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 | 2024-03-30 | 2023-07-01 | 2022-07-02 | 2021-07-03 | 2020-06-27 | 2019-06-29 | 2018-06-30 | 2017-07-01 | 2016-07-02 | 2015-06-27 | 2014-06-28 | 2013-06-29 | 2012-06-30 | 2011-07-02 | 2010-07-03 | 2009-06-27 | 2008-06-28 | 2007-06-30 | 2006-07-01 | 2005-07-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 79,707,442 | 78,844,000 | 76,324,675 | 68,636,146 | 51,297,843 | 52,893,310 | 60,113,922 | 58,727,324 | 55,371,139 | 50,366,919 | 48,680,752 | 46,516,712 | 44,411,233 | 42,380,939 | 39,323,489 | 37,243,495 | 36,853,330 | 37,522,111 | 35,042,075 | 32,628,438 | 30,281,914 |
Revenue Growth | - | 3.30% | 11.20% | 33.80% | -3.02% | -12.01% | 2.36% | 6.06% | 9.94% | 3.46% | 4.65% | 4.74% | 4.79% | 7.78% | 5.58% | 1.06% | -1.78% | 7.08% | 7.40% | 7.75% | |
Cost of Revenue | 65,054,753 | 64,236,000 | 62,369,678 | 56,315,622 | 41,941,094 | 42,991,646 | 48,704,935 | 47,641,933 | 44,813,632 | 41,326,447 | 40,129,236 | 38,335,677 | 36,543,642 | 34,704,362 | 32,002,341 | 30,136,009 | 29,816,999 | 30,327,254 | 28,284,603 | 26,337,107 | 24,498,200 |
Gross Profit | 14,652,689 | 14,608,000 | 13,954,997 | 12,320,524 | 9,356,749 | 9,901,664 | 11,408,987 | 11,085,391 | 10,557,507 | 9,040,472 | 8,551,516 | 8,181,035 | 7,867,591 | 7,676,577 | 7,321,148 | 7,107,486 | 7,036,331 | 7,194,857 | 6,757,472 | 6,291,331 | 5,783,714 |
Gross Profit Margin | 18.38% | 18.53% | 18.28% | 17.95% | 18.24% | 18.72% | 18.98% | 18.88% | 19.07% | 17.95% | 17.57% | 17.59% | 17.72% | 18.11% | 18.62% | 19.08% | 19.09% | 19.17% | 19.28% | 19.28% | 19.10% |
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 | 8,333,307 | 11,057,000 | 10,708,566 | 9,784,725 | 7,133,310 | 7,677,992 | 8,259,317 | 8,079,518 | 7,579,736 | 6,422,572 | 6,759,686 | 6,447,405 | 5,912,914 | 0 | 5,389,646 | 0 | 0 | 5,314,908 | 5,048,990 | 4,796,301 | 4,194,184 |
Total Operating Expenses | 11,278,307 | 11,406,000 | 10,916,448 | 9,981,489 | 7,919,507 | 9,152,159 | 9,078,837 | 8,756,417 | 8,504,336 | 7,189,972 | 7,322,154 | 6,593,913 | 6,209,113 | 5,785,945 | 5,389,646 | 5,131,618 | 5,164,120 | 5,314,908 | 5,048,990 | 4,796,301 | 4,194,184 |
Operating Income or Loss | 3,374,382 | 3,202,000 | 3,038,549 | 2,339,035 | 1,437,242 | 749,505 | 2,330,150 | 2,328,974 | 2,053,171 | 1,850,500 | 1,229,362 | 1,587,122 | 1,658,478 | 1,890,632 | 1,931,502 | 1,975,868 | 1,872,211 | 1,879,949 | 1,708,482 | 1,495,030 | 1,589,530 |
Operating Margin | 4.22% | 4.06% | 3.98% | 3.41% | 2.80% | 1.42% | 3.88% | 3.97% | 3.71% | 3.67% | 2.53% | 3.41% | 3.73% | 4.46% | 4.91% | 5.31% | 5.08% | 5.01% | 4.88% | 4.58% | 5.25% |
