 145,816 199,444 276,920 251,873 192,525 263,491 359,133 340,302
Operating Margin 14.94% 16.83% 17.31% 15.45% 11.67% 13.08% 17.16% 16.53% 10.88% 14.22% 16.95% 16.94% 16.73% 13.81% 15.84% 12.33% 13.61% 13.97% 15.49% 15.24% 9.75% 12.09% -12.59% 13.15% 10.14% 9.88% 13.65% 13.31% 9.70% 9.23% 12.34% 11.49% 8.99% 11.77% 15.49% 14.32% 11.22% 13.32% 17.16% 16.62%
Interest Expense 36,365 30,898 32,389 33,804 34,214 33,126 29,789 26,989 26,552 26,402 26,433 26,661 26,823 28,234 27,724 28,711 27,268 30,846 31,410 31,754 31,808 32,015 31,192 32,125 35,807 36,414 35,453 36,932 36,409 35,515 33,789 33,779 33,318 32,520 33,098 33,053 33,005 32,539 32,509 32,940
EBITDA 397,495 440,590 467,166 412,618 320,504 356,539 459,336 437,636 302,255 280,777 426,863 421,524 389,879 248,642 348,767 253,924 302,969 251,411 356,127 349,262 284,810 218,690 292,298 283,467 196,564 197,021 373,745 365,141 273,886 167,011 301,688 286,372 249,546 199,444 355,576 332,221 277,862 263,491 438,756 425,910
Depreciation and Amortization 84,709 80,461 80,315 78,791 77,896 76,730 88,925 80,786 79,003 71,887 72,911 71,519 73,806 73,207 69,489 67,603 68,752 69,993 66,787 67,769 67,738 76,562 68,090 39,905 98,023 100,360 100,864 97,418 95,598 97,318 86,723 88,094 88,604 91,706 77,174 78,027 80,182 72,046 77,550 78,593
Income Before Tax 798,882 329,231 354,462 300,023 286,290 323,413 353,033 335,356 275,703 460,713 327,519 323,344 289,250 220,408 250,997 156,829 213,500 197,022 257,930 249,739 138,318 186,675 193,016 211,437 160,757 273,652 237,428 230,791 231,972 216,033 181,176 164,499 127,624 169,490 245,304 221,141 164,675 230,987 328,697 314,377
Income Tax Expense 166,661 32,969 64,709 57,784 57,716 59,834 67,007 45,738 49,550 97,928 63,763 58,836 56,481 38,302 50,697 32,063 37,221 28,900 51,924 51,654 32,613 28,700 35,711 44,981 29,322 -22,796 58,516 66,733 59,725 54,871 51,092 46,209 28,268 32,916 58,821 65,507 47,485 59,152 95,872 96,934
Net Income 632,221 296,262 289,753 242,239 228,574 263,579 286,026 289,618 226,153 362,785 263,756 264,508 232,769 182,106 200,300 124,766 176,279 168,122 206,006 198,085 105,705 141,569 157,305 139,959 131,435 296,448 178,912 164,058 172,247 161,162 130,084 118,290 99,356 141,825 186,098 332,396 209,510 169,294 231,844 213,959
Net Income Margin 30.19% 14.07% 13.46% 11.53% 10.99% 12.32% 13.25% 13.42% 11.02% 18.24% 13.07% 13.02% 12.46% 10.23% 11.46% 8.32% 10.65% 9.47% 11.29% 10.94% 6.13% 7.83% 9.00% 7.78% 6.84% 14.69% 8.92% 8.23% 9.50% 9.06% 7.62% 7.01% 6.12% 8.37% 10.41% 18.90% 12.21% 8.56% 11.08% 10.45%
EPS 4.55 2.12 2.07 1.73 1.64 1.88 2.01 2.01 1.57 2.52 1.83 1.84 1.62 1.27 1.39 0.87 1.22 1.16 1.42 1.36 0.73 0.97 1.07 0.92 0.85 1.90 1.15 1.05 1.11 1.04 0.84 0.76 0.64 0.92 1.20 2.10 1.30 1.03 1.40 1.29
EPS Diluted 4.52 2.11 2.06 1.72 1.63 1.87 2.00 2.00 1.56 2.49 1.81 1.82 1.61 1.25 1.38 0.86 1.21 1.15 1.40 1.35 0.72 0.96 1.05 0.91 0.84 1.88 1.14 1.04 1.09 1.03 0.83 0.76 0.64 0.91 1.19 2.07 1.28 1.02 1.38 1.27
Weighted Average Shares Out 139,051 139,893 139,878 139,862 139,757 140,343 142,506 143,832 144,087 144,005 143,976 143,941 143,765 143,954 144,032 143,955 144,259 144,966 145,372 145,366 145,087 146,007 147,344 151,744 154,520 155,734 155,757 155,703 155,540 155,376 155,300 155,180 155,064 154,986 155,300 158,640 161,650 164,589 166,021 166,474
