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 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2,298,472 | 2,298,472 | 2,097,053 | 1,933,347 | 1,807,159 | 1,458,415 | 1,255,631 | 1,241,824 | 1,164,039 | 1,140,533 | 1,255,242 | 1,356,967 | 1,293,541 | 1,255,679 | 1,166,949 | 1,010,049 | 938,185 | 1,070,330 | 941,279 | 854,918 | 720,719 |
Revenue Growth | - | 9.60% | 8.47% | 6.98% | 23.91% | 16.15% | 1.11% | 6.68% | 2.06% | -9.14% | -7.50% | 4.90% | 3.02% | 7.60% | 15.53% | 7.66% | -12.35% | 13.71% | 10.10% | 18.62% | |
Cost of Revenue | 465,912 | 486,834 | 441,006 | 385,980 | 371,102 | 334,271 | 325,378 | 326,194 | 329,019 | 325,665 | 334,734 | 373,683 | 373,039 | 372,128 | 356,768 | 307,695 | 309,759 | 330,786 | 290,810 | 269,633 | 208,242 |
Gross Profit | 1,832,560 | 1,811,638 | 1,656,047 | 1,547,367 | 1,436,057 | 1,124,144 | 930,253 | 915,630 | 835,020 | 814,868 | 920,508 | 983,284 | 920,502 | 883,551 | 810,181 | 702,354 | 628,426 | 739,544 | 650,469 | 585,285 | 512,477 |
Gross Profit Margin | 79.60% | 78.82% | 78.97% | 80.04% | 79.46% | 77.08% | 74.09% | 73.73% | 71.73% | 71.45% | 73.33% | 72.46% | 71.16% | 70.36% | 69.43% | 69.54% | 66.98% | 69.09% | 69.10% | 68.46% | 71.11% |
Research and Development | 433,047 | 433,047 | 394,370 | 338,822 | 299,917 | 256,575 | 246,888 | 249,774 | 236,059 | 229,331 | 227,513 | 226,496 | 221,918 | 214,960 | 211,406 | 201,567 | 188,501 | 182,022 | 162,351 | 147,338 | 118,267 |
General and Administrative Expenses | 790,831 | 791,331 | 763,641 | 689,979 | 723,785 | 595,277 | 545,368 | 557,505 | 518,013 | 513,080 | 557,301 | 499,679 | 492,577 | 495,264 | 463,342 | 410,407 | 382,039 | 394,709 | 371,992 | 352,100 | 307,363 |
Total Operating Expenses | 1,234,241 | 1,224,378 | 1,198,033 | 1,063,771 | 1,053,098 | 880,565 | 816,097 | 838,629 | 786,180 | 775,609 | 820,943 | 758,302 | 740,981 | 730,527 | 693,067 | 627,579 | 586,160 | 592,310 | 541,810 | 505,512 | 427,268 |
Operating Income or Loss | 588,555 | 588,062 | 458,474 | 447,362 | 380,748 | 210,863 | 117,661 | 73,237 | 40,898 | -37,014 | 56,156 | 196,576 | 127,324 | 128,096 | 117,114 | 74,775 | 19,295 | 125,245 | 92,768 | 71,726 | 85,786 |
Operating Margin | 25.22% | 25.58% | 21.86% | 23.14% | 21.07% | 14.46% | 9.37% | 5.90% | 3.51% | -3.25% | 4.47% | 14.49% | 9.84% | 10.20% | 10.04% | 7.40% | 2.06% | 11.70% | 9.86% | 8.39% | 11.90% |
Interest Expense | 119,653 | 119,653 | 129,417 | 54,268 | 50,478 | 76,428 | 43,047 | 41,673 | 42,400 | 29,882 | 14,742 | 8,155 | 6,976 | 4,746 | 3,310 | 1,526 | 3,197 | 7,823 | 0 | 0 | 0 |
EBITDA | 733,402 | 730,022 | 599,145 | 573,406 | 564,767 | 291,951 | 141,171 | 157,737 | 127,736 | 49,244 | 125,700 | 271,574 | 209,761 | 191,953 | 170,252 | 145,844 | 81,978 | 186,730 | 138,859 | 104,099 | 117,193 |
