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 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 | 2020-07-31 | 2019-07-31 | 2018-07-31 | 2017-07-31 | 2016-07-31 | 2015-07-31 | 2014-07-31 | 2013-07-31 | 2012-07-31 | 2011-07-31 | 2010-07-31 | 2009-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 8,027,500 | 8,027,500 | 6,892,700 | 5,501,500 | 4,256,100 | 3,408,400 | 2,899,600 | 2,273,100 | 1,761,600 | 1,378,500 | 928,052 | 598,179 | 396,107 | 255,138 | 118,597 | 48,782 | 13,352 |
Revenue Growth | - | 16.46% | 25.29% | 29.26% | 24.87% | 17.55% | 27.56% | 29.04% | 27.79% | 48.54% | 55.15% | 51.01% | 55.25% | 115.13% | 143.12% | 265.35% | |
Cost of Revenue | 2,059,200 | 2,059,200 | 1,909,700 | 1,718,700 | 1,274,900 | 999,500 | 808,400 | 645,300 | 476,600 | 370,000 | 251,499 | 159,628 | 109,756 | 70,553 | 32,273 | 15,634 | 6,276 |
Gross Profit | 5,968,300 | 5,968,300 | 4,983,000 | 3,782,800 | 2,981,200 | 2,408,900 | 2,091,200 | 1,627,800 | 1,285,000 | 1,008,500 | 676,553 | 438,551 | 286,351 | 184,585 | 86,324 | 33,148 | 7,076 |
Gross Profit Margin | 74.37% | 74.35% | 72.29% | 68.76% | 70.05% | 70.68% | 72.12% | 71.61% | 72.95% | 73.16% | 72.90% | 73.31% | 72.29% | 72.35% | 72.79% | 67.95% | 53.00% |
Research and Development | 1,809,400 | 1,809,400 | 1,604,000 | 1,417,700 | 1,140,400 | 768,100 | 539,500 | 400,700 | 347,400 | 284,200 | 185,828 | 104,813 | 62,482 | 38,570 | 21,366 | 12,788 | 8,208 |
General and Administrative Expenses | 3,294,500 | 3,475,000 | 2,991,700 | 2,553,900 | 2,144,900 | 1,819,800 | 1,605,800 | 1,356,200 | 1,117,400 | 914,400 | 624,261 | 407,912 | 242,490 | 142,124 | 75,362 | 41,017 | 17,908 |
Total Operating Expenses | 5,206,500 | 4,971,700 | 4,595,700 | 3,971,600 | 3,285,300 | 2,587,900 | 2,145,300 | 1,756,900 | 1,464,800 | 1,198,600 | 810,089 | 512,725 | 304,972 | 180,694 | 96,728 | 53,805 | 26,116 |
Operating Income or Loss | 864,400 | 683,900 | 387,300 | -188,800 | -304,100 | -179,000 | -144,500 | -129,100 | -179,800 | -190,100 | -133,536 | -215,347 | -18,621 | 3,891 | -10,404 | -20,657 | -19,040 |
Operating Margin | 10.78% | 8.52% | 5.62% | -3.43% | -7.15% | -5.25% | -4.98% | -5.68% | -10.21% | -13.79% | -14.39% | -36.00% | -4.70% | 1.53% | -8.77% | -42.35% | -142.60% |
Interest Expense | 0 | 4,800 | 27,200 | 27,400 | 163,300 | 88,700 | 83,900 | 29,600 | 24,500 | 23,400 | 22,325 | 1,883 | 35 | 2,202 | 1,648 | 420 | -47 |
EBITDA | 1,145,900 | 960,167 | 593,500 | -179,800 | -301,700 | -143,100 | 9,300 | -4,200 | -109,800 | -138,900 | -104,371 | -59,685 | -8,729 | 11,135 | -8,215 | -19,534 | -17,860 |
Depreciation and Amortization | 281,500 | 276,267 | 332,100 | 337,000 | 304,900 | 507,900 | 139,800 | 91,000 | 58,400 | 42,500 | 28,881 | 19,419 | 9,892 | 6,134 | 2,189 | 1,123 | 1,180 |