Weighted Average Shares Out Diluted 139,869 140,586 140,615 140,578 140,616 141,168 143,257 144,669 145,329 145,460 145,440 145,118 144,938 145,355 145,289 144,995 145,782 146,790 147,051 147,179 146,911 147,940 149,457 153,938 157,090 158,013 157,555 157,513 157,399 156,816 156,798 156,595 156,161 156,254 156,560 160,398 163,323 166,467 168,343 168,857

Reported Currency: USD 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30
Current Assets
Cash and Cash Equivalents 929,954 398,561 283,798 285,777 272,426 380,868 306,002 515,371 289,984 385,504 739,144 601,359 536,512 513,075 427,501 649,032 508,907 397,253 340,532 321,326 243,014 396,221 209,277 242,814 367,222 753,964 322,039 301,588 415,530 349,146 514,755 255,140 243,720 362,185 662,673 595,168 538,486 681,581 706,234 547,388
Short Term Investments 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
Cash + Short Term Investments 929,954 398,561 283,798 285,777 272,426 380,868 306,002 515,371 289,984 385,504 739,144 601,359 536,512 513,075 427,501 649,032 508,907 397,253 340,532 321,326 243,014 396,221 209,277 242,814 367,222 753,964 322,039 301,588 415,530 349,146 514,755 255,140 243,720 362,185 662,673 595,168 538,486 681,581 706,234 547,388
Net Receivables 1,544,482 1,432,040 1,548,675 1,561,162 1,460,970 1,516,871 1,497,062 1,514,455 1,446,670 1,347,514 1,351,144 1,329,051 1,240,516 1,137,223 1,203,429 1,142,583 1,222,154 1,217,190 1,269,150 1,288,755 1,272,053 1,231,859 1,283,775 1,281,260 1,414,941 1,385,567 1,446,556 1,395,745 1,299,427 1,265,201 1,199,137 1,180,146 1,167,313 1,120,490 1,193,844 1,149,414 1,133,213 1,186,746 1,338,586 1,303,431
Inventory 1,245,661 1,225,452 1,279,781 1,396,260 1,405,416 1,366,608 1,407,797 1,381,607 1,322,347 1,191,095 1,055,831 977,831 900,607 835,804 838,539 885,972 852,075 806,141 816,563 849,266 828,298 748,796 803,981 764,053 972,893 878,635 982,196 962,070 942,176 870,487 828,286 833,907 849,830 802,895 810,715 844,355 861,952 863,737 908,048 890,606
Other Current Assets 189,844 141,538 154,076 171,478 177,038 159,118 166,184 179,563 173,483 137,596 153,296 151,291 137,450 133,085 135,515 121,858 122,864 127,846 159,747 163,904 141,891 126,878 162,016 159,601 196,943 188,954 117,980 100,181 104,786 104,357 119,419 110,563 84,893 135,209 84,224 80,964 72,222 101,482 105,299 101,365
Total Current Assets 3,909,941 3,390,235 3,456,878 3,414,677 3,315,850 3,423,465 3,377,045 3,590,996 3,232,484 3,061,709 3,299,415 3,059,532 2,815,085 2,619,187 2,604,984 2,799,445 2,706,000 2,548,430 2,585,992 2,623,251 2,529,466 2,503,754 2,459,049 2,447,728 2,951,999 3,207,120 2,868,771 2,759,584 2,761,919 2,589,191 2,738,967 2,379,756 2,345,756 2,420,779 2,814,829 2,737,125 2,671,551 2,896,822 3,116,331 2,903,529
Non-Current Assets
Property, Plant and Equipment 1,024,338 1,031,816 992,157 1,016,206 1,011,707 1,004,825 958,894 963,780 960,130 957,310 906,268 895,551 881,131 897,326 879,620 858,274 841,813 842,318 820,582 815,003 797,682 806,497 806,737 805,009 1,030,645 999,772 1,012,765 978,621 946,376 945,670 839,430 853,584 858,984 854,269 824,032 827,908 821,736 837,069 818,730 821,589