Interest Expense | 627,327 | 607,000 | 526,752 | 623,643 | 880,137 | 408,220 | 360,423 | 395,483 | 302,878 | 306,146 | 254,807 | 123,741 | 128,495 | 113,396 | 118,267 | 125,477 | 116,322 | 111,541 | 105,002 | 0 | 0 |
EBITDA | 4,180,704 | 4,169,000 | 3,674,828 | 3,098,689 | 1,942,173 | 1,542,218 | 3,028,645 | 2,999,750 | 2,935,913 | 2,299,183 | 2,344,851 | 2,281,406 | 2,186,011 | 2,314,341 | 2,348,309 | 2,365,042 | 2,263,964 | 2,269,313 | 1,708,482 | 1,495,030 | 1,589,530 |
Depreciation and Amortization | 998,734 | 994,000 | 889,173 | 881,652 | 852,406 | 908,876 | 748,900 | 729,500 | 878,300 | 646,000 | 553,021 | 556,062 | 512,548 | 416,943 | 402,588 | 389,976 | 382,339 | 372,529 | 362,559 | 345,062 | 316,743 |
Income Before Tax | 2,544,931 | 2,565,000 | 2,285,355 | 1,746,773 | 584,728 | 293,384 | 2,005,836 | 1,956,224 | 1,766,230 | 1,433,007 | 1,008,147 | 1,475,624 | 1,547,455 | 1,784,002 | 1,827,454 | 1,849,589 | 1,770,834 | 1,791,338 | 1,621,215 | 1,394,946 | 1,525,436 |
Income Tax Expense | 603,001 | 610,000 | 515,231 | 388,005 | 60,519 | 77,909 | 331,565 | 525,458 | 623,727 | 483,385 | 321,374 | 544,091 | 555,028 | 662,417 | 675,424 | 669,606 | 714,886 | 685,187 | 620,139 | 548,906 | 563,979 |
Net Income | 1,941,608 | 1,955,000 | 1,770,000 | 1,359,000 | 524,209 | 215,475 | 1,674,271 | 1,430,766 | 1,142,503 | 949,622 | 686,773 | 931,533 | 992,427 | 1,121,585 | 1,152,030 | 1,179,983 | 1,055,948 | 1,106,151 | 1,001,076 | 855,325 | 961,457 |
Net Income Margin | 2.43% | 2.48% | 2.32% | 1.98% | 1.02% | 0.41% | 2.79% | 2.44% | 2.06% | 1.89% | 1.41% | 2.00% | 2.23% | 2.65% | 2.93% | 3.17% | 2.87% | 2.95% | 2.86% | 2.62% | 3.18% |
EPS | 3.90 | 3.90 | 3.49 | 2.66 | 1.03 | 0.42 | 3.24 | 2.74 | 2.10 | 1.66 | 1.16 | 1.59 | 1.68 | 1.91 | 1.96 | 1.99 | 1.77 | 1.83 | 1.62 | 1.38 | 1.51 |
EPS Diluted | 3.89 | 3.89 | 3.47 | 2.64 | 1.02 | 0.42 | 3.20 | 2.70 | 2.08 | 1.64 | 1.15 | 1.58 | 1.67 | 1.90 | 1.96 | 1.99 | 1.77 | 1.81 | 1.60 | 1.36 | 1.47 |
Weighted Average Shares Out | - | 501,238 | 507,363 | 510,631 | 510,696 | 510,121 | 516,891 | 522,927 | 543,497 | 573,057 | 592,072 | 585,988 | 589,398 | 587,726 | 586,526 | 592,157 | 595,128 | 605,906 | 617,948 | 619,801 | 636,726 |
Weighted Average Shares Out Diluted | - | 503,096 | 509,720 | 514,006 | 513,555 | 514,026 | 523,381 | 529,090 | 548,545 | 577,391 | 596,849 | 590,216 | 592,675 | 588,991 | 588,692 | 593,590 | 596,069 | 610,971 | 625,672 | 628,915 | 654,052 |
