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 | 1,159,059 | 1,159,060 | 1,136,702 | 1,105,599 | 931,032 | 738,691 | 714,006 | 642,993 | 563,003 | 499,023 | 452,246 | 357,763 | 310,575 | 314,560 | 289,962 | 269,047 | 263,956 | 257,420 | 223,482 | 202,617 | 178,652 |
Revenue Growth | - | 1.97% | 2.81% | 18.75% | 26.04% | 3.46% | 11.04% | 14.21% | 12.82% | 10.34% | 26.41% | 15.19% | -1.27% | 8.48% | 7.77% | 1.93% | 2.54% | 15.19% | 10.30% | 13.41% | |
Cost of Revenue | 387,160 | 385,986 | 366,887 | 349,103 | 298,182 | 255,497 | 240,515 | 210,850 | 188,462 | 162,364 | 144,969 | 106,352 | 79,465 | 78,756 | 65,025 | 54,463 | 55,488 | 52,889 | 46,667 | 45,718 | 36,813 |
Gross Profit | 771,899 | 773,074 | 769,815 | 756,496 | 632,850 | 483,194 | 473,491 | 432,143 | 374,541 | 336,659 | 307,277 | 251,411 | 231,110 | 235,804 | 224,937 | 214,584 | 208,468 | 204,531 | 176,815 | 156,899 | 141,839 |
Gross Profit Margin | 66.56% | 66.70% | 67.72% | 68.42% | 67.97% | 65.41% | 66.31% | 67.21% | 66.53% | 67.46% | 67.94% | 70.27% | 74.41% | 74.96% | 77.57% | 79.76% | 78.98% | 79.45% | 79.12% | 77.44% | 79.39% |
Research and Development | 96,664 | 96,664 | 92,493 | 87,140 | 70,603 | 65,192 | 62,413 | 55,329 | 53,514 | 45,187 | 40,853 | 30,945 | 29,257 | 27,912 | 25,985 | 25,121 | 23,564 | 22,394 | 20,082 | 18,825 | 18,379 |
General and Administrative Expenses | 430,399 | 423,361 | 378,378 | 372,766 | 324,951 | 260,583 | 264,359 | 240,636 | 199,243 | 140,879 | 119,401 | 60,716 | 43,384 | 41,683 | 35,897 | 32,175 | 33,164 | 36,715 | 30,965 | 27,604 | 24,476 |
Total Operating Expenses | 527,063 | 520,025 | 470,871 | 459,906 | 395,554 | 325,775 | 326,772 | 295,965 | 252,757 | 186,066 | 160,254 | 91,661 | 74,833 | 71,722 | 61,882 | 58,256 | 57,688 | 60,244 | 52,661 | 48,396 | 44,076 |
Operating Income or Loss | 244,836 | 253,049 | 298,944 | 296,590 | 149,549 | 74,682 | 125,583 | 136,178 | 121,784 | 150,593 | 147,023 | 159,750 | 158,469 | 166,209 | 163,055 | 156,328 | 150,780 | 144,287 | 124,154 | 108,503 | 97,763 |
Operating Margin | 20.91% | 21.83% | 26.30% | 26.83% | 16.06% | 10.11% | 17.59% | 21.18% | 21.63% | 30.18% | 32.51% | 44.65% | 51.02% | 52.84% | 56.23% | 58.10% | 57.12% | 56.05% | 55.55% | 53.55% | 54.72% |
Interest Expense | 15,736 | 15,736 | -11,215 | 11,309 | 13,952 | 19,197 | 21,705 | 10,188 | 7,361 | 1,748 | 1,544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 356,259 | 364,760 | 406,182 | 397,659 | 237,296 | 157,419 | 146,719 | 136,178 | 121,784 | 150,593 | 147,023 | 159,750 | 168,259 | 181,165 | 173,581 | 161,545 | 166,180 | 154,190 | 133,722 | 116,542 | 105,034 |
Depreciation and Amortization | 111,711 | 111,711 | 107,238 | 101,069 | 87,747 | 82,737 | 78,171 | 64,463 | 60,036 | 42,764 | 37,226 | 19,175 | 12,321 | 12,467 | 8,700 | 960 | 7,766 | 7,259 | 6,994 | 6,955 | 6,108 |
Income Before Tax | 185,689 | 185,689 | 338,659 | 301,386 | 148,175 | 276,477 | 112,015 | 125,952 | 113,161 | 147,481 | 154,162 | 161,392 | 160,662 | 162,195 | 164,981 | 156,446 | 155,363 | 153,831 | 128,931 | 111,163 | 99,887 |