Depreciation and Amortization | 141,407 | 141,407 | 137,162 | 122,040 | 122,534 | 80,817 | 77,824 | 87,408 | 86,742 | 86,554 | 84,433 | 77,307 | 76,551 | 66,471 | 62,394 | 62,182 | 61,610 | 60,021 | 39,199 | 33,887 | 25,881 |
Income Before Tax | 468,962 | 468,962 | 332,566 | 397,098 | 391,755 | 134,706 | 20,300 | 28,656 | -1,406 | -67,192 | 41,065 | 186,112 | 126,234 | 120,736 | 104,548 | 82,136 | 17,171 | 118,886 | 99,660 | 75,425 | 91,312 |
Income Tax Expense | 92,629 | 92,629 | 87,026 | 84,017 | -85,168 | 4,011 | 47,760 | -23,331 | -7,645 | -12,727 | -21,032 | 25,918 | -17,535 | 156,134 | 19,124 | 57,768 | -14,351 | 39,184 | -43,996 | 14,559 | 7,720 |
Net Income | 376,333 | 376,333 | 245,540 | 313,081 | 476,923 | 130,695 | -27,460 | 51,987 | 6,239 | -54,465 | 62,097 | 160,194 | 143,769 | -35,398 | 85,424 | 24,368 | 31,522 | 79,702 | 143,656 | 60,866 | 83,592 |
Net Income Margin | 16.13% | 16.37% | 11.71% | 16.19% | 26.39% | 8.96% | -2.19% | 4.19% | 0.54% | -4.78% | 4.95% | 11.81% | 11.11% | -2.82% | 7.32% | 2.41% | 3.36% | 7.45% | 15.26% | 7.12% | 11.60% |
EPS | 3.15 | 3.14 | 2.07 | 2.67 | 4.08 | 1.13 | -0.23 | 0.45 | 0.05 | -0.48 | 0.54 | 1.34 | 1.19 | -0.30 | 0.73 | 0.21 | 0.27 | 0.70 | 1.27 | 0.55 | 0.77 |
EPS Diluted | 121,658.07 | 3.12 | 2.06 | 2.65 | 4.03 | 1.12 | -0.23 | 0.44 | 0.05 | -0.48 | 0.54 | 1.34 | 1.19 | -0.30 | 0.71 | 0.20 | 0.27 | 0.68 | 1.22 | 0.54 | 0.75 |
Weighted Average Shares Out | - | 119,679 | 118,341 | 117,194 | 116,836 | 115,663 | 117,724 | 116,390 | 115,523 | 113,469 | 115,993 | 119,548 | 120,814 | 118,705 | 117,579 | 115,639 | 114,950 | 113,703 | 112,734 | 109,849 | 108,536 |
Weighted Average Shares Out Diluted | - | 120,742 | 119,334 | 118,233 | 118,367 | 116,267 | 117,724 | 118,158 | 117,356 | 114,612 | 116,012 | 119,984 | 121,240 | 118,705 | 120,974 | 119,925 | 117,359 | 117,870 | 117,494 | 113,382 | 111,981 |
Reported Currency: USD | Q4 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 265,808 | 265,808 | 288,103 | 272,182 | 326,532 | 275,458 | 269,579 | 259,946 | 280,003 | 277,935 | 273,417 | 293,654 | 241,913 | 489,543 | 167,878 | 240,253 | 235,122 | 256,941 | 263,271 | 183,448 | 204,423 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 28,129 | 27,891 | 25,836 | 50,315 | 49,616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 265,808 | 265,808 | 288,103 | 272,182 | 326,532 | 303,587 | 297,470 | 285,782 | 330,318 | 327,551 | 273,417 | 293,654 | 241,913 | 489,543 | 167,878 | 240,253 | 235,122 | 256,941 | 263,271 | 183,448 | 204,423 |