Reported Currency: USD | Q1 | 2024-06-29 | 2023-07-01 | 2022-07-02 | 2021-07-03 | 2020-06-27 | 2019-06-29 | 2018-06-30 | 2017-07-01 | 2016-07-02 | 2015-06-27 | 2014-06-28 | 2013-06-29 | 2012-06-30 | 2011-07-02 | 2010-07-03 | 2009-06-27 | 2008-06-28 | 2007-06-30 | 2006-07-01 | 2005-07-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 733,000 | 696,000 | 745,201 | 867,086 | 3,007,123 | 6,059,427 | 513,460 | 552,325 | 869,502 | 3,919,300 | 5,130,044 | 413,046 | 412,285 | 688,867 | 639,765 | 585,443 | 1,087,084 | 551,552 | 207,872 | 201,897 | 191,678 |
Short Term Investments | 0 | 1,182,000 | 0 | 0 | 0 | 1,388 | 0 | 0 | 707 | 0 | 0 | 0 | 2,988 | 0 | 0 | 23,511 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 733,000 | 696,000 | 745,201 | 867,086 | 3,007,123 | 6,059,427 | 513,460 | 552,325 | 869,502 | 3,919,300 | 5,130,044 | 413,046 | 412,285 | 688,867 | 639,765 | 608,954 | 1,087,084 | 551,552 | 207,872 | 201,897 | 191,678 |
Net Receivables | 5,800,000 | 5,346,000 | 5,091,970 | 4,874,846 | 3,790,269 | 3,001,557 | 4,201,429 | 4,137,835 | 4,012,393 | 3,380,971 | 3,353,381 | 3,398,713 | 3,183,114 | 2,966,624 | 2,898,283 | 2,617,352 | 2,468,511 | 2,723,189 | 2,610,885 | 2,483,720 | 2,284,033 |
Inventory | 4,991,000 | 4,678,000 | 4,480,812 | 4,448,154 | 3,695,219 | 3,095,085 | 3,216,034 | 3,125,413 | 2,995,598 | 2,639,174 | 2,691,823 | 2,602,018 | 2,396,188 | 2,178,830 | 2,073,766 | 1,771,539 | 1,650,666 | 1,836,478 | 1,714,187 | 1,608,233 | 1,466,161 |
Other Current Assets | 351,000 | 323,000 | 290,381 | 339,723 | 240,956 | 192,163 | 210,582 | 187,880 | 155,238 | 228,908 | 319,056 | 268,195 | 215,840 | 250,487 | 121,068 | 78,413 | 128,836 | 127,628 | 142,602 | 105,844 | 59,914 |
Total Current Assets | 11,875,000 | 11,043,000 | 10,608,364 | 10,523,742 | 10,733,567 | 12,348,232 | 8,141,505 | 8,003,453 | 8,033,438 | 10,053,899 | 11,494,304 | 6,681,972 | 6,207,427 | 6,084,808 | 5,732,882 | 5,076,258 | 5,375,885 | 5,175,033 | 4,675,546 | 4,399,694 | 4,001,786 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 6,566,000 | 6,420,000 | 5,646,815 | 5,179,717 | 5,035,226 | 5,062,183 | 4,501,705 | 4,521,660 | 4,377,302 | 3,880,442 | 3,982,143 | 3,985,618 | 3,978,071 | 3,883,750 | 3,512,389 | 3,203,823 | 2,979,200 | 2,889,790 | 2,721,233 | 2,464,900 | 2,268,301 |
Goodwill | 5,253,000 | 5,153,000 | 4,645,754 | 4,542,315 | 3,944,139 | 3,732,469 | 3,896,226 | 3,955,485 | 3,889,706 | 2,121,661 | 1,959,817 | 1,950,672 | 1,884,235 | 1,665,611 | 1,633,289 | 1,549,815 | 1,510,795 | 1,413,224 | 1,355,313 | 1,302,591 | 0 |
Intangible Assets | 1,169,000 | 1,188,000 | 859,530 | 952,683 | 746,073 | 780,172 | 857,301 | 979,812 | 1,069,272 | 207,461 | 154,809 | 177,227 | 205,719 | 113,571 | 109,938 | 106,398 | 121,089 | 87,528 | 91,366 | 95,651 | 1,284,459 |
