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 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 35,430,600 | 35,441,452 | 34,233,366 | 33,671,010 | 27,130,676 | 22,488,854 | 22,259,561 | 20,571,631 | 12,646,365 | 10,949,999 | 9,474,008 | 7,779,812 | 5,935,095 | 4,104,706 | 3,095,385 | 3,074,022 | 3,119,387 | 4,575,417 | 10,186,781 | 16,266,662 | 13,866,971 |
Revenue Growth | - | 3.53% | 1.67% | 24.11% | 20.64% | 1.03% | 8.21% | 62.67% | 15.49% | 15.58% | 21.78% | 31.08% | 44.59% | 32.61% | 0.69% | -1.45% | -31.82% | -55.08% | -37.38% | 17.31% | |
Cost of Revenue | 20,354,136 | 0 | 26,061,349 | 23,197,056 | 20,853,412 | 19,006,648 | 17,742,081 | 16,629,282 | 11,021,481 | 8,556,157 | 7,340,698 | 5,965,790 | 4,543,737 | 3,216,465 | 193,230 | 2,855,729 | 3,459,506 | 4,885,250 | 12,639,486 | 15,171,384 | 11,635,411 |
Gross Profit | 15,076,464 | 35,441,452 | 8,172,017 | 10,473,954 | 6,277,264 | 3,482,206 | 4,517,480 | 3,942,349 | 1,624,884 | 2,393,842 | 2,133,310 | 1,814,022 | 1,391,358 | 888,241 | 2,902,155 | 218,293 | -340,119 | -309,833 | -2,452,705 | 1,095,278 | 2,231,560 |
Gross Profit Margin | 40.27% | 100.00% | 23.87% | 31.11% | 23.14% | 15.48% | 20.29% | 19.16% | 12.85% | 21.86% | 22.52% | 23.32% | 23.44% | 21.64% | 93.76% | 7.10% | -10.90% | -6.77% | -24.08% | 6.73% | 16.09% |
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 | 1,883,061 | 648,986 | 2,732,371 | 2,378,741 | 398,381 | 358,418 | 2,056,299 | 1,952,098 | 285,889 | 1,131,479 | 1,047,294 | 891,984 | 705,522 | 566,065 | 95,256 | 93,926 | 120,093 | 129,752 | 173,202 | 193,307 | 187,257 |
Total Operating Expenses | 1,904,577 | 648,986 | 2,732,371 | 3,649,534 | 398,381 | 358,418 | 2,056,299 | 1,952,098 | 285,889 | 1,131,479 | 1,047,294 | 891,984 | 705,522 | 566,065 | 95,256 | 93,926 | 120,093 | 129,752 | 173,202 | 193,307 | 187,257 |
Operating Income or Loss | 4,911,909 | 5,342,252 | 5,439,646 | 7,458,838 | 5,792,929 | 3,029,235 | 2,368,981 | 1,755,643 | 1,475,500 | 1,257,737 | 1,073,562 | 885,487 | 745,505 | 227,823 | 109,044 | 100,060 | -30,990 | -400,786 | -2,913,999 | 901,971 | 2,044,303 |
Operating Margin | 13.75% | 15.07% | 15.89% | 22.15% | 21.35% | 13.47% | 10.64% | 8.53% | 11.67% | 11.49% | 11.33% | 11.38% | 12.56% | 5.55% | 3.52% | 3.26% | -0.99% | -8.76% | -28.61% | 5.54% | 14.74% |
Interest Expense | 131,927 | 179,992 | 257,893 | 1,478,648 | 365,373 | 22,401 | 17,620 | 11,258 | 7,164 | 4,626 | 12,454 | 36,551 | 93,913 | 94,353 | 90,650 | 70,425 | 70,850 | 4,097 | 1,927 | 13,415 | 45,030 |
EBITDA | 4,997,028 | 5,342,252 | 5,549,810 | 7,545,913 | 5,878,883 | 3,123,788 | 2,461,181 | 1,846,824 | 1,405,319 | 1,312,582 | 1,162,718 | 990,838 | 754,341 | 344,548 | 210,124 | 178,670 | -669,649 | -533,226 | -2,569,143 | 951,982 | 2,269,893 |
