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 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2,245,157 | 2,215,543 | 2,077,702 | 1,942,884 | 1,758,225 | 1,697,067 | 1,552,691 | 1,536,603 | 1,431,117 | 1,354,646 | 1,256,190 | 1,210,053 | 1,129,386 | 1,027,109 | 966,897 | 836,586 | 745,593 | 742,946 | 668,062 | 592,205 | 535,863 |
Revenue Growth | - | 6.63% | 6.94% | 10.50% | 3.60% | 9.30% | 1.05% | 7.37% | 5.65% | 7.84% | 3.81% | 7.14% | 9.96% | 6.23% | 15.58% | 12.20% | 0.36% | 11.21% | 12.81% | 10.51% | |
Cost of Revenue | 1,319,907 | 1,299,477 | 1,219,062 | 1,128,614 | 1,063,399 | 1,008,464 | 923,030 | 873,642 | 819,034 | 773,651 | 720,336 | 691,424 | 652,394 | 603,379 | 567,563 | 491,466 | 446,194 | 435,700 | 381,884 | 335,758 | 313,413 |
Gross Profit | 925,250 | 916,066 | 858,640 | 814,270 | 694,826 | 688,603 | 629,661 | 662,961 | 612,083 | 580,995 | 535,854 | 518,629 | 476,992 | 423,730 | 399,334 | 345,120 | 299,399 | 307,246 | 286,178 | 256,447 | 222,450 |
Gross Profit Margin | 41.16% | 41.35% | 41.33% | 41.91% | 39.52% | 40.58% | 40.55% | 43.14% | 42.77% | 42.89% | 42.66% | 42.86% | 42.23% | 41.25% | 41.30% | 41.25% | 40.16% | 41.36% | 42.84% | 43.30% | 41.51% |
Research and Development | 151,049 | 148,256 | 142,678 | 121,355 | 109,047 | 109,988 | 96,378 | 90,340 | 84,753 | 81,234 | 71,495 | 66,748 | 63,202 | 60,876 | 63,395 | 50,820 | 42,901 | 43,326 | 35,962 | 31,874 | 27,664 |
General and Administrative Expenses | 263,416 | 278,419 | 235,274 | 218,296 | 187,060 | 197,988 | 185,998 | 182,146 | 162,898 | 157,593 | 146,494 | 139,882 | 148,243 | 126,619 | 119,622 | 112,047 | 98,612 | 99,691 | 91,662 | 85,216 | 75,717 |
Total Operating Expenses | 414,465 | 426,675 | 377,952 | 339,651 | 296,107 | 307,976 | 282,376 | 272,486 | 247,651 | 238,827 | 217,989 | 206,630 | 211,445 | 187,495 | 183,017 | 162,867 | 141,513 | 164,209 | 127,624 | 117,090 | 103,381 |
Operating Income or Loss | 510,785 | 489,391 | 480,688 | 297,027 | 223,121 | 380,627 | 347,235 | 392,369 | 367,702 | 361,659 | 317,865 | 311,999 | 265,547 | 236,235 | 216,317 | 182,253 | 157,886 | 143,017 | 158,554 | 139,357 | 119,069 |
Operating Margin | 22.68% | 22.09% | 23.14% | 15.29% | 12.69% | 22.43% | 22.36% | 25.53% | 25.69% | 26.70% | 25.30% | 25.78% | 23.51% | 23.00% | 22.37% | 21.79% | 21.18% | 19.25% | 23.73% | 23.53% | 22.22% |
Interest Expense | 15,012 | 16,384 | 15,073 | 2,384 | 1,144 | 688 | 926 | 1,920 | 996 | 1,430 | 1,594 | 1,105 | 6,337 | 5,743 | 8,930 | 1,618 | 1,357 | 1,928 | 0 | 0 | 0 |
EBITDA | 687,394 | 714,307 | 680,373 | 652,275 | 398,719 | 459,972 | 619,688 | 604,401 | 507,736 | 491,614 | 437,030 | 396,099 | 366,528 | 332,030 | 306,956 | 253,922 | 222,814 | 228,360 | 209,508 | 183,131 | 157,980 |