Long Term Investments | 130,000 | 6,000 | 220,933 | 64,290 | 73,194 | 126,712 | 83,523 | 177,682 | 0 | 36,805 | -135,254 | -141,225 | -136,211 | 0 | 0 | 124,488 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 464,000 | 445,000 | 420,450 | 377,604 | 352,523 | 194,115 | 80,760 | 83,666 | 142,472 | 207,320 | 135,254 | 141,225 | 136,211 | 0 | 0 | 178,022 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 423,000 | 662,000 | 419,299 | 485,860 | 528,817 | 384,383 | 405,502 | 348,646 | 249,804 | 214,216 | 398,208 | 372,461 | 388,495 | 347,232 | 397,057 | 74,897 | 334,856 | 516,718 | 675,473 | 729,189 | 713,356 |
Total Non-Current Assets | 14,005,000 | 13,874,000 | 12,212,781 | 11,602,469 | 10,679,972 | 10,280,034 | 9,825,017 | 10,066,951 | 9,728,556 | 6,667,905 | 6,494,977 | 6,485,978 | 6,456,520 | 6,010,164 | 5,652,673 | 5,237,443 | 4,945,940 | 4,907,260 | 4,843,385 | 4,592,331 | 4,266,116 |
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 | 25,880,000 | 24,917,000 | 22,821,145 | 22,126,211 | 21,413,539 | 22,628,266 | 17,966,522 | 18,070,404 | 17,761,994 | 16,721,804 | 17,989,281 | 13,167,950 | 12,663,947 | 12,094,972 | 11,385,555 | 10,313,701 | 10,321,825 | 10,082,293 | 9,518,931 | 8,992,025 | 8,267,902 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 6,374,000 | 6,290,000 | 6,025,757 | 5,752,958 | 4,884,781 | 3,447,065 | 4,314,620 | 4,136,482 | 3,971,112 | 2,935,982 | 2,881,953 | 2,831,028 | 2,428,215 | 2,209,469 | 2,183,417 | 1,953,092 | 1,788,454 | 2,048,759 | 1,981,190 | 1,891,357 | 1,795,824 |
Short Term Debt | 613,000 | 719,000 | 260,601 | 791,991 | 700,241 | 1,758,728 | 41,279 | 786,505 | 534,013 | 98,472 | 5,050,052 | 375,752 | 248,933 | 254,650 | 389,006 | 7,970 | 9,163 | 4,896 | 22,468 | 135,565 | 474,931 |
Tax Payables | 271,000 | 131,000 | 101,894 | 40,042 | 22,644 | 2,938 | 17,343 | 56,793 | 14,540 | 110,690 | 90,763 | 43,225 | 17,704 | 50,316 | 0 | 7,421 | 323,983 | 11,665 | 19,318 | 46,690 | 10,195 |
Deferred Revenue | 0 | 0 | 0 | 393,302 | 0 | 0 | 0 | 56,793 | 14,540 | 110,690 | 0 | 0 | 0 | 50,316 | 0 | 0 | 405,680 | 0 | 0 | 0 | 1,176,620 |
Other Current Liabilities | 2,141,000 | 2,101,000 | 2,152,181 | 2,165,063 | 1,712,178 | 1,509,122 | 1,729,941 | 1,608,966 | 1,576,221 | 1,289,312 | 1,376,847 | 1,117,625 | 1,054,430 | 909,144 | 1,002,652 | 1,040,715 | 960,121 | 1,434,023 | 1,392,113 | 1,152,791 | 1,176,620 |
Total Current Liabilities | 9,399,000 | 9,241,000 | 8,540,433 | 8,790,577 | 7,319,844 | 6,717,853 | 6,103,183 | 6,588,746 | 6,095,886 | 4,434,456 | 9,399,615 | 4,367,630 | 3,749,282 | 3,423,579 | 3,575,075 | 3,009,198 | 3,231,851 | 3,499,343 | 3,415,089 | 3,226,403 | 3,457,570 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 12,797,000 | 12,351,000 | 10,744,110 | 10,516,123 | 11,171,383 | 13,357,039 | 8,122,058 | 7,540,765 | 7,660,877 | 7,336,930 | 2,271,825 | 2,384,167 | 2,639,986 | 2,763,688 | 2,279,517 | 2,472,662 | 2,467,486 | 1,975,435 | 1,758,227 | 1,627,127 | 956,177 |