Depreciation and Amortization | 85,119 | 0 | 110,164 | 87,075 | 85,954 | 94,553 | 92,200 | 91,181 | 66,324 | 50,219 | 43,666 | 38,542 | 30,349 | 28,081 | 21,500 | 13,520 | 19,905 | 32,399 | 56,764 | 50,011 | 79,558 |
Income Before Tax | 5,184,908 | 5,184,908 | 5,202,304 | 6,014,566 | 5,819,058 | 3,123,788 | 2,434,292 | 2,262,684 | 1,189,611 | 1,330,469 | 1,209,616 | 969,784 | 681,941 | 222,114 | 97,974 | 94,725 | -731,492 | -561,528 | -3,081,081 | 942,649 | 2,159,694 |
Income Tax Expense | 501,137 | -1,217,253 | 1,241,013 | 1,366,065 | 1,362,509 | 656,235 | 592,173 | 545,171 | 417,857 | 417,378 | 390,416 | 341,091 | 177,015 | -435,218 | -14,570 | -25,734 | -314,345 | 547,557 | -1,140,000 | 348,780 | 815,284 |
Net Income | 3,932,533 | 3,932,533 | 3,938,511 | 4,614,125 | 4,430,111 | 2,465,036 | 1,849,052 | 1,695,831 | 810,480 | 911,844 | 802,894 | 638,916 | 479,674 | 679,124 | 92,199 | 95,261 | -417,147 | -1,109,085 | -1,941,081 | 593,869 | 1,355,155 |
Net Income Margin | 11.03% | 11.10% | 11.50% | 13.70% | 16.33% | 10.96% | 8.31% | 8.24% | 6.41% | 8.33% | 8.47% | 8.21% | 8.08% | 16.55% | 2.98% | 3.10% | -13.37% | -24.24% | -19.05% | 3.65% | 9.77% |
EPS | 14.38 | 14.46 | 13.73 | 15.74 | 14.28 | 7.88 | 5.76 | 5.51 | 3.38 | 4.05 | 3.79 | 3.06 | 2.43 | 3.51 | 0.48 | 0.50 | -2.40 | -6.86 | -12.07 | 3.69 | 8.43 |
EPS Diluted | 14.38 | 14.46 | 13.73 | 15.72 | 14.27 | 7.85 | 5.74 | 5.50 | 3.38 | 3.85 | 3.39 | 2.75 | 2.11 | 3.05 | 0.47 | 0.50 | -2.40 | -6.86 | -12.07 | 3.62 | 8.07 |
Weighted Average Shares Out | - | 272,019 | 283,319 | 289,824 | 306,612 | 309,406 | 318,419 | 307,968 | 237,155 | 222,789 | 209,293 | 206,253 | 194,282 | 190,395 | 188,232 | 186,619 | 173,948 | 161,563 | 160,837 | 161,103 | 157,895 |
Weighted Average Shares Out Diluted | - | 272,019 | 283,319 | 289,824 | 306,612 | 309,407 | 318,422 | 308,565 | 237,156 | 235,326 | 235,428 | 232,805 | 230,438 | 223,069 | 199,089 | 192,634 | 173,948 | 161,563 | 160,837 | 164,159 | 167,954 |
Reported Currency: USD | Q4 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 4,662,643 | 6,474,497 | 4,639,342 | 2,754,723 | 2,746,867 | 1,211,883 | 1,369,973 | 2,533,462 | 1,205,565 | 1,051,668 | 1,191,804 | 897,439 | 1,252,177 | 1,163,604 | 1,394,135 | 1,457,438 | 1,091,468 | 795,194 | 778,319 | 909,557 | 1,322,472 |
Short Term Investments | 0 | 37,953 | 1,733,725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 4,662,643 | 6,512,450 | 6,373,067 | 2,754,723 | 2,746,867 | 1,211,883 | 1,369,973 | 2,533,462 | 1,205,565 | 1,051,668 | 1,191,804 | 897,439 | 1,252,177 | 1,163,604 | 1,394,135 | 1,457,438 | 1,091,468 | 795,194 | 778,319 | 909,557 | 1,322,472 |