Goodwill 4,959,533 4,881,687 4,607,123 4,698,604 4,680,713 4,669,494 4,532,333 4,481,451 4,526,137 4,558,822 4,153,846 4,126,691 4,046,552 4,072,542 3,966,890 3,919,851 3,860,817 3,783,347 3,760,428 3,795,588 3,777,277 3,677,328 3,719,598 3,715,365 4,682,939 4,591,912 4,633,749 4,564,266 4,508,720 4,562,677 4,039,935 4,034,499 4,034,620 3,737,389 3,441,780 3,455,814 3,464,041 3,491,557 3,446,317 3,350,687
Intangible Assets 1,525,350 1,483,913 1,235,643 1,274,179 1,301,696 1,333,735 1,313,001 1,294,626 1,311,688 1,359,522 1,036,085 1,049,109 1,040,057 1,083,772 1,065,815 1,084,834 1,096,140 1,055,014 1,080,130 1,129,352 1,149,136 1,134,256 1,195,850 1,228,605 1,609,728 1,609,927 1,741,130 1,757,675 1,782,107 1,802,923 1,475,757 1,499,894 1,543,397 1,413,223 1,230,312 1,276,018 1,309,135 1,369,520 1,327,232 1,279,558
Long Term Investments -349,212 -110,405 -341,773 -340,554 0 -35,690 0 0 -369,107 -945,044 -321,610 -311,496 -314,165 0 -304,688 -319,396 -338,586 0 -333,886 -336,989 -349,428 0 -330,888 -336,147 -438,016 0 -610,495 -630,079 -643,363 0 -586,408 -593,776 -603,496 0 -63,373 -67,224 -65,678 0 -58,164 -60,739
Tax Assets 349,212 110,405 341,773 340,554 358,831 35,690 389,133 366,498 369,107 945,044 321,610 311,496 314,165 0 304,688 319,396 338,586 0 333,886 336,989 349,428 0 330,888 336,147 438,016 0 610,495 630,079 643,363 0 586,408 593,776 603,496 0 63,373 67,224 65,678 0 58,164 60,739
Other Non-Current Assets 567,871 560,862 480,304 497,920 135,848 465,000 81,935 110,070 470,608 466,264 507,369 499,117 488,068 479,247 468,662 451,729 439,483 440,368 422,169 412,856 404,350 243,936 280,536 276,463 267,729 248,922 236,975 232,277 239,186 215,530 204,194 211,359 198,138 194,103 167,867 169,952 380,242 495,417 250,576 439,711
Total Non-Current Assets 8,077,092 7,958,278 7,315,227 7,486,909 7,488,795 7,473,054 7,275,296 7,216,425 7,268,563 7,341,918 6,603,568 6,570,468 6,455,808 6,532,887 6,380,987 6,314,688 6,238,253 6,121,047 6,083,309 6,152,799 6,128,445 5,862,017 6,002,721 6,025,442 7,591,041 7,450,533 7,624,619 7,532,839 7,476,389 7,526,800 6,559,316 6,599,336 6,635,139 6,198,984 5,663,991 5,729,692 5,975,154 6,193,563 5,842,855 5,891,545
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 11,987,033 11,348,513 10,772,105 10,901,586 10,804,645 10,896,519 10,652,341 10,807,421 10,501,047 10,403,627 9,902,983 9,630,000 9,270,893 9,152,074 8,985,971 9,114,133 8,944,253 8,669,477 8,669,301 8,776,050 8,657,911 8,365,771 8,461,770 8,473,170 10,543,040 10,657,653 10,493,390 10,292,423 10,238,308 10,115,991 9,298,283 8,979,092 8,980,895 8,619,763 8,478,820 8,466,817 8,646,705 9,090,385 8,959,186 8,795,074
Current Liabilities
Accounts Payable 969,763 958,542 970,671 1,028,928 1,039,162 1,068,144 1,143,253 1,200,612 1,136,553 1,073,568 1,047,824 1,006,557 911,074 853,942 899,814 912,588 947,006 983,293 952,708 960,432 952,162 969,531 948,640 938,425 997,704 979,446 976,257 954,115 880,755 830,318 748,799 723,693 706,191 650,880 622,807 606,346 584,100 615,332 649,805 625,513