Deferred Revenue | 0 | 0 | 0 | 195,910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 333,000 | 345,000 | 302,904 | 250,171 | 147,066 | 86,601 | 172,232 | 319,124 | 167,054 | 26,942 | 81,591 | 121,580 | 266,222 | 115,166 | 204,223 | 271,512 | 484,659 | 540,330 | 626,695 | 723,349 | 724,929 |
Other Non-Current Liabilities | 1,115,000 | 1,089,000 | 1,191,864 | 1,155,132 | 1,187,762 | 1,273,895 | 1,031,020 | 1,077,163 | 1,373,822 | 1,368,482 | 934,722 | 1,027,878 | 1,082,869 | 1,107,499 | 621,498 | 732,803 | 1,149,277 | 658,199 | 440,520 | 362,862 | 370,387 |
Total Non-Current Liabilities | 14,245,000 | 13,785,000 | 12,238,878 | 11,921,426 | 12,506,211 | 14,717,535 | 9,325,310 | 8,937,052 | 9,201,753 | 8,732,354 | 3,288,138 | 3,533,625 | 3,722,855 | 3,986,353 | 3,105,238 | 3,476,977 | 3,640,272 | 3,173,964 | 2,825,442 | 2,713,338 | 2,051,493 |
Total Liabilities | 23,644,000 | 23,026,000 | 20,779,311 | 20,712,003 | 19,826,055 | 21,435,388 | 15,428,493 | 15,525,798 | 15,297,639 | 13,166,810 | 12,687,753 | 7,901,255 | 7,472,137 | 7,409,932 | 6,680,313 | 6,486,175 | 6,872,123 | 6,673,307 | 6,240,531 | 5,939,741 | 5,509,063 |
Common Stock | 765,000 | 765,000 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 | 765,175 |
Retained Earnings | 12,498,000 | 12,260,000 | 11,310,664 | 10,539,722 | 10,151,706 | 10,563,008 | 11,229,679 | 10,348,628 | 9,447,755 | 9,006,138 | 8,751,985 | 8,770,751 | 8,512,786 | 8,175,230 | 7,681,669 | 7,134,139 | 6,539,890 | 6,041,429 | 5,544,078 | 4,999,440 | 4,552,379 |
Accumulated Other Comprehensive Income/Loss | -1,166,000 | -1,339,000 | -1,252,590 | -1,482,054 | -1,148,764 | -1,710,881 | -1,599,729 | -1,409,269 | -1,262,737 | -1,358,118 | -923,197 | -642,663 | -446,937 | -662,866 | -259,958 | -480,251 | -277,986 | -68,768 | -4,061 | 84,618 | -13,677 |
Total Stockholders Equity | 2,207,000 | 1,860,000 | 2,008,622 | 1,382,260 | 1,552,896 | 1,158,613 | 2,502,603 | 2,506,957 | 2,381,516 | 3,479,608 | 5,260,224 | 5,266,695 | 5,191,810 | 4,685,040 | 4,705,242 | 3,827,526 | 3,449,702 | 3,408,986 | 3,278,400 | 3,052,284 | 2,758,839 |
Total Investments | 130,000 | 1,188,000 | 220,933 | 64,290 | 73,194 | 126,712 | 83,523 | 177,682 | 707 | 36,805 | -135,254 | -141,225 | -136,211 | 0 | 0 | 147,999 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 13,410,000 | 12,945,000 | 11,165,867 | 11,389,649 | 11,820,247 | 15,077,542 | 8,163,337 | 8,327,270 | 8,194,890 | 7,435,402 | 7,321,877 | 2,759,919 | 2,888,919 | 3,018,338 | 2,668,523 | 2,480,632 | 2,476,649 | 1,980,331 | 1,780,695 | 1,762,692 | 1,431,108 |
