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 | 2024-08-31 | 2023-08-31 | 2022-08-31 | 2021-08-31 | 2020-08-31 | 2019-08-31 | 2018-08-31 | 2017-08-31 | 2016-08-31 | 2015-08-31 | 2014-08-31 | 2013-08-31 | 2012-08-31 | 2011-08-31 | 2010-08-31 | 2009-08-31 | 2008-08-31 | 2007-08-31 | 2006-08-31 | 2005-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 27,490,000 | 28,883,000 | 34,702,000 | 33,478,000 | 29,285,000 | 27,266,438 | 25,282,320 | 22,095,416 | 19,063,121 | 18,353,086 | 17,899,196 | 15,762,146 | 18,336,894 | 17,151,941 | 16,518,827 | 13,409,411 | 11,684,538 | 12,779,703 | 12,290,592 | 10,265,447 | 7,524,386 |
Revenue Growth | - | -16.77% | 3.66% | 14.32% | 7.40% | 7.85% | 14.42% | 15.91% | 3.87% | 2.54% | 13.56% | -14.04% | 6.91% | 3.83% | 23.19% | 14.76% | -8.57% | 3.98% | 19.73% | 36.43% | |
Cost of Revenue | 24,991,000 | 26,207,000 | 31,835,000 | 30,846,000 | 26,926,000 | 25,335,625 | 23,368,919 | 20,388,624 | 17,517,478 | 16,825,382 | 16,395,978 | 14,736,543 | 16,977,032 | 15,842,896 | 15,264,257 | 12,405,267 | 10,965,723 | 11,911,902 | 11,478,562 | 9,500,547 | 6,895,880 |
Gross Profit | 2,499,000 | 2,676,000 | 2,867,000 | 2,632,000 | 2,359,000 | 1,930,813 | 1,913,401 | 1,706,792 | 1,545,643 | 1,527,704 | 1,503,218 | 1,025,603 | 1,359,862 | 1,309,045 | 1,254,570 | 1,004,144 | 718,815 | 867,801 | 812,030 | 764,900 | 628,506 |
Gross Profit Margin | 9.09% | 9.26% | 8.26% | 7.86% | 8.06% | 7.08% | 7.57% | 7.72% | 8.11% | 8.32% | 8.40% | 6.51% | 7.42% | 7.63% | 7.59% | 7.49% | 6.15% | 6.79% | 6.61% | 7.45% | 8.35% |
Research and Development | 37,000 | 39,000 | 34,000 | 33,000 | 34,000 | 44,143 | 42,861 | 38,531 | 29,680 | 31,954 | 27,645 | 28,611 | 28,468 | 25,837 | 25,034 | 28,085 | 27,321 | 32,984 | 36,381 | 34,975 | 22,507 |
General and Administrative Expenses | 1,151,000 | 1,160,000 | 1,206,000 | 1,154,000 | 1,213,000 | 1,174,694 | 1,111,347 | 1,050,716 | 907,702 | 924,427 | 862,647 | 675,730 | 688,752 | 644,452 | 604,179 | 589,738 | 495,941 | 491,324 | 491,967 | 382,210 | 278,866 |
Total Operating Expenses | 1,253,000 | 663,000 | 1,273,000 | 1,221,000 | 1,294,000 | 1,274,381 | 1,186,131 | 1,127,737 | 972,906 | 993,502 | 914,741 | 728,198 | 733,374 | 687,114 | 651,264 | 668,361 | 554,301 | 561,596 | 557,695 | 441,508 | 341,135 |
Operating Income or Loss | 1,150,000 | 2,013,000 | 1,537,000 | 1,393,000 | 1,055,000 | 861,643 | 701,356 | 542,153 | 410,230 | 522,833 | 555,411 | 204,074 | 511,438 | 621,931 | 578,734 | 327,566 | -910,201 | 251,397 | 181,939 | 241,807 | 287,371 |