Net Receivables | 861,953 | 861,953 | 811,398 | 636,556 | 541,072 | 415,221 | 372,743 | 129,297 | 152,299 | 161,357 | 197,275 | 235,688 | 229,106 | 217,370 | 230,220 | 169,281 | 166,591 | 201,509 | 217,101 | 181,008 | 147,497 |
Inventory | 0 | 0 | -177,865 | -71,065 | -135,415 | 69,408 | 52,701 | 48,997 | -165,933 | -131,783 | -140,819 | -133,859 | -123,878 | -121,019 | 84,733 | -91,126 | 66,897 | 56,908 | 51,337 | 21,836 | 23,597 |
Other Current Assets | 0 | 170,944 | 177,865 | 159,919 | 205,406 | 114,639 | 112,408 | 218,705 | 215,846 | 184,602 | 233,987 | 202,825 | 209,197 | 172,239 | 194,166 | 158,723 | 144,753 | 139,044 | 114,259 | 73,660 | 71,807 |
Total Current Assets | 1,127,761 | 1,298,705 | 1,099,501 | 908,738 | 867,604 | 833,447 | 782,621 | 633,784 | 482,617 | 488,908 | 470,692 | 529,342 | 471,019 | 706,913 | 592,264 | 409,534 | 546,466 | 597,494 | 594,631 | 438,116 | 423,727 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 208,504 | 208,504 | 231,419 | 235,881 | 252,574 | 251,432 | 105,531 | 80,613 | 63,600 | 67,113 | 65,162 | 67,783 | 64,652 | 63,466 | 62,569 | 58,064 | 58,105 | 55,253 | 54,745 | 51,603 | 52,551 |
Goodwill | 3,461,891 | 3,461,891 | 3,358,511 | 2,353,654 | 2,191,887 | 1,625,786 | 1,238,179 | 1,182,457 | 1,182,772 | 1,169,813 | 1,069,041 | 1,012,527 | 769,095 | 610,347 | 613,394 | 418,509 | 428,268 | 405,195 | 244,497 | 249,252 | 200,628 |
Intangible Assets | 897,476 | 897,476 | 941,249 | 382,718 | 378,967 | 237,570 | 169,949 | 200,202 | 257,908 | 310,305 | 291,301 | 336,873 | 273,121 | 185,885 | 222,017 | 127,931 | 168,249 | 182,342 | 80,555 | 77,870 | 258,838 |
Long Term Investments | 0 | 170,944 | -123,319 | 5,196 | -297,789 | 30,970 | 29,544 | 30,115 | 31,907 | 30,921 | -38,936 | -8,958 | -7,696 | -20,660 | 0 | -90,458 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 159,404 | 123,319 | 256,091 | 297,789 | 190,963 | 198,634 | 165,566 | 123,166 | 89,692 | 38,936 | 8,958 | 7,696 | 20,660 | 98,064 | 90,458 | 110,193 | 71,175 | 69,969 | 3,205 | 2,422 |
Other Non-Current Assets | 0 | 528,506 | 658,161 | 544,990 | 826,037 | 212,570 | 140,130 | 36,285 | 218,414 | 195,501 | 313,717 | 253,429 | 238,386 | 209,765 | 41,374 | 293,026 | 38,931 | 38,114 | 45,916 | 75,398 | 49,085 |
Total Non-Current Assets | 4,567,871 | 5,255,781 | 5,189,341 | 3,778,530 | 3,649,465 | 2,549,291 | 1,881,967 | 1,695,238 | 1,877,767 | 1,863,345 | 1,739,221 | 1,670,612 | 1,345,254 | 1,069,463 | 1,037,418 | 897,530 | 803,746 | 752,079 | 495,682 | 457,328 | 362,896 |