Income Tax Expense | 17,585 | 17,584 | 53,217 | 38,287 | 8,590 | 47,181 | 15,943 | 602 | 35,875 | 43,005 | 46,427 | 50,444 | 48,101 | 49,864 | 52,679 | 46,670 | 50,121 | 50,273 | 43,820 | 37,812 | 33,755 |
Net Income | 168,105 | 168,105 | 285,263 | 272,051 | 140,410 | 229,296 | 96,072 | 125,350 | 77,286 | 104,476 | 107,735 | 110,948 | 112,561 | 112,331 | 112,302 | 109,776 | 105,242 | 103,558 | 85,111 | 73,351 | 66,132 |
Net Income Margin | 14.48% | 14.50% | 25.10% | 24.61% | 15.08% | 31.04% | 13.46% | 19.49% | 13.73% | 20.94% | 23.82% | 31.01% | 36.24% | 35.71% | 38.73% | 40.80% | 39.87% | 40.23% | 38.08% | 36.20% | 37.02% |
EPS | 1.06 | 1.07 | 1.81 | 1.73 | 0.91 | 1.50 | 0.64 | 0.84 | 0.52 | 0.70 | 0.73 | 0.75 | 0.76 | 0.76 | 0.76 | 0.74 | 0.70 | 0.66 | 0.54 | 0.47 | 0.41 |
EPS Diluted | 1.04 | 1.05 | 1.76 | 1.66 | 0.87 | 1.45 | 0.62 | 0.82 | 0.52 | 0.70 | 0.72 | 0.75 | 0.76 | 0.76 | 0.76 | 0.73 | 0.69 | 0.66 | 0.54 | 0.46 | 0.40 |
Weighted Average Shares Out | - | 157,708 | 157,179 | 156,876 | 154,988 | 152,804 | 151,124 | 149,904 | 149,252 | 148,776 | 148,384 | 147,560 | 147,344 | 147,756 | 148,392 | 149,020 | 151,208 | 156,556 | 157,624 | 156,196 | 161,436 |
Weighted Average Shares Out Diluted | - | 160,774 | 161,855 | 164,116 | 161,932 | 157,604 | 155,568 | 152,220 | 150,000 | 149,304 | 148,924 | 148,020 | 147,600 | 148,024 | 148,688 | 149,388 | 151,600 | 156,988 | 158,052 | 158,376 | 163,680 |
Reported Currency: USD | Q4 | 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 | 151,791 | 151,791 | 180,571 | 172,567 | 199,091 | 146,625 | 100,886 | 121,990 | 91,612 | 64,237 | 54,532 | 318,568 | 163,786 | 116,675 | 77,613 | 98,925 | 160,940 | 166,992 | 135,485 | 89,634 | 80,344 |
Short Term Investments | 1,072 | 1,072 | 23,739 | 74,462 | 32,463 | 124,268 | 65,147 | 59,764 | 66,102 | 31,598 | 56,389 | 44,786 | 169,151 | 152,311 | 63,200 | 39,886 | 41,947 | 39,353 | 29,289 | 19,212 | 16,790 |
Cash + Short Term Investments | 152,863 | 152,863 | 204,310 | 247,029 | 231,554 | 270,893 | 166,033 | 181,754 | 157,714 | 95,835 | 110,921 | 363,354 | 332,937 | 268,986 | 140,813 | 138,811 | 202,887 | 206,345 | 164,774 | 108,846 | 97,134 |
Net Receivables | 241,394 | 241,394 | 218,468 | 194,548 | 145,385 | 122,534 | 137,466 | 120,296 | 116,830 | 93,393 | 70,034 | 47,874 | 40,175 | 37,741 | 37,860 | 32,382 | 31,153 | 33,332 | 30,966 | 25,078 | 23,722 |
Inventory | 179,731 | 179,731 | 171,638 | 141,123 | 116,748 | 103,152 | 91,050 | 85,648 | 60,151 | 57,102 | 49,577 | 38,847 | 34,877 | 38,277 | 44,906 | 13,737 | 11,269 | 9,515 | 8,757 | 9,024 | 7,758 |
Other Current Assets | 43,431 | 43,431 | 27,066 | 22,856 | 16,919 | 24,341 | 18,058 | 10,668 | 10,564 | 7,561 | 6,240 | 9,715 | 1,527 | 1,503 | 6,838 | 16,110 | 10,158 | 9,241 | 8,341 | 6,874 | 6,367 |
Total Current Assets | 617,419 | 617,419 | 621,482 | 605,556 | 510,606 | 520,920 | 412,607 | 398,366 | 345,259 | 253,891 | 248,283 | 469,413 | 409,516 | 346,507 | 230,417 | 201,040 | 255,467 | 258,433 | 212,838 | 149,822 | 134,981 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 342,439 | 342,439 | 324,526 | 288,798 | 281,741 | 248,294 | 154,039 | 145,348 | 135,124 | 132,362 | 129,749 | 117,120 | 108,756 | 93,788 | 95,398 | 97,400 | 100,133 | 101,722 | 91,535 | 88,772 | 89,036 |