Short Term Debt 968,972 517,072 206,956 446,175 514,567 735,772 788,860 393,654 113,480 105,702 37,382 30,612 29,436 48,834 90,500 505,000 500,000 84,700 182,700 357,700 346,255 220,318 298,659 284,630 426,251 581,102 484,088 606,965 748,426 414,550 513,980 344,157 405,858 151,122 461,305 381,951 625,502 777,956 153,066 50,749
Tax Payables 189,822 68,317 34,251 45,291 62,860 65,209 51,631 53,461 118,050 141,991 37,382 30,612 29,436 70,499 11,199 35,660 16,295 52,167 24,173 20,938 14,566 48,639 16,300 11,717 24,955 59,650 18,779 14,005 76,572 73,651 25,448 20,759 9,359 31,708 17,351 80,753 32,498 39,523 7,305 2,624
Deferred Revenue 242,058 211,292 256,130 261,202 285,209 256,933 246,181 253,632 245,274 227,549 195,509 189,317 195,201 184,845 11,199 35,660 16,295 44,001 24,173 20,938 627,924 36,461 16,300 11,717 24,955 52,755 18,779 14,005 76,572 42,000 608,014 20,759 9,359 28,072 17,351 80,753 32,498 20,678 7,305 2,624
Other Current Liabilities 803,642 812,930 754,023 687,791 669,555 712,425 710,460 699,737 751,615 843,522 725,166 674,925 639,651 651,177 764,858 660,513 631,060 637,897 665,721 616,045 20,581 601,111 626,706 579,155 631,678 684,890 688,132 640,261 613,450 653,450 20,278 551,758 527,401 537,108 567,236 544,655 539,954 625,388 583,788 552,814
Total Current Liabilities 2,984,435 2,499,836 2,187,780 2,424,096 2,508,493 2,773,274 2,888,754 2,547,635 2,246,922 2,250,341 2,005,881 1,901,411 1,775,362 1,738,798 1,766,371 2,113,761 2,094,361 1,749,891 1,825,302 1,955,115 1,946,922 1,827,421 1,890,305 1,813,927 2,080,588 2,298,193 2,167,256 2,215,346 2,319,203 1,940,318 1,891,071 1,640,367 1,648,809 1,367,182 1,668,699 1,613,705 1,782,054 2,039,354 1,393,964 1,231,700
Non-Current Liabilities
Long Term Debt 2,973,485 3,164,742 2,944,747 2,976,573 2,961,362 2,942,513 2,842,662 2,936,124 2,981,922 3,018,714 3,060,184 3,083,246 3,063,374 3,108,829 3,047,216 3,000,870 2,963,018 2,985,716 2,908,729 2,946,493 2,940,967 2,943,660 2,981,923 2,974,940 3,032,003 2,986,702 2,985,048 2,925,472 2,887,962 3,206,637 2,613,761 2,607,066 2,610,642 2,617,342 2,224,943 2,225,063 2,217,874 2,253,041 2,570,257 2,596,344
Deferred Revenue 27,845 19,544 28,024 28,024 19,593 19,879 389,133 366,498 27,985 21,513 48,376 49,937 49,937 13,921 47,964 47,964 52,000 9,121 54,304 54,304 54,304 9,382 98,954 98,954 98,954 9,916 0 0 0 12,526 0 0 0 12,437 0 0 36,711 8,599 80,731 105,730
Deferred Tax 349,212 346,383 341,773 340,554 358,831 894,366 389,133 366,498 369,107 945,044 321,610 311,496 314,165 918,674 304,688 319,396 338,586 901,210 333,886 336,989 349,428 826,024 330,888 336,147 438,016 989,578 610,495 630,079 643,363 1,169,290 586,408 593,776 603,496 990,664 569,203 577,258 578,438 1,046,547 533,994 503,792
Other Non-Current Liabilities 499,204 211,403 437,281 470,234 495,805 -19,879 151,233 202,143 545,335 -21,513 575,114 564,606 568,911 -13,921 573,311 542,615 515,607 -9,121 529,437 527,878 528,837 -9,382 411,766 408,611 447,857 -9,916 454,901 449,092 434,365 -12,526 418,143 424,148 419,815 -12,437 449,671 458,309 452,518 42,119 458,301 460,882