Other Assets | 687,910 | -170,944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 6,383,542 | 6,383,542 | 6,288,842 | 4,687,268 | 4,517,069 | 3,382,738 | 2,664,588 | 2,329,022 | 2,360,384 | 2,352,253 | 2,209,913 | 2,199,954 | 1,816,273 | 1,776,376 | 1,629,682 | 1,307,064 | 1,350,212 | 1,349,573 | 1,090,313 | 895,444 | 786,623 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 24,198 | 24,198 | 43,480 | 40,153 | 33,381 | 24,910 | 42,442 | 53,473 | 35,160 | 18,022 | 13,361 | 19,802 | 66,006 | 17,046 | 16,974 | 11,734 | 13,292 | 16,710 | 18,715 | 17,109 | 19,915 |
Short Term Debt | 545,686 | 545,686 | 34,112 | 22,002 | 27,864 | 34,635 | 0 | 0 | 0 | 0 | 50,000 | 25,000 | 15,000 | -36,169 | 0 | 0 | 57,880 | 88,505 | 0 | 0 | 0 |
Tax Payables | 39,978 | 39,978 | 14,919 | 5,142 | 5,055 | 7,011 | 17,407 | 18,044 | 5,735 | 6,303 | 4,010 | 9,329 | 7,074 | 804 | 11,895 | 516 | 9,223 | 24,122 | 16,857 | 7,066 | 29,695 |
Deferred Revenue | 775,274 | 754,039 | 681,550 | 503,781 | 482,131 | 416,804 | 385,509 | 487,590 | 446,296 | 400,420 | 386,850 | 382,544 | 336,913 | 327,529 | 279,935 | 245,840 | 228,892 | 250,838 | 218,740 | 197,769 | 183,882 |
Other Current Liabilities | 282,057 | 303,292 | 913,312 | 221,180 | 230,851 | 197,400 | 192,797 | 176,172 | 191,718 | 229,774 | 181,649 | 203,265 | 113,586 | 141,085 | 160,587 | 201,923 | 182,144 | 186,178 | 176,030 | 124,760 | 111,270 |
Total Current Liabilities | 1,667,193 | 1,667,193 | 681,550 | 792,258 | 779,282 | 680,760 | 638,155 | 735,279 | 678,909 | 654,519 | 386,850 | 382,544 | 336,913 | 979,117 | 469,391 | 559,760 | 491,431 | 566,353 | 430,342 | 346,704 | 344,762 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,408,826 | 1,384,640 | 1,854,865 | 1,518,201 | 1,620,406 | 1,185,702 | 669,134 | 643,268 | 712,406 | 751,601 | 618,125 | 586,875 | 243,125 | 362,500 | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 21,235 | 21,235 | 16,188 | 520,333 | 497,677 | 9,661 | 11,123 | 11,852 | 458,907 | 413,657 | 18,610 | 13,273 | 9,966 | 12,220 | 14,389 | 7,019 | 234,270 | 7,457 | 8,424 | 13,228 | 16,585 |
Deferred Tax | 32,216 | 32,216 | 29,508 | 28,396 | 4,165 | 12,431 | 41,683 | 5,589 | 17,880 | 13,754 | 42,361 | 36,601 | 42,088 | 31,854 | 25,919 | 22,452 | 29,164 | 30,768 | 0 | 0 | 0 |
Other Non-Current Liabilities | 39,674 | 85,095 | 39,806 | 35,827 | 49,693 | 55,936 | 102,495 | 58,445 | 53,142 | 69,952 | 53,386 | 82,649 | 78,634 | 106,057 | 97,293 | 77,295 | 62,658 | 42,470 | 57,040 | 97,413 | 101,432 |
Total Non-Current Liabilities | 1,501,951 | 1,501,951 | 2,930,002 | 2,391,234 | 2,478,601 | 1,263,730 | 824,435 | 719,154 | 1,474,948 | 1,509,587 | 948,352 | 963,521 | 552,880 | 512,631 | 337,601 | 106,766 | 97,200 | 80,695 | 65,464 | 110,641 | 118,017 |
Total Liabilities | 3,169,144 | 3,169,144 | 3,611,552 | 2,391,234 | 2,478,601 | 1,944,490 | 1,462,590 | 1,454,433 | 1,474,948 | 1,509,587 | 1,335,202 | 1,346,065 | 889,793 | 979,117 | 806,992 | 559,760 | 588,631 | 647,048 | 495,806 | 457,345 | 462,779 |