Depreciation and Amortization | 201,162 | 199,904 | 190,726 | 177,624 | 297,891 | 289,568 | 271,527 | 246,323 | 139,786 | 129,648 | 118,996 | 107,771 | 100,341 | 94,619 | 90,514 | 71,508 | 64,147 | 62,006 | 50,954 | 43,774 | 38,911 |
Income Before Tax | 521,570 | 498,019 | 474,574 | 472,267 | 397,725 | 381,076 | 347,235 | 391,024 | 366,954 | 360,536 | 316,440 | 311,271 | 259,850 | 231,668 | 207,512 | 180,796 | 157,310 | 164,426 | 160,203 | 140,068 | 119,843 |
Income Tax Expense | 122,242 | 116,203 | 107,928 | 109,351 | 86,256 | 84,408 | 75,350 | 14,364 | 121,161 | 111,669 | 105,219 | 110,135 | 83,205 | 76,684 | 70,041 | 62,926 | 54,208 | 59,139 | 55,522 | 50,145 | 44,342 |
Net Income | 399,328 | 381,816 | 366,646 | 362,916 | 311,469 | 296,668 | 271,885 | 376,660 | 245,793 | 248,867 | 211,221 | 201,136 | 176,645 | 154,984 | 137,471 | 117,870 | 103,102 | 104,222 | 104,681 | 89,923 | 75,501 |
Net Income Margin | 17.73% | 17.23% | 17.65% | 18.68% | 17.71% | 17.48% | 17.51% | 24.51% | 17.17% | 18.37% | 16.81% | 16.62% | 15.64% | 15.09% | 14.22% | 14.09% | 13.83% | 14.03% | 15.67% | 15.18% | 14.09% |
EPS | 5.48 | 5.24 | 5.03 | 4.95 | 4.12 | 3.86 | 3.52 | 4.88 | 3.17 | 3.16 | 2.61 | 2.43 | 2.07 | 1.80 | 1.59 | 1.38 | 1.23 | 1.18 | 1.16 | 0.98 | 0.83 |
EPS Diluted | 5.46 | 5.23 | 5.02 | 4.94 | 4.12 | 3.86 | 3.52 | 4.85 | 3.14 | 3.12 | 2.59 | 2.36 | 2.04 | 1.78 | 1.59 | 1.38 | 1.22 | 1.16 | 1.14 | 0.96 | 0.81 |
Weighted Average Shares Out | - | 72,867 | 72,918 | 73,324 | 75,546 | 76,787 | 77,160 | 77,171 | 77,423 | 78,695 | 80,853 | 82,635 | 85,240 | 86,030 | 86,360 | 84,302 | 84,118 | 88,270 | 90,155 | 91,484 | 90,891 |
Weighted Average Shares Out Diluted | - | 73,025 | 73,096 | 73,486 | 75,658 | 76,934 | 77,347 | 77,585 | 78,255 | 79,734 | 81,601 | 85,396 | 86,619 | 87,287 | 86,687 | 85,381 | 84,830 | 89,702 | 92,032 | 93,787 | 92,998 |
Reported Currency: USD | Q1 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 43,212 | 38,284 | 12,243 | 48,787 | 50,992 | 213,345 | 31,440 | 31,440 | 114,765 | 70,310 | 148,313 | 70,377 | 127,905 | 157,313 | 63,125 | 125,518 | 118,251 | 65,565 | 88,617 | 74,139 | 11,608 |
Short Term Investments | 0 | 0 | 0 | 0 | -326,928 | -304,291 | -272,650 | -134,703 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 997 | 989 | 2,181 | 993 |
Cash + Short Term Investments | 43,212 | 38,284 | 12,243 | 48,787 | 50,992 | 213,345 | 31,440 | 31,440 | 114,765 | 70,310 | 148,313 | 70,377 | 127,905 | 157,313 | 63,125 | 126,518 | 119,251 | 66,562 | 89,606 | 76,320 | 12,601 |