Income Before Tax | 988,300 | 988,300 | 566,300 | -207,200 | -465,000 | -231,800 | -74,600 | -130,200 | -194,100 | -205,100 | -155,577 | -222,160 | -18,656 | 2,799 | -12,052 | -21,077 | -18,993 |
Income Tax Expense | -1,589,300 | -1,589,300 | 126,600 | 59,800 | 33,900 | 35,200 | 7,300 | 17,700 | 22,500 | 20,800 | 9,405 | 4,292 | 10,590 | 2,062 | 476 | 56 | 12 |
Net Income | 2,577,600 | 2,577,600 | 439,700 | -267,000 | -498,900 | -267,000 | -81,900 | -147,900 | -216,600 | -225,900 | -164,982 | -226,452 | -29,246 | 737 | -12,528 | -21,133 | -19,005 |
Net Income Margin | 32.29% | 32.11% | 6.38% | -4.85% | -11.72% | -7.83% | -2.82% | -6.51% | -12.30% | -16.39% | -17.78% | -37.86% | -7.38% | 0.29% | -10.56% | -43.32% | -142.34% |
EPS | 8.06 | 8.07 | 1.45 | -0.90 | -1.73 | -0.92 | -0.29 | -0.54 | -0.80 | -0.86 | -0.67 | -1.02 | -0.14 | 0.01 | -0.07 | -0.13 | -0.11 |
EPS Diluted | 7.25 | 7.28 | 1.28 | -0.90 | -1.73 | -0.92 | -0.29 | -0.54 | -0.80 | -0.86 | -0.67 | -1.02 | -0.14 | 0.01 | -0.06 | -0.13 | -0.11 |
Weighted Average Shares Out | - | 319,200 | 303,200 | 295,500 | 289,200 | 290,700 | 283,500 | 275,100 | 271,800 | 261,300 | 244,800 | 222,900 | 206,046 | 58,707 | 175,263 | 165,855 | 165,855 |
Weighted Average Shares Out Diluted | - | 354,000 | 342,300 | 295,500 | 289,200 | 290,700 | 283,500 | 275,100 | 271,800 | 261,300 | 244,800 | 222,900 | 206,046 | 58,707 | 192,984 | 165,855 | 165,855 |
Reported Currency: USD | Q4 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 | 2020-07-31 | 2019-07-31 | 2018-07-31 | 2017-07-31 | 2016-07-31 | 2015-07-31 | 2014-07-31 | 2013-07-31 | 2012-07-31 | 2011-07-31 | 2010-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | ||||||||||||||||
Cash and Cash Equivalents | 1,546,800 | 1,546,800 | 1,135,300 | 2,118,500 | 1,874,200 | 2,958,000 | 961,400 | 2,506,900 | 744,300 | 734,400 | 375,814 | 653,812 | 310,614 | 322,642 | 40,517 | 18,835 |
Short Term Investments | 1,043,600 | 1,043,600 | 1,254,700 | 1,516,000 | 1,026,900 | 789,800 | 1,841,700 | 896,500 | 630,700 | 551,200 | 413,165 | 118,690 | 109,007 | 0 | 0 | 0 |
Cash + Short Term Investments | 2,590,400 | 2,590,400 | 2,390,000 | 3,634,500 | 2,901,100 | 3,747,800 | 2,803,100 | 3,403,400 | 1,375,000 | 1,285,600 | 788,979 | 772,502 | 419,621 | 322,642 | 40,517 | 18,835 |
Net Receivables | 3,344,500 | 3,344,500 | 2,852,000 | 2,142,500 | 1,240,400 | 1,037,100 | 582,400 | 467,300 | 432,100 | 348,700 | 212,366 | 135,518 | 87,461 | 45,642 | 29,677 | 14,241 |
Inventory | 0 | 0 | 339,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,479 | 2,537 |
Other Current Assets | 545,800 | 545,800 | 466,800 | 637,900 | 505,800 | 344,300 | 279,300 | 261,300 | 169,200 | 84,800 | 72,685 | 50,306 | 22,617 | 13,373 | 2,167 | 47 |