Net Receivables | 1,053,211 | 1,696,205 | 1,614,277 | 1,296,848 | 217,391 | 202,800 | 186,874 | 126,743 | 330,635 | 229,981 | 195,271 | 141,786 | 33,650 | 274,523 | 218,874 | 580,448 | 483,621 | 488,217 | 792,047 | 975,109 | 153,285 |
Inventory | 15,634,886 | 18,897,670 | 20,099,905 | 19,169,397 | 17,175,148 | 18,091,614 | 17,346,598 | 11,069,508 | 9,318,639 | 8,862,086 | 7,862,774 | 6,699,808 | 5,071,713 | 4,360,535 | 4,169,608 | 4,087,989 | 4,500,090 | 4,500,403 | 7,831,483 | 7,863,531 | 5,142,070 |
Other Current Assets | 0 | 4,217,467 | 3,575,909 | 1,673,218 | 906,551 | 2,695,991 | 3,687,541 | 1,576,831 | 2,881,752 | 2,714,579 | 2,423,094 | 919,888 | 1,409,302 | 0 | 0 | 0 | 0 | 0 | 24,796 | 0 | 0 |
Total Current Assets | 21,350,740 | 31,309,239 | 30,085,624 | 25,102,861 | 22,608,688 | 22,202,288 | 21,284,918 | 15,513,516 | 12,705,811 | 12,126,988 | 10,829,041 | 8,980,088 | 7,963,008 | 6,042,957 | 5,913,331 | 6,160,746 | 5,950,366 | 5,819,243 | 9,426,645 | 9,095,001 | 6,617,827 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 0 | 404,789 | 355,095 | 339,906 | 411,518 | 279,527 | 319,861 | 215,068 | 173,614 | 115,557 | 158,904 | 181,423 | 313,609 | 319,245 | 195,065 | 152,032 | 0 | 23,918 | 42,877 | 0 | 0 |
Goodwill | 3,442,359 | 3,632,058 | 3,442,359 | 3,442,359 | 3,442,359 | 3,442,359 | 3,442,359 | 136,566 | 0 | 0 | 0 | 0 | 0 | 34,046 | 34,046 | 34,046 | 0 | 61,222 | 257,843 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195,156 | 0 |
Long Term Investments | 0 | 2,513,387 | 2,564,321 | 3,020,636 | 2,187,189 | 2,076,236 | 1,835,408 | 1,753,390 | 1,447,283 | 1,242,921 | 955,981 | 973,893 | 708,103 | 743,594 | 735,644 | 636,783 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 14,553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 713,354 | 1,219,314 | 0 | 0 | 741,598 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 1,374,830 | 1,536,896 | 1,302,016 | 1,285,423 | 1,359,101 | 1,683,635 | 1,126,494 | 1,035,073 | 934,043 | 979,225 | 1,137,843 | -1,021,712 | 1,301,475 | 690,451 | 331,184 | 1,474,532 | 2,456,766 | 2,680,901 | 3,251,068 | 0 |
Total Non-Current Assets | 3,442,359 | 7,925,064 | 7,898,671 | 8,104,917 | 7,326,489 | 7,157,223 | 7,281,263 | 3,231,518 | 2,655,970 | 2,292,521 | 2,094,110 | 2,293,159 | 1,021,712 | 3,111,714 | 2,874,520 | 1,154,045 | 1,474,532 | 3,283,504 | 2,981,621 | 3,446,224 | 2,547,453 |
Other Assets | 16,519,682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 41,312,781 | 39,234,303 | 37,984,295 | 33,207,778 | 29,935,177 | 29,359,511 | 28,566,181 | 18,745,034 | 15,361,781 | 14,419,509 | 12,923,151 | 11,273,247 | 10,362,206 | 9,154,671 | 8,787,851 | 7,314,791 | 7,424,898 | 9,102,747 | 12,408,266 | 12,541,225 | 9,165,280 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 0 | 1,631,401 | 1,616,128 | 1,321,247 | 1,037,338 | 1,069,179 | 1,325,398 | 754,668 | 596,519 | 538,852 | 460,793 | 288,883 | 220,690 | 201,101 | 168,006 | 169,596 | 246,727 | 376,134 | 751,496 | 1,183,275 | 554,666 |