Goodwill | 972,663 | 972,663 | 872,737 | 822,101 | 843,067 | 728,308 | 732,667 | 597,890 | 579,026 | 430,882 | 390,638 | 151,473 | 84,336 | 85,682 | 86,633 | 25,068 | 25,068 | 25,068 | 25,068 | 25,308 | 0 |
Intangible Assets | 507,081 | 507,081 | 534,645 | 531,522 | 615,968 | 516,545 | 579,429 | 446,332 | 452,042 | 310,524 | 292,839 | 108,776 | 40,552 | 46,476 | 52,282 | 2,044 | 3,004 | 3,964 | 5,099 | 6,713 | 14,138 |
Long Term Investments | 252,150 | 252,150 | -88,982 | 36,026 | -93,125 | -101,090 | -89,754 | 2,660 | 40,385 | -62,837 | -11,511 | 3,575 | 132,907 | 145,022 | 151,621 | 171,171 | 83,982 | 0 | 0 | 0 | 0 |
Tax Assets | 109,323 | 109,323 | 88,982 | 98,994 | 93,125 | 101,090 | 89,754 | 86,293 | 120,596 | 62,837 | 11,511 | 9,623 | 9,944 | 14,234 | 5,797 | 1,011 | 3,601 | 5,055 | 4,362 | 4,638 | 6,524 |
Other Non-Current Assets | 12,115 | 12,115 | 285,302 | -88,192 | 11,575 | 13,522 | 5,668 | -83,687 | -116,979 | 1,923 | 1,851 | 2,511 | -7,913 | -12,385 | -4,478 | 21,082 | 750 | 113,127 | 115,942 | 95,259 | 50,584 |
Total Non-Current Assets | 2,195,771 | 2,195,771 | 2,017,210 | 1,689,249 | 1,752,351 | 1,506,669 | 1,471,803 | 1,194,836 | 1,211,394 | 875,617 | 815,077 | 393,078 | 368,582 | 372,817 | 387,253 | 317,776 | 216,538 | 248,936 | 242,006 | 220,690 | 160,282 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 2,813,190 | 2,813,190 | 2,638,692 | 2,294,805 | 2,262,957 | 2,027,589 | 1,884,410 | 1,593,202 | 1,556,653 | 1,129,507 | 1,063,360 | 862,491 | 778,098 | 719,324 | 617,670 | 518,816 | 472,005 | 507,369 | 454,844 | 370,512 | 295,263 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 37,968 | 37,968 | 77,306 | 113,704 | 95,960 | 63,270 | 71,237 | 63,565 | 55,844 | 43,892 | 30,391 | 19,946 | 6,236 | 6,291 | 5,207 | 5,232 | 5,156 | 6,111 | 6,934 | 5,460 | 2,715 |
Short Term Debt | 12,920 | 12,920 | 11,199 | 24,428 | 24,102 | 22,035 | 12,500 | 8,878 | 6,132 | 3,759 | 4,024 | 5,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,229 | 1,238 |
Tax Payables | 3,706 | 3,706 | 12,022 | 13,237 | 5,336 | 2,376 | 5,764 | 8,058 | 2,312 | 1,779 | 1,972 | 496 | 2,276 | 3,251 | 5,509 | 3,636 | 4,046 | 0 | 0 | 0 | 0 |
Deferred Revenue | 27,930 | 27,930 | 23,069 | 23,406 | 18,995 | 13,049 | 9,084 | 7,067 | 5,968 | 4,717 | 3,381 | -9,798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,148 | 1,360 |
Other Current Liabilities | 80,561 | 80,561 | 16,935 | 14,480 | 13,227 | 8,314 | 9,164 | -820 | 67,412 | 1,779 | 1,972 | 10,294 | 25,848 | 29,459 | 12,981 | 11,792 | 10,367 | 14,128 | 10,259 | 6,129 | 8,703 |
Total Current Liabilities | 159,379 | 159,379 | 128,509 | 176,018 | 152,284 | 106,668 | 101,985 | 78,690 | 135,356 | 54,147 | 39,768 | 26,391 | 32,084 | 35,750 | 18,188 | 17,024 | 15,523 | 20,239 | 17,193 | 17,966 | 14,016 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 319,000 | 319,000 | 443,766 | 301,543 | 396,452 | 411,491 | 492,660 | 339,000 | 343,771 | 130,000 | 112,024 | 6,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,198 | 13,378 |