Total Current Assets | 6,480,700 | 6,480,700 | 6,048,000 | 6,414,900 | 4,647,300 | 5,129,200 | 3,664,800 | 4,132,000 | 1,976,300 | 1,719,100 | 1,074,030 | 958,326 | 529,699 | 381,657 | 76,840 | 35,660 |
Non-Current Assets | ||||||||||||||||
Property, Plant and Equipment | 747,000 | 747,000 | 617,800 | 599,800 | 581,300 | 606,800 | 296,000 | 273,100 | 211,100 | 117,200 | 62,878 | 48,744 | 32,086 | 20,979 | 12,666 | 1,833 |
Goodwill | 3,350,100 | 3,350,100 | 2,926,800 | 2,747,700 | 2,710,100 | 1,812,900 | 1,352,300 | 522,800 | 238,800 | 163,500 | 163,522 | 155,033 | 0 | 0 | 0 | 0 |
Intangible Assets | 374,900 | 374,900 | 315,400 | 384,500 | 498,600 | 358,200 | 280,600 | 140,800 | 53,700 | 44,000 | 52,656 | 47,955 | 1,358 | 0 | 0 | 0 |
Long Term Investments | 5,355,400 | 5,355,400 | 3,047,900 | 1,051,900 | 888,300 | 554,400 | 575,400 | 547,500 | 789,300 | 652,800 | 538,841 | 201,880 | 17,314 | 0 | 0 | 0 |
Tax Assets | 2,399,000 | 2,399,000 | 1,200,400 | 0 | 494,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,358 | 0 | 0 | 0 |
Other Non-Current Assets | 1,283,800 | 1,283,800 | 344,800 | 1,054,800 | 421,400 | 603,900 | 423,100 | 206,800 | 169,100 | 64,600 | 73,251 | 66,528 | 6,507 | 5,168 | 1,666 | 626 |
Total Non-Current Assets | 13,510,200 | 13,510,200 | 8,453,100 | 5,838,700 | 5,594,300 | 3,936,200 | 2,927,400 | 1,691,000 | 1,462,000 | 1,042,100 | 891,148 | 520,140 | 55,907 | 26,147 | 14,332 | 2,459 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 19,990,900 | 19,990,900 | 14,501,100 | 12,253,600 | 10,241,600 | 9,065,400 | 6,592,200 | 5,823,000 | 3,438,300 | 2,761,200 | 1,965,178 | 1,478,466 | 585,606 | 407,804 | 91,172 | 38,119 |
Current Liabilities | ||||||||||||||||
Accounts Payable | 116,300 | 116,300 | 132,300 | 128,000 | 56,900 | 63,600 | 73,300 | 49,400 | 35,500 | 30,200 | 13,204 | 14,526 | 15,544 | 9,214 | 5,435 | 2,701 |
Short Term Debt | 1,029,800 | 1,029,800 | 1,991,500 | 3,676,800 | 1,557,900 | 57,900 | 0 | 550,400 | 0 | 0 | 487,084 | 60,937 | 35,757 | 0 | 13,495 | 7,728 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,609 | 0 | 0 | 0 |
Deferred Revenue | 5,541,100 | 5,541,100 | 4,674,600 | 3,641,200 | 2,741,900 | 2,049,100 | 1,582,100 | 1,268,900 | 968,400 | 703,900 | 423,853 | 259,918 | 153,945 | 86,296 | 45,253 | 16,537 |
Other Current Liabilities | 995,500 | 995,500 | 939,100 | 860,300 | 760,000 | 521,100 | 397,900 | 270,700 | 197,400 | 112,700 | 108,086 | 12,790 | 856 | 26,496 | 2,918 | 1,694 |
Total Current Liabilities | 7,682,700 | 7,682,700 | 7,737,500 | 8,306,300 | 5,116,700 | 2,691,700 | 2,053,300 | 2,139,400 | 1,201,300 | 846,800 | 1,032,227 | 348,171 | 206,102 | 122,006 | 67,101 | 28,660 |
Non-Current Liabilities | ||||||||||||||||