Short Term Debt | 0 | 487,156 | 0 | 0 | 0 | 1,797,058 | 0 | 0 | 0 | 1,624,215 | 1,376 | 0 | 0 | 410,134 | 271,678 | 217,557 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 0 | 4,607,501 | 4,243,407 | 0 | 2,206,132 | 456,296 | -170,616 | 1,859,606 | 1,914,570 | 51,431 | 193,569 | 394,537 | 0 | 678,529 | 384,233 | 518,359 | 280,976 | 1,478,550 | 2,151,225 | -306,445 | 1,275,381 |
Total Current Liabilities | 0 | 6,726,058 | 2,050,894 | 1,698,268 | 1,381,009 | 1,414,620 | 1,715,207 | 974,014 | 784,540 | 1,593,983 | 655,738 | 840,129 | 841,572 | 1,289,764 | 823,917 | 905,512 | 527,703 | 376,134 | 751,496 | 876,830 | 1,830,047 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 0 | 2,453,443 | 4,047,294 | 4,652,338 | 5,955,758 | 7,776,638 | 8,558,356 | 7,035,084 | 5,198,312 | 5,030,943 | 5,278,343 | 4,650,173 | 4,579,531 | 4,128,300 | 3,880,456 | 2,761,352 | 2,263,959 | 2,836,873 | 3,762,734 | 2,592,772 | 2,021,014 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 8,447,493 | 3,837,099 | 5,860,890 | 4,842,680 | 4,479,864 | 1,252,979 | 1,109,544 | 440,813 | 1,223,996 | 1,737,768 | 1,312,184 | 0 | 433,082 | 889,095 | 1,059,913 | 1,844,483 | 560,543 | -13,954 | 1,277,909 | 1,261,247 |
Total Non-Current Liabilities | 0 | 10,900,936 | 11,693,034 | 10,513,228 | 10,454,767 | 11,911,061 | 12,168,017 | 9,784,888 | 7,365,674 | 6,875,454 | 7,016,111 | 5,805,648 | 4,579,531 | 4,561,382 | 4,769,551 | 3,821,265 | 4,108,442 | 4,875,966 | 5,900,005 | 6,334,741 | 3,282,261 |
Total Liabilities | 0 | 12,532,337 | 13,743,928 | 12,211,496 | 11,835,776 | 13,325,681 | 13,883,224 | 10,758,902 | 8,150,214 | 8,469,437 | 7,671,849 | 6,645,777 | 6,360,998 | 5,851,146 | 5,593,468 | 4,726,777 | 4,636,145 | 5,252,100 | 6,651,501 | 7,211,571 | 5,112,308 |
Common Stock | 0 | 29,508 | 29,268 | 33,994 | 33,838 | 33,656 | 33,443 | 24,312 | 23,707 | 21,364 | 20,722 | 21,781 | 20,538 | 20,208 | 19,998 | 19,811 | 17,346 | 17,227 | 16,976 | 16,303 | 15,632 |
Retained Earnings | 0 | 22,369,368 | 18,861,417 | 14,685,329 | 10,564,994 | 8,295,001 | 6,487,650 | 4,840,978 | 4,306,256 | 3,429,736 | 2,660,034 | 2,053,893 | 1,605,131 | 956,401 | 894,108 | 828,424 | 1,273,159 | 2,496,933 | 4,539,137 | 4,046,563 | 2,780,637 |
Accumulated Other Comprehensive Income/Loss | 0 | 4,879 | 2,408 | -1,341 | -805 | 498 | -366 | 1,034 | -309 | 39 | 130 | -0 | 0 | -76,795 | -57,860 | -52,954 | 0 | -2,061 | -2,041 | -44,653 | -17,139 |