Net Receivables | 306,660 | 339,182 | 387,963 | 348,072 | 306,564 | 300,945 | 310,080 | 311,334 | 297,058 | 253,923 | 248,140 | 231,978 | 237,370 | 226,781 | 224,626 | 215,390 | 195,425 | 213,947 | 209,242 | 180,295 | 209,922 |
Inventory | 0 | 0 | 0 | 0 | 0 | 38,235 | 0 | 40,489 | 41,314 | 0 | -2,753 | 0 | -14,341 | -8,476 | -83,315 | -126,518 | -3,692 | -997 | -989 | 0 | 0 |
Other Current Assets | 284,631 | 254,552 | 396,934 | 216,665 | 186,181 | 154,811 | 165,740 | 142,031 | 108,208 | 107,696 | 97,046 | 88,151 | 82,610 | 84,555 | 65,199 | 19,432 | 44,970 | 49,248 | 51,537 | 49,795 | 37,770 |
Total Current Assets | 634,503 | 632,018 | 627,962 | 613,524 | 543,737 | 669,101 | 569,448 | 468,536 | 520,031 | 324,233 | 493,499 | 384,381 | 447,885 | 468,649 | 270,635 | 1,564,146 | 359,646 | 329,757 | 350,385 | 306,410 | 260,293 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 212,253 | 269,050 | 205,664 | 211,709 | 252,481 | 273,432 | 272,474 | 286,850 | 282,934 | 298,564 | 296,332 | 291,675 | 300,511 | 276,730 | 270,186 | 274,670 | 237,778 | 239,005 | 249,882 | 251,632 | 243,191 |
Goodwill | 804,797 | 804,797 | 804,797 | 687,458 | 687,458 | 686,334 | 666,944 | 649,929 | 552,465 | 552,853 | 550,366 | 552,761 | 533,291 | 533,520 | 533,520 | 537,106 | 292,400 | 289,373 | 248,863 | 212,538 | 0 |
Intangible Assets | 676,309 | 671,669 | 651,240 | 505,597 | 476,065 | 465,491 | 451,136 | 441,673 | 374,143 | 361,906 | 347,783 | 322,646 | 289,159 | 288,726 | 300,566 | 322,790 | 142,128 | 142,761 | 124,447 | 111,011 | 263,900 |
Long Term Investments | 0 | 0 | 99,811 | 86,511 | 66,170 | 60,293 | 55,640 | 40,630 | 21,982 | 118,103 | 89,389 | -2,884 | -2,947 | -4,912 | 87,124 | -2,172 | 5,911 | -4,590 | -3,260 | 0 | 0 |
Tax Assets | 0 | 0 | 49,427 | 48,808 | 51,782 | 51,327 | 30,924 | 16,119 | 74,865 | 89,392 | 7,034 | 37,592 | 30,845 | 26,256 | 15,274 | 13,265 | 882 | 4,590 | 3,260 | 0 | 0 |
Other Non-Current Assets | 600,649 | 546,947 | 334,925 | 301,957 | 258,463 | 222,496 | 138,263 | 146,566 | 104,507 | 188,564 | 141,821 | 35,237 | 27,464 | 25,611 | 115,616 | 23,213 | 17,866 | 15,558 | 22,503 | 24,476 | 46,769 |
Total Non-Current Assets | 2,294,008 | 2,292,463 | 2,145,864 | 1,842,040 | 1,792,419 | 1,759,373 | 1,615,381 | 1,581,767 | 1,388,914 | 1,491,279 | 1,343,336 | 1,239,911 | 1,181,270 | 1,150,843 | 1,235,162 | 1,171,044 | 691,054 | 691,287 | 648,955 | 599,657 | 553,860 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | -151,771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,171,044 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 2,928,511 | 2,924,481 | 2,773,826 | 2,455,564 | 2,336,156 | 2,428,474 | 2,033,058 | 2,050,303 | 1,908,945 | 1,815,512 | 1,836,835 | 1,624,292 | 1,629,155 | 1,619,492 | 1,505,797 | 1,564,146 | 1,050,700 | 1,021,044 | 999,340 | 906,067 | 814,153 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 20,492 | 25,314 | 19,156 | 21,034 | 18,485 | 9,880 | 9,850 | 30,360 | 6,841 | 14,596 | 9,933 | 10,516 | 11,701 | 16,317 | 12,829 | 13,500 | 8,206 | 6,946 | 11,481 | 14,525 | 15,895 |