Net Debt | 12,677,000 | 12,249,000 | 10,420,666 | 10,522,563 | 8,813,124 | 9,018,115 | 7,649,877 | 7,774,945 | 7,325,388 | 3,516,102 | 2,191,833 | 2,346,873 | 2,476,634 | 2,329,471 | 2,028,758 | 1,895,189 | 1,389,565 | 1,428,779 | 1,572,823 | 1,560,795 | 1,239,430 |
Reported Currency: USD | TTM | 2024-06-29 | 2023-07-01 | 2022-07-02 | 2021-07-03 | 2020-06-27 | 2019-06-29 | 2018-06-30 | 2017-07-01 | 2016-07-02 | 2015-06-27 | 2014-06-28 | 2013-06-29 | 2012-06-30 | 2011-07-02 | 2010-07-03 | 2009-06-27 | 2008-06-28 | 2007-06-30 | 2006-07-01 | 2005-07-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,941,930 | 1,955,000 | 1,770,124 | 1,358,768 | 524,209 | 215,475 | 1,674,271 | 1,430,766 | 1,142,503 | 949,622 | 686,773 | 931,533 | 992,427 | 1,121,585 | 1,152,030 | 1,179,983 | 1,055,948 | 1,106,151 | 1,001,076 | 855,325 | 961,457 |
Depreciation & Amortization | 998,734 | 997,000 | 888,677 | 880,933 | 851,822 | 914,141 | 763,935 | 765,498 | 901,992 | 662,710 | 553,021 | 556,062 | 512,548 | 416,943 | 402,588 | 389,976 | 382,339 | 372,529 | 362,559 | 345,062 | 316,743 |
Deferred Income Tax | 32,201 | 27,000 | -16,434 | -64,454 | -157,864 | -191,317 | -126,719 | 187,908 | -51,846 | 93,871 | -4,705 | -30,665 | -28,129 | -177,906 | -165,239 | -121,865 | 683,616 | 643,480 | 545,971 | 482,111 | 554,850 |
Stock Based Compensation | 109,766 | 104,000 | 95,660 | 122,315 | 95,815 | 42,234 | 104,904 | 93,841 | 83,883 | 79,466 | 73,766 | 74,328 | 70,147 | 70,319 | 59,235 | 66,358 | 56,030 | 80,650 | 97,985 | 126,837 | 0 |
Change in Working Capital | -44,790 | -158,000 | -234,534 | -615,998 | 416,353 | -47,297 | -20,031 | -426,393 | 145,111 | -94,541 | 240,349 | -67,267 | -68,571 | -59,147 | -390,265 | -666,505 | -666,644 | -636,118 | -617,736 | -696,059 | -659,797 |
Accounts Receivable | -252,174 | -110,000 | -270,639 | -971,170 | -662,345 | 558,943 | -79,547 | -20,647 | -48,400 | 17,488 | 409,311 | -223,941 | -133,571 | -632 | -339,850 | -411,170 | -665,468 | -600,625 | -555,983 | -677,318 | 0 |
Inventory | -172,326 | -70,000 | -22,219 | -719,266 | -551,405 | 114,563 | -114,667 | -89,737 | -113,647 | 66,937 | -125,232 | -195,845 | -180,277 | -99,218 | -254,738 | -106,172 | 177,590 | -110,925 | -95,932 | -119,392 | -35,014 |
Accounts Payable | 318,574 | 104,000 | 195,607 | 850,974 | 1,459,222 | -834,118 | 246,420 | 76,897 | 362,236 | 23,863 | 72,516 | 392,720 | 207,243 | 30,335 | 187,410 | 154,811 | -192,692 | 54,451 | 85,422 | 49,775 | 28,080 |