Total Non-Current Liabilities 3,849,746 3,742,072 3,751,825 3,815,385 3,835,591 3,836,879 3,772,161 3,871,263 3,924,349 3,963,758 4,005,284 4,009,285 3,996,387 4,027,503 3,973,179 3,910,845 3,869,211 3,886,926 3,826,356 3,865,664 3,873,536 3,769,684 3,823,531 3,818,652 4,016,830 3,976,280 4,050,444 4,004,643 3,965,690 4,375,927 3,618,312 3,624,990 3,633,953 3,608,006 3,243,817 3,260,630 3,285,541 3,350,306 3,643,283 3,666,748
Total Liabilities 6,834,181 6,241,908 5,939,605 6,239,481 6,344,084 6,610,153 6,660,915 6,418,898 6,171,271 6,214,099 6,011,165 5,910,696 5,771,749 5,766,301 5,739,550 6,024,606 5,963,572 5,636,817 5,651,658 5,820,779 5,820,458 5,597,105 5,713,836 5,632,579 6,097,418 6,274,473 6,217,700 6,219,989 6,284,893 6,316,245 5,509,383 5,265,357 5,282,762 4,975,188 4,912,516 4,874,335 5,067,595 5,389,660 5,037,247 4,898,448
Common Stock 259,943 259,842 259,835 259,818 259,794 259,644 259,606 259,601 259,573 259,457 259,396 259,371 259,338 258,982 258,893 258,768 258,745 258,552 258,426 258,315 258,214 257,822 257,775 257,394 257,282 256,992 256,896 256,846 256,767 256,538 256,451 256,324 256,251 256,113 256,074 256,064 256,009 255,893 255,831 255,756
Retained Earnings 11,556,408 10,995,624 10,770,778 10,552,433 10,380,895 10,223,070 10,030,406 9,816,960 9,599,195 9,445,245 9,154,512 8,962,863 8,769,709 8,608,284 8,497,462 8,368,620 8,314,525 8,211,257 8,114,260 7,979,597 7,851,382 7,815,486 7,744,361 7,657,860 8,527,276 8,455,501 8,232,463 8,126,918 8,031,526 7,927,795 7,835,213 7,773,634 7,720,658 7,686,642 7,610,042 7,489,029 7,219,850 7,074,782 6,971,224 6,804,943
Accumulated Other Comprehensive Income/Loss -254,403 -237,866 -280,931 -227,502 -249,148 -266,223 -364,694 -247,997 -168,821 -154,052 -162,065 -138,059 -160,730 -153,254 -232,715 -263,629 -311,578 -216,026 -257,190 -208,113 -190,946 -243,096 -193,325 -179,779 -151,516 -194,759 -192,228 -287,382 -313,316 -359,326 -267,678 -281,543 -241,611 -254,573 -251,145 -197,634 -237,941 -158,931 -35,012 40,330
Total Stockholders Equity 5,152,852 5,106,605 4,832,500 4,662,105 4,460,561 4,286,366 3,991,426 4,388,523 4,329,776 4,189,528 3,891,818 3,719,304 3,499,144 3,385,773 3,246,421 3,089,527 2,980,681 3,032,660 3,017,643 2,955,271 2,837,453 2,768,666 2,747,934 2,840,591 4,445,622 4,383,180 4,275,690 4,072,434 3,953,415 3,799,746 3,788,900 3,713,735 3,698,133 3,644,575 3,566,304 3,592,482 3,579,110 3,700,725 3,921,939 3,896,626
Total Investments -349,212 -110,405 -341,773 -340,554 0 -35,690 0 0 -369,107 -945,044 -321,610 -311,496 -314,165 0 -304,688 -319,396 -338,586 0 -333,886 -336,989 -349,428 0 -330,888 -336,147 -438,016 0 -610,495 -630,079 -643,363 0 -586,408 -593,776 -603,496 0 -63,373 -67,224 -65,678 0 -58,164 -60,739
Total Debt 3,942,457 3,681,814 3,151,703 3,422,748 3,475,929 3,678,285 3,631,522 3,329,778 3,095,402 3,124,416 3,060,184 3,083,246 3,063,374 3,108,829 3,137,716 3,505,870 3,463,018 3,070,416 3,091,429 3,304,193 3,287,222 3,163,978 3,280,582 3,259,570 3,458,254 3,567,804 3,469,136 3,532,437 3,636,388 3,621,187 3,127,741 2,951,223 3,016,500 2,768,464 2,686,248 2,607,014 2,843,376 3,030,997 2,723,323 2,647,093