Operating Margin | 4.19% | 6.97% | 4.43% | 4.16% | 3.60% | 3.16% | 2.77% | 2.45% | 2.15% | 2.85% | 3.10% | 1.29% | 2.79% | 3.63% | 3.50% | 2.44% | -7.79% | 1.97% | 1.48% | 2.36% | 3.82% |
Interest Expense | 126,000 | 173,000 | 202,000 | 151,000 | 130,000 | 173,877 | 221,020 | 168,752 | 153,997 | 135,788 | 123,765 | 131,951 | 125,374 | 113,031 | 97,547 | 80,299 | 82,247 | 94,316 | 86,069 | 0 | 0 |
EBITDA | 1,610,000 | 2,623,000 | 2,533,000 | 2,358,000 | 1,966,000 | 1,230,298 | 1,412,990 | 1,296,106 | 1,154,687 | 1,230,954 | 1,117,653 | 784,683 | 921,293 | 964,571 | 905,679 | 605,501 | -910,201 | 527,820 | 420,284 | 520,666 | 506,492 |
Depreciation and Amortization | 490,000 | 696,000 | 924,000 | 925,000 | 876,000 | 794,582 | 771,833 | 773,703 | 760,380 | 696,752 | 529,176 | 487,278 | 418,117 | 353,492 | 319,179 | 25,934 | 31,039 | 276,311 | 239,702 | 197,274 | 219,121 |
Income Before Tax | 1,655,000 | 1,751,000 | 1,262,000 | 1,231,000 | 944,000 | 260,738 | 450,704 | 373,401 | 256,233 | 387,045 | 431,646 | 72,123 | 386,064 | 508,900 | 481,187 | 247,267 | -1,005,133 | 157,193 | 94,513 | 225,116 | 276,372 |
Income Tax Expense | 361,000 | 363,000 | 444,000 | 235,000 | 246,000 | 203,959 | 161,230 | 285,860 | 129,066 | 132,149 | 137,461 | 73,711 | 15,973 | 112,811 | 98,229 | 76,501 | 160,898 | 25,119 | 21,401 | 60,598 | 44,525 |
Net Income | 1,294,000 | 1,388,000 | 818,000 | 996,000 | 696,000 | 54,000 | 287,111 | 86,330 | 129,090 | 254,095 | 284,019 | 241,313 | 371,482 | 394,687 | 381,063 | 168,840 | -1,165,212 | 133,892 | 73,236 | 164,518 | 231,847 |
Net Income Margin | 4.75% | 4.81% | 2.36% | 2.98% | 2.38% | 0.20% | 1.14% | 0.39% | 0.68% | 1.38% | 1.59% | 1.53% | 2.03% | 2.30% | 2.31% | 1.26% | -9.97% | 1.05% | 0.60% | 1.60% | 3.08% |
EPS | 10.50 | 11.34 | 6.15 | 7.05 | 4.69 | 0.36 | 1.85 | 0.50 | 0.71 | 1.33 | 1.47 | 1.19 | 1.83 | 1.91 | 1.78 | 0.79 | -5.63 | 0.65 | 0.36 | 0.79 | 1.01 |
EPS Diluted | 10.43 | 11.17 | 6.02 | 6.90 | 4.58 | 0.35 | 1.81 | 0.49 | 0.69 | 1.32 | 1.45 | 1.19 | 1.79 | 1.87 | 1.73 | 0.78 | -5.63 | 0.65 | 0.35 | 0.77 | 0.98 |
Weighted Average Shares Out | - | 122,400 | 133,000 | 141,200 | 148,500 | 151,613 | 155,613 | 172,237 | 181,902 | 190,413 | 193,689 | 202,497 | 203,096 | 206,160 | 214,502 | 214,332 | 207,002 | 205,275 | 203,779 | 207,413 | 202,501 |
Weighted Average Shares Out Diluted | - | 124,300 | 135,900 | 144,400 | 152,100 | 155,274 | 158,647 | 175,044 | 185,838 | 192,750 | 196,005 | 202,497 | 207,815 | 211,181 | 220,719 | 217,597 | 207,002 | 206,158 | 206,972 | 212,540 | 207,706 |