Total Stockholders Equity | 0 | 26,580,664 | 24,100,500 | 20,816,425 | 17,994,856 | 15,949,517 | 14,581,535 | 7,872,317 | 7,026,042 | 5,648,944 | 4,827,020 | 4,168,901 | 3,414,764 | 2,696,468 | 2,608,949 | 2,443,479 | 2,623,007 | 3,822,119 | 5,701,372 | 5,251,411 | 4,052,972 |
Total Investments | 0 | 2,551,340 | 4,298,046 | 3,020,636 | 2,187,189 | 2,076,236 | 1,835,408 | 1,753,390 | 1,447,283 | 1,242,921 | 955,981 | 973,893 | 708,103 | 743,594 | 735,644 | 636,783 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 0 | 2,940,599 | 4,064,043 | 4,652,338 | 5,957,664 | 7,827,941 | 8,558,356 | 7,035,084 | 5,198,312 | 5,797,836 | 5,279,719 | 4,650,173 | 0 | 4,538,434 | 4,152,134 | 2,978,909 | 2,544,935 | 2,836,873 | 3,762,734 | 2,592,772 | 2,021,014 |
Net Debt | -4,662,643 | -3,374,407 | -575,299 | 1,897,615 | 3,210,797 | 6,616,058 | 7,188,383 | 4,501,622 | 3,992,747 | 4,746,168 | 4,087,915 | 3,752,734 | 0 | 3,374,830 | 2,757,999 | 1,521,471 | 1,453,467 | 2,041,679 | 2,984,415 | 1,683,215 | 698,542 |
Reported Currency: USD | TTM | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-11-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 4,210,608 | 3,961,291 | 4,648,501 | 4,456,549 | 2,467,553 | 1,842,119 | 1,717,513 | 771,754 | 913,091 | 819,200 | 628,693 | 504,926 | 657,332 | 112,544 | 120,459 | -417,147 | -1,109,085 | -1,941,081 | 593,869 | 1,344,410 | 945,619 |
Depreciation & Amortization | 114,137 | 110,164 | 87,075 | 85,954 | 94,553 | 92,200 | 91,181 | 66,324 | 50,219 | 43,666 | 38,542 | 30,349 | 28,081 | 21,500 | 13,520 | 19,905 | 32,399 | 56,764 | 50,011 | 79,558 | 73,286 |
Deferred Income Tax | 133,722 | -67,968 | -246,653 | 191,627 | 92,082 | 235,493 | 268,037 | 91,050 | 97,485 | -5,637 | 75,324 | 151,619 | -467,561 | -20,345 | -25,198 | 606,105 | 772,508 | -438,817 | -198,005 | 10,220 | 81,539 |
Stock Based Compensation | 175,198 | 160,720 | 184,086 | 134,621 | 107,131 | 86,940 | 72,655 | 61,356 | 55,516 | 43,873 | 40,718 | 33,689 | 31,745 | 24,047 | 28,075 | 30,392 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | -773,019 | 571,536 | -2,321,356 | -1,650,902 | 1,319,104 | -827,066 | -169,254 | -187,359 | -685,063 | -1,313,566 | -1,582,612 | -1,485,294 | -751,668 | -448,472 | 73,611 | 210,500 | 870,122 | -331,764 | -621,461 | -1,311,883 | -750,100 |
Accounts Receivable | -496,764 | -329,191 | -422,398 | -289,776 | 180,720 | -119,084 | -462,312 | 102,976 | -212,684 | -433,325 | -522,354 | -16,299 | -220,587 | -132,258 | 340,444 | -122,999 | 0 | 0 | 0 | 0 | 0 |
Inventory | 1,573,952 | 2,274,083 | -2,383,821 | -1,960,614 | 781,362 | -623,644 | -135,870 | -661,494 | -503,527 | -1,126,907 | -1,367,415 | -1,627,136 | -563,051 | -38,903 | -115,247 | 428,964 | 292,264 | 666,228 | -371,268 | -1,687,491 | -870,194 |