Net Debt 3,012,503 3,283,253 2,867,905 3,136,971 3,203,503 3,297,417 3,325,520 2,814,407 2,805,418 2,738,912 2,321,040 2,481,887 2,526,862 2,595,754 2,710,215 2,856,838 2,954,111 2,673,163 2,750,897 2,982,867 3,044,208 2,767,757 3,071,305 3,016,756 3,091,032 2,813,840 3,147,097 3,230,849 3,220,858 3,272,041 2,612,986 2,696,083 2,772,780 2,406,279 2,023,575 2,011,846 2,304,890 2,349,416 2,017,089 2,099,705

Reported Currency: USD 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30
Cash Flows from Operating Activities
Net Income 632,221 296,262 289,753 242,239 228,574 263,579 286,026 289,618 226,153 362,785 263,756 264,508 232,769 182,106 200,300 124,766 176,279 168,122 206,006 198,085 105,705 141,569 157,305 139,958 131,435 296,448 178,912 164,058 172,247 161,162 130,084 118,290 99,356 141,825 186,098 332,396 209,510 169,294 231,844 213,959
Depreciation & Amortization 84,709 80,461 80,315 78,791 77,896 76,730 76,514 75,291 79,003 71,887 72,911 71,519 73,806 73,207 69,489 67,603 68,752 69,993 66,787 67,769 67,738 76,562 68,090 39,905 98,023 100,360 100,864 97,418 95,598 97,318 86,723 88,094 88,604 91,706 77,174 78,027 80,182 72,046 77,550 78,593
Deferred Income Tax 0 -90,726 0 0 0 -28,138 0 0 0 -48,322 0 0 0 -25,643 557 781 -6,551 -11,966 0 0 46,946 -37,523 -5,621 2,127 -52 -119,753 -22,686 -69,992 41,572 -87,979 -3,181 -33,908 45,654 10,707 1,182 -73,648 55,843 33,557 -14,983 -64,329
Stock Based Compensation 15,159 5,997 6,745 6,441 12,282 6,164 6,326 7,218 11,113 6,058 6,660 6,872 11,521 9,435 7,371 4,968 3,252 5,209 7,876 8,435 8,182 7,852 5,443 3,089 7,314 4,718 4,341 4,664 12,805 3,224 3,431 2,973 11,387 5,172 6,674 5,464 13,387 6,918 8,297 7,912
Change in Working Capital -69,311 251,679 24,208 -142,433 -83,656 -24,839 -76,579 -190,795 -292,908 95,301 10,478 -82,364 -131,881 165,213 60,240 65,354 -148,511 109,670 70,930 -57,844 -206,410 180,476 8,633 -55,733 -189,250 167,755 12,595 -22,172 -147,016 193,904 19,184 45,410 -87,881 40,671 27,734 41,892 -124,988 136,193 -1,692 -35,386
Accounts Receivable -92,989 151,392 -32,831 -96,989 64,929 18,810 -23,155 -107,456 -97,220 20,981 -30,329 -75,872 -116,320 90,776 -41,686 98,630 -25,313 59,700 -4,375 -20,976 -42,252 32,114 -11,684 -105,394 -2,609 22,298 -20,077 -83,720 -23,207 -12,858 -32,220 -19,674 20,103 78,444 -57,987 -10,278 27,737 118,277 -42,960 -65,887
Inventory -33,174 103,610 57,798 13,256 -29,213 87,404 -62,633 -87,082 -136,722 -72,101 -80,619 -69,482 -75,421 29,879 61,523 -18,947 -61,936 17,542 19,142 -20,513 -73,041 45,299 -45,011 -12,234 -73,106 80,296 279 -17,647 -75,485 47,081 -4,794 13,049 -29,478 41,071 21,197 19,722 -18,861 42,751 -9,205 -47,970
Accounts Payable 26,440 -37,135 -27,225 -9,945 -30,271 -106,091 -26,316 89,345 58,484 29,457 50,289 85,822 63,766 -3,565 -20,062 -46,764 -25,245 22,145 3,253 15,510 -22,638 18,663 23,306 61,338 3,254 20,125 6,249 53,844 43,833 20,113 33,205 19,676 -14,299 8,946 27,391 25,464 -18,876 -27,108 28,559 19,955
Other Working Capital 30,412 33,812 26,466 -48,755 -89,101 -24,962 35,525 -85,602 -117,450 116,964 71,137 -22,832 -3,906 48,123 60,465 32,435 -36,017 10,283 52,910 -31,865 -68,479 84,400 42,022 557 -116,789 45,036 26,144 25,351 -92,157 139,568 22,993 32,359 -64,207 -87,790 37,133 6,984 -114,988 2,273 21,914 58,516