Reported Currency: USD | Q1 | 2024-08-31 | 2023-08-31 | 2022-08-31 | 2021-08-31 | 2020-08-31 | 2019-08-31 | 2018-08-31 | 2017-08-31 | 2016-08-31 | 2015-08-31 | 2014-08-31 | 2013-08-31 | 2012-08-31 | 2011-08-31 | 2010-08-31 | 2009-08-31 | 2008-08-31 | 2007-08-31 | 2006-08-31 | 2005-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 2,058,000 | 2,201,000 | 1,804,000 | 1,478,000 | 1,567,000 | 1,393,557 | 1,163,343 | 1,257,949 | 1,189,919 | 912,059 | 913,963 | 1,000,249 | 1,011,373 | 1,217,256 | 888,611 | 744,329 | 876,272 | 772,923 | 663,625 | 773,563 | 796,071 |
Short Term Investments | 0 | 0 | 25,000 | 16,000 | 18,000 | 16,556 | 14,088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 2,058,000 | 2,201,000 | 1,804,000 | 1,478,000 | 1,567,000 | 1,393,557 | 1,163,343 | 1,257,949 | 1,189,919 | 912,059 | 913,963 | 1,000,249 | 1,011,373 | 1,217,256 | 888,611 | 744,329 | 876,272 | 772,923 | 663,625 | 773,563 | 796,071 |
Net Receivables | 3,718,000 | 4,604,000 | 4,682,000 | 5,191,000 | 4,139,000 | 2,847,743 | 3,657,166 | 1,693,268 | 1,397,424 | 1,359,610 | 1,467,247 | 1,208,516 | 1,168,954 | 1,135,964 | 1,134,781 | 1,443,879 | 1,298,410 | 1,500,065 | 1,374,515 | 1,305,531 | 955,353 |
Inventory | 4,320,000 | 4,276,000 | 5,206,000 | 6,128,000 | 4,414,000 | 3,131,783 | 3,023,003 | 3,457,706 | 2,942,083 | 2,456,612 | 2,507,264 | 2,008,077 | 2,302,155 | 2,268,949 | 2,227,339 | 1,943,602 | 1,226,656 | 1,528,862 | 1,374,400 | 1,452,737 | 818,435 |
Other Current Assets | 3,132,000 | 1,710,000 | 3,038,000 | 1,111,000 | 757,000 | 639,000 | 501,573 | 1,738,537 | 1,585,854 | 1,708,930 | 977,835 | 1,142,175 | 1,508,933 | 1,017,159 | 884,629 | 371,675 | 275,488 | 337,287 | 253,753 | 147,134 | 191,411 |
Total Current Assets | 13,228,000 | 12,791,000 | 14,730,000 | 13,908,000 | 10,877,000 | 9,134,885 | 8,345,085 | 7,549,923 | 6,626,683 | 5,848,381 | 5,866,309 | 5,359,017 | 5,820,245 | 5,639,328 | 5,135,360 | 4,503,485 | 3,676,826 | 4,139,137 | 3,666,293 | 3,678,965 | 2,685,935 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 3,300,000 | 3,384,000 | 3,504,000 | 4,454,000 | 4,465,000 | 4,028,159 | 3,333,750 | 3,198,016 | 3,228,678 | 3,331,879 | 2,804,333 | 2,271,705 | 2,395,598 | 1,779,155 | 1,641,335 | 1,451,392 | 1,377,729 | 1,392,479 | 1,261,481 | 985,262 | 880,736 |
Goodwill | 0 | 661,000 | 621,000 | 704,000 | 715,000 | 696,853 | 622,255 | 627,745 | 608,184 | 594,773 | 462,382 | 383,644 | 436,205 | 95,018 | 36,199 | 28,455 | 25,120 | 1,119,110 | 1,124,484 | 608,067 | 384,239 |
Intangible Assets | 0 | 143,000 | 142,000 | 158,000 | 182,000 | 209,870 | 256,853 | 279,131 | 284,596 | 296,954 | 283,536 | 244,056 | 304,230 | 119,053 | 89,106 | 104,113 | 131,168 | 172,835 | 146,592 | 80,707 | 453,301 |