Long Term Debt | 380,500 | 380,500 | 279,200 | 276,100 | 1,981,500 | 3,420,700 | 1,430,000 | 1,369,700 | 524,700 | 508,200 | 487,084 | 466,875 | 0 | 0 | 0 | 0 |
Deferred Revenue | 5,939,400 | 5,939,400 | 4,621,800 | 3,352,800 | 2,282,100 | 1,761,100 | 1,306,600 | 1,096,000 | 805,100 | 536,900 | 289,801 | 162,660 | 95,285 | 49,512 | 22,002 | 7,584 |
Deferred Tax | 387,700 | 387,700 | 28,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -487,084 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 430,900 | 430,900 | 86,100 | 108,400 | 97,700 | 90,100 | 216,000 | 229,600 | 147,600 | 79,400 | 67,335 | 32,177 | 11,799 | 7,215 | 73,523 | 67,523 |
Total Non-Current Liabilities | 7,138,500 | 7,138,500 | 5,015,200 | 3,737,300 | 4,361,300 | 5,271,900 | 2,952,600 | 2,695,300 | 1,477,400 | 1,124,500 | 357,136 | 661,712 | 107,084 | 56,727 | 95,525 | 75,107 |
Total Liabilities | 14,821,200 | 14,821,200 | 12,752,700 | 12,043,600 | 9,478,000 | 7,963,600 | 5,005,900 | 4,834,700 | 2,678,700 | 1,971,300 | 1,389,363 | 1,009,883 | 313,186 | 178,733 | 162,626 | 103,767 |
Common Stock | 3,821,100 | 3,821,100 | 3,019,000 | 1,932,700 | 2,311,200 | 2,259,200 | 2,490,900 | 1,967,400 | 1,599,700 | 1,515,500 | 8 | 8 | 7 | 7 | 2 | 2 |
Retained Earnings | 1,350,200 | 1,350,200 | -1,227,400 | -1,667,100 | -1,666,800 | -1,167,900 | -900,900 | -984,600 | -836,700 | -726,600 | -500,708 | -335,726 | -109,274 | -80,028 | -80,765 | -68,237 |
Accumulated Other Comprehensive Income/Loss | -1,600 | -1,600 | -43,200 | -55,600 | -9,900 | 10,500 | -3,700 | -16,400 | -3,400 | 1,000 | -88 | -105 | -16 | -10,826 | -4,930 | -2,922 |
Total Stockholders Equity | 5,169,700 | 5,169,700 | 1,748,400 | 210,000 | 763,600 | 1,101,800 | 1,586,300 | 988,300 | 759,600 | 789,900 | 575,815 | 468,583 | 272,420 | 229,071 | -71,454 | -65,648 |
Total Investments | 6,399,000 | 6,399,000 | 4,302,600 | 2,567,900 | 1,915,200 | 1,344,200 | 2,417,100 | 1,444,000 | 1,420,000 | 1,204,000 | 952,006 | 320,570 | 126,321 | 0 | 0 | 0 |
Total Debt | 1,410,300 | 1,410,300 | 2,270,700 | 3,952,900 | 3,539,400 | 3,420,700 | 1,430,000 | 1,920,100 | 524,700 | 508,200 | 487,084 | 466,875 | 0 | 0 | 0 | 0 |
Net Debt | -136,500 | -136,500 | 1,135,400 | 1,834,400 | 1,665,200 | 462,700 | 468,600 | -586,800 | -219,600 | -226,200 | 111,270 | -186,937 | -310,614 | -322,642 | -40,517 | -18,835 |
Reported Currency: USD | TTM | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 | 2020-07-31 | 2019-07-31 | 2018-07-31 | 2017-07-31 | 2016-07-31 | 2015-07-31 | 2014-07-31 | 2013-07-31 | 2012-07-31 | 2011-07-31 | 2010-07-31 | 2009-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||
Net Income | 2,577,600 | 2,577,600 | 439,700 | -267,000 | -498,900 | -267,000 | -81,900 | -147,900 | -216,600 | -225,900 | -164,982 | -226,452 | -29,246 | 737 | -12,528 | -21,133 | -19,005 |