Other Non-Cash Items -211,885 -27,323 -17,564 10,216 6,188 45,147 -27,662 -2,559 322 -160,430 -2,476 -462 -9,031 13,573 1,290 8,337 -17,358 20,180 -734 -7,736 2,363 -4,775 6,548 29,535 -12,275 -129,934 -6,009 -18,099 -97,135 -78,600 -4,576 -12,991 -23,707 4,265 -98,285 -177,990 -99,885 7,052 -10,773 76,036
Net Cash Provided by Operating Activities 166,593 516,350 383,457 195,254 241,284 338,643 264,625 178,773 23,683 327,279 351,329 260,073 177,184 417,891 339,247 271,809 75,863 361,208 350,865 208,709 24,524 364,161 240,398 158,881 35,195 319,594 268,017 155,877 78,071 289,029 231,665 207,868 133,413 294,346 200,577 206,141 134,049 425,060 290,243 276,785
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -44,475 -61,010 -43,128 -40,079 -48,375 -54,923 -65,462 -50,196 -50,381 -50,308 -47,926 -41,971 -31,260 -42,128 -44,393 -38,999 -40,172 -49,528 -46,184 -53,970 -37,122 -36,438 -38,192 -38,003 -58,361 -46,586 -59,555 -48,335 -42,259 -49,437 -43,116 -35,422 -37,230 -42,972 -39,516 -43,807 -27,956 -53,394 -35,313 -43,924
Acquisitions Net 466,855 -526,457 -7,166 1,164 2,007 -83,559 -220,843 -8,453 3,177 -665,806 -90,100 -81,187 0 -77,112 -21,285 -30,418 -191,571 -24,218 -383 -18,248 -172,838 1,868 0 -172 -66,316 241,028 0 -24,790 120,397 -900,802 -26,592 -39,178 -388,758 -561,343 4,314 500,000 178,500 -423,468 -48,833 -28,735
Purchases of Investments 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
Sales/Maturities of Investments 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
Other Investing Activities 7,471 -2,910 51 -3,539 2,812 -381 97 -10,241 3,418 10,003 2,587 1,527 1,688 859 954 1,654 1,232 25,548 -2,045 2,463 -7,730 -785 2,270 -23,711 -11,345 6,716 4,127 21,988 3,642 7,778 3,598 5,185 131 -11,269 1,748 -1,102 6,841 -62 8,145 -30,510
Net Cash Used for Investing Activities 429,851 -590,377 -50,243 -42,454 -43,556 -138,863 -286,208 -68,890 -46,963 -706,111 -135,439 -121,631 -29,572 -118,381 -64,724 -67,763 -230,511 -48,198 -48,612 -69,755 -217,690 -35,355 -35,922 -61,886 -136,022 201,158 -55,428 -51,137 81,780 -942,461 -66,110 -69,415 -425,857 -615,584 -33,454 455,091 157,385 -476,924 -76,001 -103,169
Cash Flows from Financing Activities
Debt Repayment -500,690 -261,326 -239,219 -68,392 -221,205 -53,037 -394,976 -280,174 0 0 0 0 0 0 0 0 0 -805,112 0 0 0 0 0 0 -350,000 0 0 0 0 0 0 0 0 -299,972 -34 -11 -31 -4,953 -1,568 2
Common Stock Issued 0 -541,150 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 749,469 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 79,445 -242,905 -149,714 0 0 0
Common Stock Repurchased -500,000 197 -1,266 1,919 -12,987 -2,359 -500,172 -87,060 -10,046 -7,086 -1,770 -2,615 -52,090 -53,363 -10,233 -1,198 -52,916 -120,000 -23,280 -1,601 -19,608 -4,017 -171,035 -706,259 -59,920 -105,023 -1,784 -3,151 -8,877 -2,676 -5,584 -2,607 -4,833 -221 -100,030 -300,079 -200,055 -209,840 -76,453 -37,044
Dividends Paid -71,437 -71,415 -71,408 -70,701 -70,773 -70,915 -72,580 -71,853 -72,203 -72,091 -72,107 -71,354 -71,344 -71,284 -71,458 -70,671 -70,899 -71,125 -71,342 -69,921 -69,809 -70,444 -70,804 -69,631 -72,691 -73,410 -73,367 -68,666 -68,516 -68,580 -68,506 -65,313 -65,940 -65,225 -65,085 -63,217 -64,442 -65,854 -66,203 -62,445