Accounts Payable | 79,536 | -625,862 | 701,113 | 881,309 | 266,488 | -14,639 | 412,796 | 356,669 | 21,432 | 225,790 | 326,087 | 164,571 | 28,129 | -106,841 | -120,862 | -95,896 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | -1,929,743 | -747,494 | -216,250 | -281,821 | 90,534 | -69,699 | 16,132 | 14,490 | 9,716 | 20,876 | -18,930 | -6,430 | 3,841 | -170,470 | -30,724 | 431 | 577,858 | -997,992 | -250,193 | 375,608 | 0 |
Other Non-Cash Items | 1,059,817 | 443,995 | 914,015 | -685,075 | 110,396 | 52,657 | -268,523 | 193,739 | 76,556 | -7,182 | 10,847 | -43,003 | 77,423 | 51,591 | 63,761 | -28,912 | 591,859 | 2,803,581 | 547,020 | -5,765 | 0 |
Net Cash Provided by Operating Activities | 4,079,878 | 5,179,738 | 3,265,668 | 2,532,774 | 4,190,819 | 1,482,343 | 1,711,609 | 996,864 | 507,804 | -419,646 | -788,488 | -807,714 | -424,648 | -259,135 | 274,228 | 420,843 | 1,100,834 | 444,513 | 554,650 | 322,975 | 272,747 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -176,327 | -99,799 | -57,214 | -65,172 | -72,752 | -86,497 | -130,439 | -111,773 | -76,439 | -91,355 | -22,599 | -8,126 | -2,822 | -9,936 | -5,062 | 0 | 0 | 0 | -26,783 | -21,747 | -27,389 |
Acquisitions Net | -41,727 | -36,908 | -447,401 | -375,843 | -471,239 | -394,089 | -1,283,555 | -1,041,407 | -426,486 | -314,937 | -165,272 | -146,768 | -116,166 | 45,157 | -184,699 | 24,119 | 0 | 0 | -33,213 | -416,049 | -105,730 |
Purchases of Investments | -222,621 | -8,000 | -93,769 | -128,162 | -45,548 | -36,261 | -78,373 | -160,820 | -80,200 | -105,753 | -70,606 | -64,664 | -62,541 | -237,285 | -537,859 | -327,741 | -176,514 | -107,791 | -108,626 | -37,350 | -48,562 |
Sales/Maturities of Investments | 8,109 | 4,673 | 26,083 | 30,946 | 56,166 | 52,593 | 439,459 | 45,375 | 25,467 | 30,640 | 101,117 | 36,052 | 51,637 | 109,099 | 7,995 | 28,173 | 220,322 | 107,530 | 82,492 | 36,078 | 34,376 |
Other Investing Activities | 141,664 | -36,947 | 443,999 | 433,145 | 253,168 | 483,850 | 444,786 | 398,808 | 471,821 | 383,012 | 595,719 | 872,755 | 375,183 | -43,189 | 46,254 | 329 | -309,511 | 307,244 | -320,339 | -564,505 | -290,851 |
Net Cash Used for Investing Activities | -312,571 | -176,981 | -128,302 | -105,086 | -280,205 | 19,596 | -608,122 | -869,817 | -85,837 | -98,393 | 438,359 | 689,249 | 245,291 | -136,154 | -673,371 | -275,120 | -265,703 | 306,983 | -406,469 | -1,003,573 | -438,156 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -704,526 | -1,197,539 | -214,012 | -1,078,983 | -2,294,141 | -1,035,464 | -1,760,318 | 1,157,892 | -90,370 | 797,524 | 847,836 | 12,420 | 389,386 | 243,354 | 413,461 | -48,210 | -444,483 | -1,064,160 | 28,436 | 697,751 | 501,468 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 493 | 3,061 | 720 | 19,471 | 9,405 | 13,599 | 34,114 | 32,174 | 6,751 | 2,238 | 221,437 | 224 | 21,588 | 31,131 | 38,069 | 14,537 |