Common Stock | 1,202 | 1,202 | 1,188 | 1,175 | 1,172 | 1,161 | 1,149 | 1,180 | 1,153 | 1,150 | 1,137 | 1,150 | 1,185 | 1,196 | 1,169 | 1,158 | 1,160 | 1,157 | 1,147 | 1,119 | 2,751 |
Retained Earnings | 1,349,610 | 1,349,610 | 973,277 | 727,737 | 414,656 | -62,267 | -191,390 | -599,409 | -650,840 | -657,079 | -602,614 | -650,171 | -810,365 | -954,134 | -918,736 | -1,004,160 | -1,028,528 | -1,060,050 | -1,132,565 | -1,242,692 | -1,303,558 |
Accumulated Other Comprehensive Income/Loss | -101,721 | -101,721 | -118,080 | -153,458 | -95,864 | -103,374 | -110,710 | -85,585 | -73,907 | -99,953 | -91,742 | -94,367 | -51,160 | -72,501 | -64,764 | -52,480 | -33,595 | -17,276 | -33,534 | -43,898 | -49,034 |
Total Stockholders Equity | 3,214,398 | 3,214,398 | 2,677,290 | 2,296,034 | 2,038,468 | 1,438,248 | 1,201,998 | 874,589 | 885,436 | 842,666 | 874,711 | 853,889 | 926,480 | 797,259 | 822,690 | 747,304 | 761,581 | 702,525 | 594,507 | 438,099 | 323,844 |
Total Investments | 0 | 170,944 | -123,319 | 5,196 | -297,789 | 59,099 | 57,435 | 55,951 | 50,315 | 49,616 | -38,936 | -8,958 | -7,696 | -20,660 | 0 | -90,458 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 1,930,326 | 1,930,326 | 1,888,977 | 1,562,205 | 1,648,270 | 1,220,337 | 669,134 | 643,268 | 712,406 | 758,125 | 668,125 | 611,875 | 258,125 | 370,000 | 200,000 | 0 | 57,880 | 88,505 | 0 | 0 | 0 |
Net Debt | 1,664,518 | 1,664,518 | 1,600,874 | 1,290,023 | 1,321,738 | 944,879 | 399,555 | 383,322 | 432,403 | 480,190 | 394,708 | 318,221 | 16,212 | -119,543 | 32,122 | -240,253 | -177,242 | -168,436 | -263,271 | -183,448 | -204,423 |
Reported Currency: USD | TTM | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 376,333 | 376,333 | 245,540 | 313,081 | 476,923 | 130,695 | -27,460 | 51,987 | 6,239 | -54,465 | 62,097 | 160,194 | 143,769 | -35,398 | 85,424 | 24,368 | 31,522 | 79,702 | 143,656 | 60,866 | 83,592 |
Depreciation & Amortization | 141,407 | 141,407 | 137,162 | 122,040 | 122,534 | 119,504 | 77,824 | 87,408 | 86,742 | 86,554 | 84,433 | 77,307 | 76,551 | 66,471 | 62,394 | 62,182 | 61,610 | 60,021 | 39,199 | 33,887 | 25,881 |
Deferred Income Tax | 0 | 0 | 16,676 | 42,963 | -158,105 | -24,641 | 1,708 | -56,556 | -28,289 | -44,182 | -49,361 | -19,946 | -39,714 | 104,766 | -35,063 | 21,998 | -55,414 | -2,740 | 0 | -402 | -5,989 |
Stock Based Compensation | 161,242 | 223,461 | 206,459 | 174,863 | 177,289 | 115,149 | 86,400 | 82,939 | 76,708 | 65,996 | 50,182 | 50,889 | 48,787 | 51,305 | 45,402 | 48,911 | 43,328 | 44,396 | 0 | 40,487 | 15,466 |