Short Term Debt | 90,000 | 98,454 | 0 | 134 | 110 | 115 | 0 | 0 | 0 | 400 | 4,476 | 6,786 | 8,943 | 25,709 | 29,108 | 387,499 | 63,461 | 70,177 | 70,503 | 50,241 | 45,000 |
Tax Payables | 31,020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,543 | 0 | 0 | 0 | 0 | 3,851 | 1,165 | 15,681 | 17,882 | 0 | 0 |
Deferred Revenue | 248,977 | 317,730 | 399,729 | 402,172 | 395,600 | 389,622 | 369,915 | 448,632 | 511,384 | 521,054 | 531,987 | 320,987 | 304,597 | 296,000 | 295,104 | 275,617 | 237,557 | 212,375 | 195,691 | 166,402 | 157,605 |
Other Current Liabilities | 180,201 | 192,316 | 172,629 | 191,975 | 182,517 | 166,689 | 120,360 | 88,764 | 81,574 | 85,662 | 84,115 | 117,505 | 98,359 | 84,310 | 61,737 | 56,852 | 34,018 | 35,996 | 34,920 | 32,324 | 28,083 |
Total Current Liabilities | 570,690 | 633,814 | 399,729 | 543,830 | 520,860 | 566,514 | 469,962 | 487,896 | 471,192 | 621,261 | 443,611 | 428,816 | 412,258 | 402,243 | 357,412 | 725,921 | 344,407 | 341,175 | 330,477 | 263,492 | 246,583 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 98,925 | 111,150 | 315,493 | 155,771 | 149,451 | 56,805 | 0 | 0 | 50,000 | 0 | 50,102 | 3,729 | 7,366 | 0 | 127,939 | -6,203 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 70,597 | 71,202 | 67,755 | 71,485 | 75,852 | 71,461 | 54,554 | 93,094 | 128,607 | 177,529 | 192,443 | 8,985 | 11,342 | 20,093 | 18,267 | 11,398 | 7,981 | 11,219 | 16,865 | 0 | 0 |
Deferred Tax | 239,435 | 243,522 | 244,431 | 292,630 | 260,758 | 243,998 | 217,010 | 189,613 | 219,541 | 188,601 | 150,223 | 134,918 | 120,434 | 100,932 | 89,304 | 74,589 | 65,066 | 61,710 | 53,290 | 47,430 | 37,085 |
Other Non-Current Liabilities | 72,761 | 22,429 | 13,878 | 10,225 | 9,943 | 68,274 | 14,290 | 295,579 | 7,554 | 198,041 | 8,922 | 9,683 | 5,586 | 8,168 | 33,099 | -270,865 | 6,740 | 5,489 | 343 | 616 | 0 |
Total Non-Current Liabilities | 432,793 | 448,303 | 641,557 | 530,111 | 496,004 | 312,272 | 285,854 | 295,579 | 405,702 | 198,041 | 401,690 | 157,315 | 144,728 | 234,193 | 268,609 | 87,854 | 79,787 | 78,418 | 70,498 | 67,363 | 50,416 |
Total Liabilities | 1,003,483 | 1,082,117 | 399,729 | 1,073,941 | 1,016,864 | 878,786 | 710,214 | 783,475 | 876,894 | 819,302 | 845,301 | 586,131 | 556,986 | 636,436 | 626,021 | 813,775 | 424,194 | 419,593 | 400,975 | 330,855 | 296,999 |