Long Term Investments | 0 | 0 | 0 | 13,000 | 9,000 | 0 | 33,102 | 47,300 | 49,800 | 0 | 0 | 0 | 0 | 15,651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 125,000 | 96,000 | 159,000 | 199,000 | 176,000 | 165,407 | 198,827 | 218,252 | 205,722 | 148,859 | 85,169 | 92,702 | 94,069 | 73,411 | 74,989 | 55,101 | 49,673 | 155,508 | 89,562 | 46,356 | 24,727 |
Other Non-Current Assets | 280,000 | 276,000 | 268,000 | 281,000 | 230,000 | 162,242 | 180,603 | 125,274 | 92,332 | 101,831 | 101,478 | 128,622 | 103,434 | 81,525 | 80,951 | 74,669 | 57,342 | 53,068 | 6,820 | 12,373 | 32,563 |
Total Non-Current Assets | 4,543,000 | 4,560,000 | 4,694,000 | 5,809,000 | 5,777,000 | 5,262,531 | 4,625,390 | 4,495,718 | 4,469,312 | 4,474,296 | 3,736,898 | 3,120,729 | 3,333,536 | 2,163,813 | 1,922,580 | 1,713,730 | 1,641,032 | 2,893,000 | 2,628,939 | 1,732,765 | 1,391,327 |
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 | 17,771,000 | 17,351,000 | 19,424,000 | 19,717,000 | 16,654,000 | 14,397,416 | 12,970,475 | 12,045,641 | 11,095,995 | 10,322,677 | 9,603,207 | 8,479,746 | 9,153,781 | 7,803,141 | 7,057,940 | 6,217,215 | 5,317,858 | 7,032,137 | 6,295,232 | 5,411,730 | 4,077,262 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 6,875,000 | 6,190,000 | 5,679,000 | 8,006,000 | 6,841,000 | 5,687,000 | 5,166,780 | 4,942,932 | 4,257,623 | 3,593,195 | 3,663,264 | 3,060,814 | 3,301,235 | 2,992,865 | 2,885,168 | 2,741,719 | 1,938,009 | 2,218,969 | 2,001,508 | 2,231,864 | 1,339,866 |
Short Term Debt | 2,975,000 | 93,000 | 178,000 | 539,000 | 204,000 | 161,000 | 375,181 | 25,197 | 445,498 | 45,810 | 323,833 | 12,960 | 215,536 | 18,031 | 74,160 | 167,566 | 197,575 | 269,937 | 501,716 | 63,813 | 674 |
Tax Payables | 92,000 | 109,000 | 131,000 | 182,000 | 178,000 | 148,629 | 136,689 | 148,884 | 100,902 | 90,804 | 96,379 | 27,623 | 40,332 | 35,665 | 32,987 | 19,236 | 11,831 | 25,897 | 58,127 | 40,240 | 2,823 |
Deferred Revenue | 0 | 1,017,000 | 131,000 | 796,000 | 559,000 | 496,219 | 511,329 | 691,365 | 1,017,144 | 893,148 | 1,181,363 | 785,599 | 40,332 | 35,665 | 32,987 | -131,296 | 11,831 | 532,837 | 429,496 | 365,417 | 224,766 |
Other Current Liabilities | 2,492,000 | 4,373,000 | 6,707,000 | 4,174,000 | 2,901,000 | 3,062,854 | 2,342,126 | 1,422,495 | 1,049,426 | 945,099 | 1,591,665 | 1,219,700 | 1,307,331 | 812,435 | 897,573 | 676,653 | 538,511 | 532,837 | 429,496 | 365,417 | 224,766 |