Depreciation & Amortization | 283,300 | 283,300 | 282,200 | 282,600 | 304,900 | 253,500 | 153,800 | 96,400 | 59,800 | 42,800 | 28,881 | 19,419 | 9,892 | 6,134 | 2,189 | 1,123 | 1,180 |
Deferred Income Tax | -566,930 | -2,033,700 | 1,910,100 | -3,100 | 13,100 | -6,200 | -17,500 | 500 | 23,600 | 2,500 | 706 | 6,420 | -4,819 | -952 | 12,528 | 21,133 | 0 |
Stock Based Compensation | 1,075,400 | 1,075,400 | 1,074,500 | 1,011,100 | 894,500 | 658,400 | 567,700 | 496,700 | 474,500 | 392,800 | 221,315 | 99,774 | 43,704 | 13,837 | 4,733 | 869 | 374 |
Change in Working Capital | 910,300 | 910,300 | 563,300 | 520,800 | 348,600 | 71,800 | 227,500 | 521,400 | 502,700 | 422,500 | 242,119 | 141,246 | 94,726 | 55,917 | 36,131 | 16,035 | 3,935 |
Accounts Receivable | -976,900 | -1,020,200 | -320,300 | -902,000 | -172,400 | -435,600 | -108,700 | -33,000 | -82,900 | -136,400 | -76,830 | -47,949 | -41,819 | -15,965 | -15,436 | -10,712 | -2,104 |
Inventory | 202,400 | 0 | -1,071,600 | 0 | -327,600 | -448,800 | -353,100 | -80,600 | 5,100 | 23,000 | 303 | -9,232 | 17,293 | -1,151 | 1,226 | 7,325 | 1,722 |
Accounts Payable | -15,000 | -15,000 | 1,000 | 69,300 | -11,800 | -12,800 | 32,300 | 3,700 | 5,900 | 15,100 | -3,498 | -1,100 | 5,830 | 3,779 | 2,734 | 894 | 171 |
Other Working Capital | 1,699,800 | 1,945,500 | 1,954,200 | 1,353,500 | 860,400 | 969,000 | 657,000 | 631,300 | 574,600 | 520,800 | 322,144 | 199,527 | 113,422 | 69,254 | 47,607 | 18,528 | 4,146 |
Other Non-Cash Items | 1,418,330 | 3,121,900 | -1,492,300 | 437,200 | 440,800 | 325,200 | 206,000 | 69,900 | 24,500 | 23,400 | 22,265 | 47,999 | 262 | 1,695 | -10,951 | -20,710 | -7 |
Net Cash Provided by Operating Activities | 3,257,600 | 3,257,600 | 2,777,500 | 1,984,700 | 1,503,000 | 1,035,700 | 1,055,600 | 1,037,000 | 868,500 | 658,100 | 350,304 | 88,406 | 114,519 | 77,368 | 32,102 | -2,683 | -13,523 |
Cash Flows from Investing Activities | |||||||||||||||||
Investments in Property, Plant, and Equipment | -156,800 | -156,800 | -146,300 | -192,800 | -116,000 | -214,400 | -131,200 | -112,000 | -163,400 | -72,500 | -33,828 | -36,107 | -22,442 | -14,565 | -13,000 | -1,685 | -1,045 |
Acquisitions Net | -573,800 | -610,600 | -204,500 | -37,000 | -777,300 | -583,500 | -773,700 | -374,100 | -90,700 | -6,400 | -15,128 | -85,726 | 22,442 | 0 | 0 | 0 | 0 |
Purchases of Investments | -3,551,300 | -3,551,300 | -5,460,400 | -2,271,700 | -1,958,900 | -1,180,800 | -2,984,600 | -725,700 | -995,900 | -1,037,000 | -987,598 | -506,642 | -345,324 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 2,808,800 | 2,808,800 | 3,777,400 | 1,568,100 | 1,371,600 | 2,266,700 | 2,063,600 | 691,800 | 777,400 | 770,600 | 357,548 | 308,127 | 216,201 | 0 | 0 | 0 | 0 |