Common Stock | 1,043 | 1,042 | 1,041 | 1,039 | 1,038 | 1,036 | 1,035 | 1,033 | 1,031 | 1,029 | 1,027 | 1,024 | 1,020 | 1,015 | 1,008 | 998 | 980 | 977 | 962 | 939 | 920 |
Retained Earnings | 3,160,777 | 3,081,690 | 2,855,751 | 2,636,342 | 2,412,496 | 2,235,320 | 2,066,073 | 1,856,917 | 1,585,278 | 1,431,192 | 1,266,443 | 1,202,406 | 1,072,521 | 944,078 | 827,222 | 724,142 | 636,733 | 560,534 | 484,845 | 401,849 | 330,308 |
Accumulated Other Comprehensive Income/Loss | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -364,153 | -345,014 | -328,159 | -319,873 | -286,927 | -272,586 | -241,429 | -223,650 | -200,321 | -178,727 | -148,303 | -117,012 | -99,407 | -91,345 |
Total Stockholders Equity | 1,925,028 | 1,842,364 | 1,608,510 | 1,381,623 | 1,319,292 | 1,549,688 | 1,322,844 | 1,266,828 | 1,032,051 | 996,210 | 991,534 | 1,038,161 | 1,072,169 | 983,056 | 879,776 | 750,371 | 626,506 | 601,451 | 598,365 | 575,212 | 517,154 |
Total Investments | 0 | 129,045 | 99,811 | 86,511 | -260,758 | -243,998 | -217,010 | -94,073 | -122,694 | 18,894 | 89,389 | -2,884 | -2,947 | -4,912 | 1,000 | 1,000 | 1,000 | 997 | 989 | 2,181 | 993 |
Total Debt | 140,000 | 209,604 | 275,000 | 115,067 | 100,193 | 323 | 0 | 0 | 50,000 | 200 | 52,697 | 9,136 | 15,295 | 131,669 | 154,031 | 386,766 | 63,461 | 70,177 | 70,503 | 50,241 | 45,000 |
Net Debt | 96,788 | 171,320 | 262,757 | 66,280 | 49,201 | -213,022 | -31,440 | -31,440 | -64,765 | -70,110 | -95,616 | -61,241 | -112,610 | -25,644 | 90,906 | 261,248 | -54,790 | 4,612 | -18,114 | -23,898 | 33,392 |
Reported Currency: USD | TTM | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 399,328 | 381,816 | 366,646 | 362,916 | 311,469 | 296,668 | 271,885 | 376,660 | 245,793 | 248,867 | 211,221 | 201,136 | 176,645 | 154,984 | 137,471 | 117,870 | 103,102 | 104,222 | 104,681 | 89,924 | 75,501 |
Depreciation & Amortization | 201,162 | 199,904 | 190,726 | 177,624 | 175,748 | 171,805 | 160,633 | 151,986 | 139,786 | 129,648 | 118,996 | 107,771 | 100,341 | 94,619 | 90,514 | 71,508 | 64,147 | 62,006 | 50,954 | 43,774 | 38,911 |
Deferred Income Tax | 5,182 | -909 | -48,199 | 31,872 | 16,760 | 24,581 | 7,604 | -51,644 | 30,940 | 37,524 | 29,443 | 22,032 | 24,091 | 22,610 | 20,526 | 16,694 | 7,047 | 5,320 | 4,239 | 8,291 | 5,275 |
Stock Based Compensation | 28,430 | 28,873 | 28,611 | 24,780 | 20,746 | 16,883 | 12,589 | 11,758 | 11,129 | 10,720 | 10,112 | 10,091 | 8,615 | 6,950 | 4,723 | 3,251 | 2,272 | 1,444 | 1,003 | 0 | 0 |
Change in Working Capital | -110,230 | -45,484 | -151,708 | -92,961 | -60,606 | -4,140 | -21,744 | -75,664 | -75,097 | -43,449 | 13,407 | 4,819 | -4,426 | -15,811 | -14,127 | 8,511 | 29,089 | 6,359 | 13,218 | 26,726 | -12,470 |