Total Current Liabilities | 12,434,000 | 11,782,000 | 12,695,000 | 13,697,000 | 10,683,000 | 9,059,483 | 8,532,105 | 7,230,873 | 6,870,593 | 5,568,056 | 5,675,141 | 4,321,097 | 4,864,434 | 3,858,996 | 3,889,888 | 3,454,642 | 2,685,926 | 3,047,640 | 2,990,847 | 2,701,334 | 1,568,129 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 304,000 | 3,164,000 | 3,144,000 | 3,190,000 | 3,434,000 | 2,980,000 | 2,121,284 | 2,493,502 | 1,632,592 | 2,074,012 | 1,346,558 | 1,669,585 | 1,690,426 | 1,658,326 | 1,112,594 | 1,018,930 | 1,036,873 | 1,099,473 | 760,477 | 329,696 | 326,580 |
Deferred Revenue | 0 | 0 | 131,000 | 122,000 | 178,000 | 148,629 | 136,689 | 148,884 | 100,902 | 90,804 | 96,379 | 87,555 | 80,368 | 68,525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 139,000 | 143,000 | 268,000 | 122,000 | 111,000 | 114,657 | 115,818 | 114,385 | 49,327 | 54,290 | 82,167 | 61,670 | 73,173 | 24,245 | 104,212 | 1,462 | 82,526 | 9,409 | 13,677 | 7,846 | 0 |
Other Non-Current Liabilities | 3,301,000 | 525,000 | 450,000 | 256,000 | 289,000 | 417,877 | 300,510 | 243,501 | 175,139 | 168,822 | 164,330 | 167,026 | 170,181 | 85,714 | 166,453 | 146,470 | 151,990 | 152,486 | 78,538 | 78,373 | 47,336 |
Total Non-Current Liabilities | 3,744,000 | 3,832,000 | 3,862,000 | 3,568,000 | 3,834,000 | 3,512,534 | 2,537,612 | 2,851,388 | 1,857,058 | 2,297,124 | 1,593,055 | 1,898,281 | 1,933,780 | 1,836,810 | 1,284,229 | 1,169,801 | 1,189,523 | 1,261,368 | 852,692 | 415,915 | 373,916 |
Total Liabilities | 16,178,000 | 15,614,000 | 16,557,000 | 17,265,000 | 14,517,000 | 12,572,017 | 11,069,717 | 10,082,261 | 8,727,651 | 7,865,180 | 7,268,196 | 6,219,378 | 6,798,214 | 5,695,806 | 5,174,117 | 4,624,443 | 3,875,449 | 4,309,008 | 3,843,539 | 3,117,249 | 1,942,045 |
Common Stock | 0 | 0 | 0 | 0 | 0 | 264 | 260 | 257 | 253 | 250 | 247 | 244 | 238 | 232 | 225 | 220 | 217 | 215 | 212 | 211 | 204 |
Retained Earnings | 5,851,000 | 5,760,000 | 4,412,000 | 3,638,000 | 2,688,000 | 2,040,922 | 2,037,037 | 1,760,097 | 1,730,893 | 1,660,820 | 1,468,910 | 1,245,772 | 1,071,175 | 766,934 | 441,793 | 123,303 | -13,700 | 1,210,417 | 1,131,403 | 1,116,035 | 1,021,800 |
Accumulated Other Comprehensive Income/Loss | -52,000 | -46,000 | -17,000 | -42,000 | -25,000 | -34,168 | -82,794 | -19,399 | 54,620 | -39,877 | -50,854 | 86,962 | 81,248 | 106,275 | 194,706 | 122,062 | 196,972 | 301,401 | 170,960 | 113,104 | 71,329 |
Total Stockholders Equity | 1,593,000 | 1,737,000 | 2,866,000 | 2,451,000 | 2,136,000 | 1,811,384 | 1,887,443 | 1,950,257 | 2,353,514 | 2,438,171 | 2,314,856 | 2,241,828 | 2,335,287 | 2,105,057 | 1,867,120 | 1,578,046 | 1,435,162 | 2,715,725 | 2,443,011 | 2,294,481 | 2,135,217 |