Other Working Capital | 61,136 | -82,000 | -137,283 | 223,464 | 170,881 | 113,315 | -72,237 | -392,906 | -55,078 | -202,829 | -116,246 | -40,201 | 38,034 | 10,368 | 16,913 | -303,974 | 13,926 | 20,981 | -51,243 | 50,876 | -652,863 |
Other Non-Cash Items | 620,197 | 64,000 | 364,109 | 109,722 | 173,507 | 685,444 | 14,847 | 107,012 | 20,245 | 242,014 | 6,280 | 28,824 | 33,172 | 32,386 | 33,169 | 37,481 | 71,052 | 29,437 | 13,067 | 10,556 | 18,587 |
Net Cash Provided by Operating Activities | 3,098,848 | 2,989,000 | 2,867,602 | 1,791,286 | 1,903,842 | 1,618,680 | 2,411,207 | 2,158,632 | 2,241,888 | 1,933,142 | 1,555,484 | 1,492,815 | 1,511,594 | 1,404,180 | 1,091,518 | 885,428 | 1,582,341 | 1,596,129 | 1,402,922 | 1,123,832 | 1,191,840 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -782,636 | -832,000 | -793,325 | -632,802 | -470,676 | -720,423 | -692,391 | -687,815 | -686,378 | -527,346 | -542,830 | -523,206 | -511,862 | -784,501 | -636,442 | -594,604 | -464,561 | -515,963 | -603,242 | -514,751 | -390,203 |
Acquisitions Net | -930,083 | -1,210,000 | -37,384 | -1,281,137 | 59,147 | -142,780 | 43,263 | -248,105 | -2,921,798 | -219,218 | -115,862 | -79,338 | -397,447 | -110,601 | -101,148 | -29,293 | -218,075 | -55,259 | -59,322 | -114,378 | -115,637 |
Purchases of Investments | -44,692 | -33,000 | -16,191 | -19,318 | -53,148 | -11,424 | -116,440 | 0 | 0 | -103,501 | 0 | 0 | 0 | 0 | 19,069 | -85,071 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 39,000 | 29,000 | 11,641 | 16,648 | 35,979 | 20,532 | 20,941 | 0 | 0 | 57,452 | 0 | 0 | 0 | 0 | 24,993 | 61,568 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 90,335 | 84,000 | 50,646 | 38,403 | 41,978 | 97,788 | 1,772 | 22,255 | 23,715 | 191,785 | 4,346 | 25,706 | -2,573 | -8,527 | 13,972 | -8,920 | 23,973 | 15,662 | 13,853 | 20,458 | 92,400 |
Net Cash Used for Investing Activities | -1,628,076 | -1,962,000 | -784,613 | -1,878,206 | -428,698 | -756,307 | -742,855 | -913,665 | -3,584,461 | -600,828 | -654,346 | -576,838 | -911,882 | -903,629 | -679,556 | -656,320 | -658,663 | -555,560 | -648,711 | -608,671 | -413,440 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 907,000 | 1,115,000 | -581,000 | -642,046 | -2,827,833 | 6,280,987 | -269,970 | 328,863 | 729,870 | -42,088 | 4,557,026 | -158,178 | -137,547 | 356,984 | 177,654 | -3,604 | 496,438 | 199,618 | 17,492 | 323,623 | -42,632 |
Common Stock Issued | 0 | 0 | 0 | 0 | 130,374 | 0 | 0 | 0 | 0 | 0 | 0 | 255,613 | 628,652 | 99,439 | 332,688 | 94,750 | 111,780 | 128,238 | 221,736 | 128,055 | 208,004 |
Common Stock Repurchased | -1,240,026 | -1,232,000 | -500,000 | -500,000 | -130,374 | -844,699 | -1,022,033 | -978,901 | -1,886,121 | -1,949,445 | 0 | -332,381 | -721,616 | -272,299 | -291,600 | -179,174 | -438,843 | -529,179 | -550,865 | -544,131 | -597,660 |