Common Stock Repurchased | -2,070,408 | -1,182,711 | -1,039,309 | -1,430,212 | -321,524 | -523,074 | -299,833 | -27,054 | -19,902 | -23,188 | -20,424 | -12,320 | -17,149 | -5,724 | -1,806 | -1,566 | -1,758 | -3,971 | -323,229 | -289,284 | -113,582 |
Dividends Paid | -519,369 | -430,560 | -438,038 | -309,776 | -195,043 | -51,454 | -49,159 | -37,608 | -35,324 | -33,192 | -32,775 | -30,912 | -30,394 | -29,906 | -29,577 | -27,588 | -83,487 | -101,123 | -101,295 | -89,229 | -79,945 |
Other Financing Activities | -282,075 | -436,779 | 414,080 | 414,236 | 364,133 | -19,725 | -89,652 | 100,346 | -124,758 | -355,879 | -146,798 | -225,075 | -47,521 | -49,717 | -48,476 | -35,780 | 102,601 | 413,045 | -64,248 | -33,181 | -18,396 |
Net Cash Used Provided by Financing Activities | -3,580,195 | -3,247,589 | -1,277,279 | -2,404,735 | -2,446,575 | -1,629,224 | -2,195,901 | 1,194,296 | -250,883 | 394,670 | 661,438 | -221,773 | 326,496 | 164,758 | 335,840 | 108,293 | -426,903 | -734,621 | -429,205 | 324,126 | 322,478 |
Effect of Forex Changes on Cash | -1,189,035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 189,021 | 1,755,168 | 1,860,087 | 22,953 | 1,464,039 | -127,285 | -1,092,414 | 1,321,343 | 171,084 | -123,369 | 311,309 | -340,238 | 147,139 | -230,531 | -63,303 | 254,016 | 408,228 | 16,875 | -281,024 | -356,472 | 157,069 |
Cash at End of Period | 20,040,727 | 6,570,938 | 4,815,770 | 2,955,683 | 2,932,730 | 1,468,691 | 1,558,458 | 2,650,872 | 1,329,529 | 1,158,445 | 1,281,814 | 970,505 | 1,310,743 | 1,163,604 | 1,394,135 | 1,457,438 | 1,203,422 | 795,194 | 778,319 | 1,059,343 | 1,427,941 |
Cash at Start of Period | 19,851,706 | 4,815,770 | 2,955,683 | 2,932,730 | 1,468,691 | 1,595,976 | 2,650,872 | 1,329,529 | 1,158,445 | 1,281,814 | 970,505 | 1,310,743 | 1,163,604 | 1,394,135 | 1,457,438 | 1,203,422 | 795,194 | 778,319 | 1,059,343 | 1,415,815 | 1,270,872 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 4,079,878 | 5,179,738 | 3,265,668 | 2,532,774 | 4,190,819 | 1,482,343 | 1,711,609 | 996,864 | 507,804 | -419,646 | -788,488 | -807,714 | -424,648 | -259,135 | 274,228 | 420,843 | 1,100,834 | 444,513 | 554,650 | 322,975 | 272,747 |
Capital Expenditure | -176,327 | -99,799 | -57,214 | -65,172 | -72,752 | -86,497 | -130,439 | -111,773 | -76,439 | -91,355 | -22,599 | -8,126 | -2,822 | -9,936 | -5,062 | 0 | 0 | 0 | -26,783 | -21,747 | -27,389 |
Free Cash Flow | 3,903,551 | 5,079,939 | 3,208,454 | 2,467,602 | 4,118,067 | 1,395,846 | 1,581,170 | 885,091 | 431,365 | -511,001 | -811,087 | -815,840 | -427,470 | -269,071 | 269,166 | 420,843 | 1,100,834 | 444,513 | 527,867 | 301,228 | 245,358 |