Total Investments | 0 | -96,000 | 25,000 | 29,000 | 27,000 | 16,556 | 47,190 | 47,300 | 49,800 | 0 | 0 | 0 | 0 | 15,651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 3,279,000 | 3,257,000 | 3,248,000 | 3,411,000 | 3,319,000 | 3,141,240 | 2,496,465 | 2,518,699 | 2,078,090 | 2,119,822 | 1,670,391 | 1,682,545 | 1,905,962 | 1,676,357 | 1,186,754 | 1,186,496 | 1,234,448 | 1,369,410 | 1,262,193 | 393,333 | 327,254 |
Net Debt | 1,221,000 | 1,056,000 | 1,444,000 | 1,933,000 | 1,752,000 | 1,747,683 | 1,333,122 | 1,260,750 | 888,171 | 1,207,763 | 756,428 | 682,296 | 894,589 | 459,101 | 298,143 | 442,167 | 358,176 | 596,487 | 598,568 | -380,230 | -468,817 |
Reported Currency: USD | TTM | 2024-08-31 | 2023-08-31 | 2022-08-31 | 2021-08-31 | 2020-08-31 | 2019-08-31 | 2018-08-31 | 2017-08-31 | 2016-08-31 | 2015-08-31 | 2014-08-31 | 2013-08-31 | 2012-08-31 | 2011-08-31 | 2010-08-31 | 2009-08-31 | 2008-08-31 | 2007-08-31 | 2006-08-31 | 2005-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,294,000 | 1,388,000 | 818,000 | 996,000 | 698,000 | 56,779 | 289,474 | 87,541 | 127,167 | 254,896 | 285,612 | 242,265 | 370,091 | 396,089 | 382,958 | 170,766 | -1,165,212 | 133,892 | 73,236 | 164,518 | 231,847 |
Depreciation & Amortization | 672,000 | 696,000 | 924,000 | 925,000 | 876,000 | 794,581 | 771,833 | 773,704 | 760,405 | 696,752 | 529,176 | 487,278 | 418,117 | 353,492 | 319,179 | 283,284 | 291,997 | 276,311 | 239,702 | 197,274 | 219,121 |
Deferred Income Tax | -87,000 | -64,000 | 85,000 | -13,000 | -13,000 | 29,209 | 20,998 | 52,705 | -63,001 | -23,155 | -10,912 | -38,971 | -123,165 | 0 | 2,266 | 2,331 | 102,375 | -67,448 | -32,146 | 9,212 | 4,609 |
Stock Based Compensation | 43,000 | 89,000 | 95,000 | 81,000 | 102,000 | 83,000 | 61,346 | 90,664 | 48,544 | 58,997 | 62,560 | 10,624 | 68,383 | 81,405 | 76,230 | 104,609 | 44,026 | 36,404 | 43,287 | 43,848 | 1,880 |
Change in Working Capital | 424,000 | 472,000 | -206,000 | -347,000 | -266,000 | 120,257 | -29,535 | -111,458 | 256,961 | -94,741 | 346,920 | -44,359 | 456,855 | -212,237 | 221 | -169,956 | 180,803 | -9,189 | -215,308 | -40,628 | 127,106 |
Accounts Receivable | 2,003,000 | -232,000 | 267,000 | -878,000 | -283,000 | -135,973 | -586,511 | -316,262 | -31,353 | 122,115 | -292,706 | -116,458 | 750 | -22,626 | 48,232 | -247,133 | 169,741 | -60,788 | 126,017 | -299,369 | -31,070 |
Inventory | 0 | 1,179,000 | 370,000 | -1,725,000 | -1,276,000 | -77,320 | 483,074 | -499,105 | -445,089 | 67,966 | -483,071 | 160,790 | 50,229 | -53,268 | -158,545 | -969,348 | 283,816 | -27,602 | 201,546 | -577,934 | -106,291 |