Accounts Receivable | -17,927 | 28,219 | -12,067 | -41,508 | -6,112 | 10,540 | -11,777 | 21,489 | -22,499 | -13,735 | -21,346 | 7,498 | -12,739 | 0 | 0 | -1,539 | 21,214 | -2,913 | -28,853 | 0 | 0 |
Inventory | 72,519 | 0 | 12,067 | 41,508 | 6,112 | -10,540 | 11,777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,355 | -15,328 | 25,641 | 20,545 | 0 | 0 |
Accounts Payable | -2,447 | 5,435 | -6,277 | 6,646 | -94 | -47 | -7,526 | 11,072 | -7,812 | 4,663 | -583 | -1,252 | -4,582 | 3,488 | -671 | 630 | 1,260 | -4,951 | -3,050 | 0 | 0 |
Other Working Capital | -71,673 | -79,138 | -145,431 | -99,607 | -60,512 | -4,093 | -14,218 | -86,736 | -67,285 | -48,112 | 13,990 | 6,071 | 156 | -19,299 | -13,456 | 10,775 | 21,943 | -11,418 | 24,576 | 26,726 | -12,470 |
Other Non-Cash Items | 276,188 | 3,841 | -4,517 | 400 | -1,988 | 4,735 | 161 | -954 | 4,771 | -18,194 | -9,389 | -4,190 | 3,908 | 1,198 | 1,025 | 864 | 931 | 1,650 | 152 | 454 | 1,058 |
Net Cash Provided by Operating Activities | 527,798 | 568,041 | 381,559 | 504,631 | 462,129 | 510,532 | 431,128 | 412,142 | 357,322 | 365,116 | 373,790 | 341,659 | 309,174 | 264,550 | 240,132 | 218,698 | 206,588 | 181,001 | 174,247 | 169,438 | 108,275 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -193,846 | -232,423 | -206,984 | -191,389 | -157,837 | -177,510 | -170,781 | -149,920 | -148,186 | -164,562 | -145,301 | -111,667 | -97,774 | -80,034 | -59,039 | -80,095 | -56,246 | -54,841 | -54,945 | -61,475 | -58,046 |
Acquisitions Net | 52 | 0 | -229,628 | 45 | -2,300 | -30,376 | -19,981 | -137,212 | 5,632 | 25,755 | 0 | -27,894 | 0 | -38,593 | 32,085 | -426,653 | -3,027 | -49,324 | -39,307 | -20,745 | 170 |
Purchases of Investments | -10,646 | -8,646 | -1,000 | -5,000 | -13,300 | -1,150 | 0 | -5,000 | 0 | 0 | 0 | 0 | 0 | -2,000 | -3,999 | -3,999 | -2,996 | -1,975 | -3,603 | -4,519 | -4,976 |
Sales/Maturities of Investments | 1,000 | 0 | -167,805 | -45 | 5,000 | 177,510 | 0 | 149,920 | 0 | 0 | 0 | 0 | 0 | 3,000 | 4,000 | 4,000 | 3,000 | 2,000 | 4,810 | 5,037 | 5,000 |
Other Investing Activities | -261,993 | 904 | 195,744 | 45 | 6,187 | -166,380 | 127 | -149,614 | 968 | 2,844 | 8,317 | 7,781 | 530 | 41,365 | -32,085 | 1,032 | 42 | 1,992 | 134 | 4,512 | -127,210 |
Net Cash Used for Investing Activities | -248,375 | -240,165 | -409,673 | -196,344 | -162,250 | -197,906 | -190,635 | -291,826 | -141,586 | -135,963 | -136,984 | -131,780 | -97,244 | -76,262 | -59,038 | -505,715 | -59,227 | -102,148 | -92,911 | -77,190 | -185,062 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -105,000 | -125,000 | 159,940 | 14,873 | 99,886 | -33 | 0 | -50,000 | 49,800 | -52,500 | 39,217 | -22,158 | -145,180 | -35,280 | -229,455 | 303,160 | -13,489 | -429 | 19,388 | 5,120 | 45,000 |