Change in Working Capital | 8,783 | 8,783 | 1,114 | -79,474 | -162,971 | -103,732 | 150,821 | 81,499 | -24,978 | 85,176 | -16,785 | 26,591 | -50,817 | 140,840 | -74,167 | 21,404 | 10,352 | 30,008 | -23,883 | -73,235 | 7,101 |
Accounts Receivable | -34,629 | 0 | -98,607 | -165,006 | -119,418 | -32,365 | 29,446 | 20,396 | 12,832 | 52,617 | 29,723 | 7,554 | 17,308 | 32,309 | -32,334 | -531 | 56,889 | 2,397 | 0 | 1,525 | 1,624 |
Inventory | -10,824 | 0 | -1,929 | 6,645 | -25,096 | -1,537 | -2,597 | -260 | -29,087 | -37,433 | -52,897 | -812 | -54,925 | 102,725 | -35,024 | 28,325 | 1,717 | 49,880 | 0 | -33,348 | 35,309 |
Accounts Payable | -15,964 | -15,964 | 23,763 | 312 | 25,096 | -5,135 | 16,200 | 5,251 | -14,531 | 46,759 | -40,356 | 8,538 | 6,208 | -8,556 | -58 | 8,400 | -20,994 | -14,002 | 0 | -10,450 | -13,355 |
Other Working Capital | 70,200 | 24,747 | 77,887 | 78,575 | -43,553 | -64,695 | 107,772 | 56,112 | 5,808 | 23,233 | 46,745 | 11,311 | -19,408 | 14,362 | -6,751 | -14,790 | -27,260 | -8,267 | -23,883 | -30,962 | -16,477 |
Other Non-Cash Items | 283,341 | 0 | 3,910 | -138,147 | -86,861 | -3,167 | -4,148 | 534 | 18,168 | 44,089 | 49,337 | 9,517 | 46,107 | -110,782 | -5,292 | -22,219 | -8,628 | 10,853 | -31,598 | 3,561 | 2,088 |
Net Cash Provided by Operating Activities | 749,984 | 749,984 | 610,861 | 435,326 | 368,809 | 233,808 | 285,145 | 247,811 | 134,590 | 183,168 | 179,903 | 304,552 | 224,683 | 217,202 | 78,698 | 156,644 | 82,770 | 222,240 | 127,374 | 65,164 | 128,139 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -14,378 | -14,378 | -24,614 | -25,947 | -25,263 | -31,246 | -64,411 | -39,041 | -25,444 | -26,189 | -30,628 | -25,275 | -29,328 | -31,413 | -27,817 | -26,729 | -30,087 | -25,439 | -24,057 | -19,472 | -14,958 |
Acquisitions Net | -93,457 | -93,457 | -828,425 | -250,425 | -718,030 | -483,478 | -86,737 | -3,000 | -4,960 | -165,802 | -98,411 | -323,525 | -245,843 | -220 | -280,026 | -2,721 | -32,790 | -261,592 | -31,092 | -75,084 | -198,897 |
Purchases of Investments | 2,224 | -13,078 | -13,425 | -3,408 | -4,000 | -43,290 | -30,852 | -25,311 | -941 | -45,165 | -11,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 349 | 46,906 | 58,469 | 32,042 | 31,976 | 18,140 | 15,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 0 | 13,078 | 7,602 | 3,408 | 965 | -9,421 | 9,675 | -10,171 | 14,277 | -45,165 | 11,000 | 0 | 721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,177 |
Net Cash Used for Investing Activities | -107,835 | -107,835 | -858,513 | -229,466 | -688,824 | -525,972 | -150,024 | -49,212 | -16,127 | -237,156 | -129,039 | -348,800 | -275,171 | -31,633 | -307,843 | -29,450 | -62,877 | -287,031 | -55,149 | -94,556 | -215,032 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -789,872 | 45,924 | 342,464 | -91,297 | 431,646 | 344,875 | 25,000 | -70,000 | -40,000 | 90,000 | 56,250 | 353,750 | -111,875 | 170,000 | 200,000 | -50,832 | -31,951 | 87,608 | -496 | -442 | -270 |