Accounts Payable | 0 | 106,000 | -853,000 | 2,866,000 | 1,310,000 | 592,972 | 112,090 | 815,258 | 744,470 | -86,060 | 984,651 | -177,586 | 485,972 | 21,955 | 305,814 | 1,172,770 | -292,671 | 119,906 | -482,824 | 868,240 | 244,083 |
Other Working Capital | -1,394,000 | -581,000 | 10,000 | -610,000 | -17,000 | -259,422 | -38,188 | -111,349 | -11,067 | -198,762 | 138,046 | 88,895 | -80,096 | -158,298 | -195,280 | -126,245 | 19,917 | -40,705 | -60,047 | -31,565 | 20,384 |
Other Non-Cash Items | -546,000 | -865,000 | 18,000 | 9,000 | 36,000 | 173,365 | 78,950 | 40,694 | 126,567 | 23,458 | 26,926 | -157,980 | 23,608 | 15,477 | 47,155 | 36,376 | 1,103,320 | 41,895 | 75,118 | 73,952 | 5,438 |
Net Cash Provided by Operating Activities | 1,580,000 | 1,716,000 | 1,734,000 | 1,651,000 | 1,433,000 | 1,257,275 | 1,193,066 | 933,850 | 1,256,643 | 916,207 | 1,240,282 | 498,857 | 1,213,889 | 634,226 | 828,009 | 427,410 | 557,309 | 411,865 | 183,889 | 448,176 | 590,001 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -496,000 | -784,000 | -1,030,000 | -1,385,000 | -1,159,000 | -983,035 | -1,005,480 | -1,036,651 | -716,485 | -924,239 | -963,145 | -624,060 | -736,858 | -497,697 | -458,989 | -398,425 | -292,238 | -337,502 | -302,190 | -279,861 | -256,849 |
Acquisitions Net | 1,858,000 | 2,018,000 | 21,000 | -18,000 | -50,000 | -146,909 | -153,239 | -109,664 | -36,620 | -242,143 | -167,441 | 531,189 | -650,054 | -125,098 | 3,985 | -27,140 | -4,176 | -58,243 | -771,898 | -166,686 | -216,060 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,033 | -10,250 | -11,939 | -3,600 | -3,342 | 0 | 23,483 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 175,000 | 26,031 | 15,784 | 161,138 | 0 | 0 | 5,800 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -72,000 | 117,000 | 286,000 | 545,000 | 358,000 | 208,831 | 286,265 | 347,931 | 673 | -29,380 | 5,294 | -4,000 | 15,792 | 16,925 | -557 | -14,692 | 10,239 | 11,025 | 19,666 | 29,077 | -15,785 |
Net Cash Used for Investing Activities | 1,290,000 | 1,351,000 | -723,000 | -858,000 | -851,000 | -921,113 | -872,454 | -798,384 | -579,465 | -1,179,981 | -1,121,447 | 60,667 | -1,374,462 | -605,870 | -426,278 | -440,257 | -286,175 | -384,720 | -1,054,422 | -417,470 | -488,694 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -70,000 | -111,000 | -157,000 | -123,000 | 111,000 | 233,000 | -27,000 | 471,408 | -45,043 | 458,293 | -21,295 | -224,136 | 178,034 | 484,994 | -14,597 | -46,368 | -141,974 | 122,772 | 740,907 | 9,747 | 15,242 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 586 | 0 | 16,475 | 25,112 | 131,643 | 50,262 |