Common Stock Issued | 12,097 | 12,475 | 12,371 | 11,773 | 10,931 | 9,833 | 9,040 | 7,523 | 0 | 5,711 | 4,881 | 4,284 | 3,700 | 3,322 | 2,457 | 1,953 | 1,889 | 20,394 | 29,212 | 20,622 | 15,045 |
Common Stock Repurchased | -8,055 | -28,055 | -25,000 | -193,916 | -431,529 | -71,549 | -54,864 | -48,986 | -130,140 | -175,662 | -122,691 | -175,699 | -58,126 | -34,371 | 0 | 0 | -58,405 | -100,996 | -98,413 | -41,819 | -9,952 |
Dividends Paid | -158,118 | -155,877 | -147,237 | -139,070 | -133,800 | -127,421 | -118,745 | -105,021 | -91,707 | -84,118 | -76,410 | -71,251 | -48,202 | -38,128 | -34,391 | -30,461 | -26,903 | -24,683 | -21,685 | -18,383 | -15,456 |
Other Financing Activities | -8,602 | -5,378 | -8,504 | -4,152 | -7,720 | -3,739 | -13,736 | -7,157 | -5,479 | -1,893 | -3,867 | -2,583 | 6,470 | 10,357 | 17,902 | 19,632 | 2,233 | 3,809 | 4,640 | 4,743 | 0 |
Net Cash Used Provided by Financing Activities | -267,678 | -301,835 | -8,430 | -310,492 | -462,232 | -192,909 | -178,305 | -203,641 | -171,281 | -307,156 | -158,870 | -267,407 | -241,338 | -94,100 | -243,487 | 294,284 | -94,675 | -101,905 | -66,858 | -29,717 | 34,637 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 11,745 | 26,041 | -36,544 | -2,205 | -162,353 | 119,717 | 62,188 | -83,325 | 44,455 | -78,003 | 77,936 | -57,528 | -29,408 | 94,188 | -62,393 | 7,267 | 52,686 | -23,052 | 14,478 | 62,531 | -42,150 |
Cash at End of Period | 135,459 | 38,284 | 12,243 | 48,787 | 50,992 | 213,345 | 93,628 | 31,440 | 114,765 | 70,310 | 148,313 | 70,377 | 127,905 | 157,313 | 63,125 | 125,518 | 118,251 | 65,565 | 88,617 | 74,139 | 11,608 |
Cash at Start of Period | 123,714 | 12,243 | 48,787 | 50,992 | 213,345 | 93,628 | 31,440 | 114,765 | 70,310 | 148,313 | 70,377 | 127,905 | 157,313 | 63,125 | 125,518 | 118,251 | 65,565 | 88,617 | 74,139 | 11,608 | 53,758 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 527,798 | 568,041 | 381,559 | 504,631 | 462,129 | 510,532 | 431,128 | 412,142 | 357,322 | 365,116 | 373,790 | 341,659 | 309,174 | 264,550 | 240,132 | 218,698 | 206,588 | 181,001 | 174,247 | 169,438 | 108,275 |
Capital Expenditure | -193,846 | -232,423 | -206,984 | -191,389 | -157,837 | -177,510 | -170,781 | -149,920 | -148,186 | -164,562 | -145,301 | -111,667 | -97,774 | -80,034 | -59,039 | -80,095 | -56,246 | -54,841 | -54,945 | -61,475 | -58,046 |
Free Cash Flow | 333,952 | 335,618 | 174,575 | 313,242 | 304,292 | 333,022 | 260,347 | 262,222 | 209,136 | 200,554 | 228,489 | 229,992 | 211,400 | 184,516 | 181,093 | 138,603 | 150,342 | 126,160 | 119,302 | 107,963 | 50,229 |