Other Investing Activities | -687,100 | -742,500 | -1,683,000 | -703,600 | -587,300 | 1,085,900 | -921,000 | -33,900 | -218,500 | 6,400 | -630,100 | -198,500 | -22,442 | -14,565 | 0 | 0 | 0 |
Net Cash Used for Investing Activities | -1,509,900 | -1,509,900 | -2,033,800 | -933,400 | -1,480,600 | 288,000 | -1,825,900 | -520,000 | -472,600 | -338,900 | -679,006 | -320,348 | -151,565 | -14,565 | -13,000 | -1,685 | -1,045 |
Cash Flows from Financing Activities | |||||||||||||||||
Debt Repayment | -1,033,700 | -1,033,700 | -1,692,000 | -600 | -900 | -1,979,100 | -477,400 | -1,682,400 | 0 | 0 | 0 | -560,400 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 283,900 | 283,900 | 258,800 | 136,600 | 104,000 | 286,800 | 71,700 | 198,000 | 46,400 | 45,300 | 0 | 46,173 | 0 | 215,375 | 0 | 7 | 7 |
Common Stock Repurchased | -574,400 | -566,700 | -272,700 | -892,300 | -1,178,100 | -1,198,100 | -330,000 | -259,100 | -411,000 | 0 | 0 | -132 | -2,776 | -82 | -90 | -24 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 59,800 | -26,600 | 238,400 | 86,300 | 75,000 | 5,829,300 | 33,500 | 1,504,700 | 25,000 | 39,400 | 50,704 | 529,099 | 27,794 | 4,029 | 2,670 | 1,854 | 34,637 |
Net Cash Used Provided by Financing Activities | -1,343,100 | -1,343,100 | -1,726,300 | -806,600 | -1,104,000 | 673,000 | -773,900 | 1,245,600 | -386,000 | 39,400 | 50,704 | 575,140 | 25,018 | 219,322 | 2,580 | 1,837 | 34,644 |
Effect of Forex Changes on Cash | 164,000 | 0 | 539,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 398,300 | 404,600 | -982,600 | 244,700 | -1,081,600 | 1,996,700 | -1,544,200 | 1,762,600 | 9,900 | 358,600 | -277,998 | 343,198 | -12,028 | 282,125 | 21,682 | -2,531 | 20,076 |
Cash at End of Period | 7,208,600 | 1,546,800 | 1,142,200 | 2,124,800 | 1,880,100 | 2,961,700 | 965,000 | 2,506,900 | 744,300 | 734,400 | 375,814 | 653,812 | 310,614 | 322,642 | 40,517 | 18,835 | 21,366 |
Cash at Start of Period | 6,810,300 | 1,142,200 | 2,124,800 | 1,880,100 | 2,961,700 | 965,000 | 2,509,200 | 744,300 | 734,400 | 375,800 | 653,812 | 310,614 | 322,642 | 40,517 | 18,835 | 21,366 | 1,290 |
Free Cash Flow | |||||||||||||||||
Operating Cash Flow | 3,257,600 | 3,257,600 | 2,777,500 | 1,984,700 | 1,503,000 | 1,035,700 | 1,055,600 | 1,037,000 | 868,500 | 658,100 | 350,304 | 88,406 | 114,519 | 77,368 | 32,102 | -2,683 | -13,523 |
Capital Expenditure | -156,800 | -156,800 | -146,300 | -192,800 | -116,000 | -214,400 | -131,200 | -112,000 | -163,400 | -72,500 | -33,828 | -36,107 | -22,442 | -14,565 | -13,000 | -1,685 | -1,045 |
Free Cash Flow | 3,100,800 | 3,100,800 | 2,631,200 | 1,791,900 | 1,387,000 | 821,300 | 924,400 | 925,000 | 705,100 | 585,600 | 316,476 | 52,299 | 92,077 | 62,803 | 19,102 | -4,368 | -14,568 |