Common Stock Repurchased | -2,000,000 | -2,500,000 | -487,000 | -696,000 | -428,000 | -215,000 | -350,000 | -450,319 | -306,640 | -148,340 | -85,576 | -260,274 | -129,262 | -70,991 | -209,989 | 0 | -855 | 0 | 0 | -200,251 | 0 |
Dividends Paid | -40,000 | -42,000 | -45,000 | -48,000 | -50,000 | -50,462 | -52,004 | -57,833 | -59,959 | -62,436 | -63,138 | -68,211 | -67,181 | -65,240 | -60,411 | -59,869 | -59,583 | -58,634 | -57,604 | -14,855 | 0 |
Other Financing Activities | -250,000 | -15,000 | 9,000 | -21,000 | -46,000 | -32,661 | 13,232 | -10,300 | 7,096 | 5,995 | 7,460 | -24,198 | -4,584 | -31,405 | 7,512 | 5,371 | 6,499 | 12,524 | 6,725 | 5,810 | -4,564 |
Net Cash Used Provided by Financing Activities | -2,360,000 | -2,668,000 | -680,000 | -888,000 | -413,000 | -65,123 | -415,772 | -47,044 | -404,546 | 253,512 | -162,549 | -576,819 | -22,993 | 317,358 | -267,722 | -100,280 | -195,913 | 93,137 | 715,140 | -67,906 | 60,940 |
Effect of Forex Changes on Cash | -2,000 | -2,000 | -5,000 | 6,000 | 4,000 | -40,825 | 554 | -20,392 | 5,228 | 8,358 | -42,572 | 6,171 | -22,317 | -17,069 | 10,273 | -18,816 | 28,128 | -10,984 | 45,455 | 14,692 | 12,502 |
Net Change in Cash | 508,000 | 397,000 | 326,000 | -89,000 | 173,000 | 230,214 | -94,606 | 68,030 | 277,860 | -1,904 | -86,286 | -11,124 | -205,883 | 328,645 | 144,282 | -131,943 | 103,349 | 109,298 | -109,938 | -22,508 | 174,749 |
Cash at End of Period | 9,282,000 | 2,201,000 | 1,804,000 | 1,478,000 | 1,567,000 | 1,393,557 | 1,163,343 | 1,257,949 | 1,189,919 | 912,059 | 913,963 | 1,000,249 | 1,011,373 | 1,217,256 | 888,611 | 744,329 | 876,272 | 772,923 | 663,625 | 773,563 | 796,071 |
Cash at Start of Period | 8,774,000 | 1,804,000 | 1,478,000 | 1,567,000 | 1,394,000 | 1,163,343 | 1,257,949 | 1,189,919 | 912,059 | 913,963 | 1,000,249 | 1,011,373 | 1,217,256 | 888,611 | 744,329 | 876,272 | 772,923 | 663,625 | 773,563 | 796,071 | 621,322 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,580,000 | 1,716,000 | 1,734,000 | 1,651,000 | 1,433,000 | 1,257,275 | 1,193,066 | 933,850 | 1,256,643 | 916,207 | 1,240,282 | 498,857 | 1,213,889 | 634,226 | 828,009 | 427,410 | 557,309 | 411,865 | 183,889 | 448,176 | 590,001 |
Capital Expenditure | -496,000 | -784,000 | -1,030,000 | -1,385,000 | -1,159,000 | -983,035 | -1,005,480 | -1,036,651 | -716,485 | -924,239 | -963,145 | -624,060 | -736,858 | -497,697 | -458,989 | -398,425 | -292,238 | -337,502 | -302,190 | -279,861 | -256,849 |
Free Cash Flow | 1,084,000 | 932,000 | 704,000 | 266,000 | 274,000 | 274,240 | 187,586 | -102,801 | 540,158 | -8,032 | 277,137 | -125,203 | 477,031 | 136,529 | 369,020 | 28,985 | 265,071 | 74,363 | -118,301 | 168,315 | 333,152 |