Common Stock Issued | 25,674 | 25,674 | 21,652 | 21,207 | 21,575 | 18,382 | 12,975 | 1,015,654 | 10,778 | 21 | 41 | 877 | 4,884 | 21,210 | 24,756 | 15,284 | 5,136 | 12,701 | 15,649 | 7,831 | 10,162 |
Common Stock Repurchased | -92,589 | 0 | 0 | -125,000 | -30,000 | 0 | -114,994 | -1,100,000 | -50,991 | 0 | -64,940 | -224,915 | -74,871 | -34,953 | -54,921 | -62,542 | -14,157 | -27,297 | -9,952 | 0 | -12,733 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 159,529 | -739,302 | -95,803 | -68,991 | -52,957 | -65,847 | -45,941 | -56,500 | -37,248 | -38,322 | -33,506 | -24,359 | -14,662 | -21,594 | -19,415 | -22,645 | 8,520 | -10,555 | -6,225 | -962 | 823 |
Net Cash Used Provided by Financing Activities | -667,704 | -667,704 | 260,711 | -235,816 | 371,229 | 297,410 | -122,960 | -210,846 | -117,461 | 51,699 | -53,155 | 105,353 | -195,803 | 135,436 | 150,420 | -120,735 | -45,546 | 62,457 | -1,024 | 6,544 | -2,018 |
Effect of Forex Changes on Cash | 3,223 | 0 | 2,851 | -24,203 | -127 | 25 | -2,565 | -7,810 | 1,066 | 6,807 | -17,946 | -9,364 | -1,339 | 660 | 6,350 | -1,328 | 3,834 | -3,996 | 8,622 | 1,873 | -1,553 |
Net Change in Cash | -22,488 | -22,332 | 15,910 | -54,159 | 51,087 | 5,271 | 9,596 | -20,057 | 2,068 | 4,518 | -20,237 | 51,741 | -247,630 | 321,665 | -72,375 | 5,131 | -21,819 | -6,330 | 79,823 | -20,975 | -90,464 |
Cash at End of Period | 1,028,027 | 266,466 | 288,798 | 272,888 | 327,047 | 275,960 | 270,689 | 259,946 | 280,003 | 277,935 | 273,417 | 293,654 | 241,913 | 489,543 | 167,878 | 240,253 | 235,122 | 256,941 | 263,271 | 183,448 | 204,423 |
Cash at Start of Period | 1,050,515 | 288,798 | 272,888 | 327,047 | 275,960 | 270,689 | 261,093 | 280,003 | 277,935 | 273,417 | 293,654 | 241,913 | 489,543 | 167,878 | 240,253 | 235,122 | 256,941 | 263,271 | 183,448 | 204,423 | 294,887 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 749,984 | 749,984 | 610,861 | 435,326 | 368,809 | 233,808 | 285,145 | 247,811 | 134,590 | 183,168 | 179,903 | 304,552 | 224,683 | 217,202 | 78,698 | 156,644 | 82,770 | 222,240 | 127,374 | 65,164 | 128,139 |
Capital Expenditure | -14,378 | -14,378 | -24,614 | -25,947 | -25,263 | -31,246 | -64,411 | -39,041 | -25,444 | -26,189 | -30,628 | -25,275 | -29,328 | -31,413 | -27,817 | -26,729 | -30,087 | -25,439 | -24,057 | -19,472 | -14,958 |
Free Cash Flow | 735,606 | 735,606 | 586,247 | 409,379 | 343,546 | 202,562 | 220,734 | 208,770 | 109,146 | 156,979 | 149,275 | 279,277 | 195,355 | 185,789 | 50,881 | 129,915 | 52,683 | 196,801 | 103,317 | 45,692 | 113,181 |