Dividends Paid | -1,006,120 | -1,008,000 | -995,985 | -958,937 | -917,564 | -856,312 | -775,430 | -722,158 | -698,647 | -698,869 | -695,274 | -667,217 | -648,253 | -622,869 | -597,071 | -579,763 | -548,246 | -497,467 | -445,416 | -397,537 | -357,298 |
Other Financing Activities | 103,844 | 87,000 | 21,009 | 114,085 | -882,831 | 139,824 | 230,159 | -38,273 | 172,311 | 285,671 | 35,810 | 241,918 | 633,208 | 95,535 | 333,110 | 95,511 | -772 | 212 | 8,803 | -14,627 | 5,316 |
Net Cash Used Provided by Financing Activities | -1,379,276 | -1,038,000 | -2,055,976 | -1,986,898 | -4,628,228 | 4,719,800 | -1,837,274 | -1,410,469 | -1,682,587 | -2,404,731 | 3,897,562 | -915,858 | -874,208 | -442,649 | -377,907 | -667,030 | -379,643 | -698,578 | -748,250 | -504,617 | -784,270 |
Effect of Forex Changes on Cash | 14,427 | -10,000 | 7,643 | -31,906 | 94,614 | -18,848 | -14,677 | 11,844 | -100,949 | -138,327 | -81,702 | 642 | -2,086 | -8,800 | 20,267 | 4,714 | -8,503 | 1,689 | 14 | -325 | -2,158 |
Net Change in Cash | -9,618 | -21,000 | 34,656 | -2,105,724 | -3,058,470 | 5,563,325 | -183,599 | -153,658 | -3,049,849 | -1,210,744 | 4,716,998 | 761 | -276,582 | 49,102 | 54,322 | -433,208 | 535,532 | 343,680 | 5,975 | 10,219 | -8,028 |
Cash at End of Period | 3,223,978 | 945,000 | 966,032 | 931,376 | 3,037,100 | 6,095,570 | 532,245 | 715,844 | 869,502 | 3,919,300 | 5,130,044 | 413,046 | 412,285 | 688,867 | 639,765 | 585,443 | 1,087,084 | 551,552 | 207,872 | 201,897 | 191,678 |
Cash at Start of Period | 3,233,596 | 966,000 | 931,376 | 3,037,100 | 6,095,570 | 532,245 | 715,844 | 869,502 | 3,919,351 | 5,130,044 | 413,046 | 412,285 | 688,867 | 639,765 | 585,443 | 1,018,651 | 551,552 | 207,872 | 201,897 | 191,678 | 199,706 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,098,848 | 2,989,000 | 2,867,602 | 1,791,286 | 1,903,842 | 1,618,680 | 2,411,207 | 2,158,632 | 2,241,888 | 1,933,142 | 1,555,484 | 1,492,815 | 1,511,594 | 1,404,180 | 1,091,518 | 885,428 | 1,582,341 | 1,596,129 | 1,402,922 | 1,123,832 | 1,191,840 |
Capital Expenditure | -782,636 | -832,000 | -793,325 | -632,802 | -470,676 | -720,423 | -692,391 | -687,815 | -686,378 | -527,346 | -542,830 | -523,206 | -511,862 | -784,501 | -636,442 | -594,604 | -464,561 | -515,963 | -603,242 | -514,751 | -390,203 |
Free Cash Flow | 2,316,212 | 2,157,000 | 2,074,277 | 1,158,484 | 1,433,166 | 898,257 | 1,718,816 | 1,470,817 | 1,555,510 | 1,405,796 | 1,012,654 | 969,609 | 999,732 | 619,679 | 455,076 | 290,824 | 1,117,780 | 1,080,166 | 799,680 | 609,081 | 801,637 |