Other Financing Activities -10,035 -762 -2,089 1,169 -14,587 -53,412 393,908 279,382 7,045 104,095 -733 -1,980 -805 -98,307 -425,374 3,213 404,769 -8,844 -183,279 9,325 105,876 -74,064 9,363 548,156 193,508 90,894 -124,267 -147,607 -24,777 552,868 166,997 -62,365 244,447 384,277 -330 -2,117 -2,361 329,667 105,690 -14,714
Net Cash Used Provided by Financing Activities -80,782 189,149 -312,716 -137,924 -306,565 -126,686 -178,844 120,469 -75,204 24,918 -74,610 -75,949 -124,239 -222,954 -496,832 -67,458 280,954 -255,612 -277,901 -60,596 36,067 -148,525 -232,476 -227,734 -289,103 -87,539 -197,634 -216,273 -93,293 484,288 98,491 -127,678 178,507 19,080 -86,034 -608,329 -416,603 49,020 -38,534 -114,201
Effect of Forex Changes on Cash -1,569 -359 -5,177 -1,525 395 1,772 -8,942 -4,965 2,964 274 -3,495 2,354 64 9,018 778 3,537 -14,652 -677 -5,146 -46 3,892 6,663 -5,537 6,331 3,188 -1,288 5,496 -2,409 -174 3,535 -4,431 645 -4,528 1,670 -13,584 3,779 -17,926 -21,809 -16,862 1,934
Net Change in Cash 531,393 114,763 15,321 13,351 -108,442 74,866 -209,369 225,387 -95,520 -353,640 137,785 64,847 23,437 85,574 -221,531 140,125 111,654 56,721 19,206 78,312 -153,207 186,944 -33,537 -124,408 -386,742 431,925 20,451 -113,942 66,384 -165,609 259,615 11,420 -118,465 -300,488 67,505 56,682 -143,095 -24,653 158,846 61,349
Cash at End of Period 929,954 415,861 301,098 285,777 272,426 380,868 306,002 515,371 289,984 385,504 739,144 601,359 536,512 513,075 427,501 649,032 508,907 397,253 340,532 321,326 243,014 396,221 209,277 242,814 367,222 753,964 322,039 301,588 415,530 349,146 514,755 255,140 243,720 362,185 662,673 595,168 538,486 681,581 706,234 547,388
Cash at Start of Period 398,561 301,098 285,777 272,426 380,868 306,002 515,371 289,984 385,504 739,144 601,359 536,512 513,075 427,501 649,032 508,907 397,253 340,532 321,326 243,014 396,221 209,277 242,814 367,222 753,964 322,039 301,588 415,530 349,146 514,755 255,140 243,720 362,185 662,673 595,168 538,486 681,581 706,234 547,388 486,039
Free Cash Flow
Operating Cash Flow 166,593 516,350 383,457 195,254 241,284 338,643 264,625 178,773 23,683 327,279 351,329 260,073 177,184 417,891 339,247 271,809 75,863 361,208 350,865 208,709 24,524 364,161 240,398 158,881 35,195 319,594 268,017 155,877 78,071 289,029 231,665 207,868 133,413 294,346 200,577 206,141 134,049 425,060 290,243 276,785
Capital Expenditure -44,475 -61,010 -43,128 -40,079 -48,375 -54,923 -65,462 -50,196 -50,381 -50,308 -47,926 -41,971 -31,260 -42,128 -44,393 -38,999 -40,172 -49,528 -46,184 -53,970 -37,122 -36,438 -38,192 -38,003 -58,361 -46,586 -59,555 -48,335 -42,259 -49,437 -43,116 -35,422 -37,230 -42,972 -39,516 -43,807 -27,956 -53,394 -35,313 -43,924
Free Cash Flow 122,118 455,340 340,329 155,175 192,909 283,720 199,163 128,577 -26,698 276,971 303,403 218,102 145,924 375,763 294,854 232,810 35,691 311,680 304,681 154,739 -12,598 327,723 202,206 120,878 -23,166 273,008 208,462 107,542 35,812 239,592 188,549 172,446 96,183 251,374 161,061 162,334 106,093 371,666 254,930 232,861