Deferred Revenue | 2,270 | 2,270 | 1,531 | 2,094 | 25,400 | 199 | 9,200 | 0 | 3,300 | 0 | 0 | -4,486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 165,186 | 165,186 | 88,982 | 98,994 | 93,125 | 101,090 | 89,754 | 86,293 | 117,996 | 62,763 | 61,429 | 33,838 | 8,473 | 9,132 | 13,360 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 98,505 | 98,505 | 9,388 | 15,145 | 24,462 | 26,949 | 25,222 | 10,074 | 5,403 | 3,317 | 3,204 | 4,486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities | 584,961 | 584,961 | 543,667 | 417,776 | 539,439 | 539,729 | 616,836 | 435,367 | 470,470 | 196,080 | 176,657 | 40,835 | 8,473 | 9,132 | 13,360 | 0 | 0 | 0 | 0 | 12,198 | 13,378 |
Total Liabilities | 744,340 | 744,340 | 672,176 | 593,794 | 691,723 | 646,397 | 718,821 | 514,057 | 605,826 | 250,227 | 216,425 | 67,226 | 40,557 | 44,882 | 31,548 | 17,024 | 15,523 | 20,239 | 17,193 | 30,164 | 27,394 |
Common Stock | 1,582 | 1,582 | 1,576 | 392 | 390 | 385 | 379 | 376 | 374 | 372 | 371 | 370 | 368 | 368 | 371 | 370 | 372 | 386 | 395 | 394 | 386 |
Retained Earnings | 1,325,247 | 1,325,247 | 1,309,461 | 1,122,921 | 1,085,461 | 1,057,470 | 931,934 | 876,931 | 799,027 | 770,553 | 713,851 | 653,279 | 587,725 | 520,448 | 472,730 | 400,119 | 345,641 | 359,208 | 314,339 | 232,328 | 185,049 |
Accumulated Other Comprehensive Income/Loss | -78,316 | -78,316 | -66,064 | -75,200 | -57,291 | -97,199 | -83,521 | -44,814 | -48,935 | -70,405 | -30,593 | -5,388 | 14,553 | 21,775 | -16,291 | -21,234 | -7,477 | 12,128 | 12,924 | 5,685 | 3,630 |
Total Stockholders Equity | 2,068,850 | 2,068,850 | 1,966,516 | 1,701,011 | 1,571,234 | 1,381,192 | 1,165,589 | 1,079,145 | 950,827 | 879,280 | 846,935 | 795,265 | 737,541 | 674,442 | 586,122 | 501,792 | 456,482 | 487,130 | 437,651 | 340,348 | 267,869 |
Total Investments | 253,222 | 253,222 | 23,739 | 74,462 | 32,463 | 124,268 | 65,147 | 62,424 | 106,487 | 31,598 | 56,389 | 58,807 | 302,058 | 297,333 | 214,821 | 236,402 | 125,929 | 39,353 | 29,289 | 19,212 | 16,790 |
Total Debt | 419,538 | 419,538 | 454,965 | 325,971 | 420,554 | 433,526 | 505,160 | 339,000 | 349,903 | 133,759 | 116,048 | 12,946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,427 | 14,616 |
Net Debt | 267,747 | 267,747 | 274,394 | 153,404 | 221,463 | 286,901 | 404,274 | 217,010 | 258,291 | 69,522 | 61,516 | -305,622 | -163,786 | -116,675 | -77,613 | -98,925 | -160,940 | -166,992 | -135,485 | -76,207 | -65,728 |
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 | 168,091 | 168,072 | 285,442 | 263,099 | 139,585 | 229,296 | 96,072 | 126,150 | 76,086 | 104,476 | 107,735 | 110,948 | 112,561 | 112,331 | 112,302 | 109,776 | 105,242 | 103,558 | 85,111 | 73,351 | 66,132 |
Depreciation & Amortization | 111,711 | 111,711 | 107,238 | 101,069 | 87,747 | 82,737 | 78,171 | 64,463 | 60,036 | 42,764 | 37,226 | 19,175 | 12,321 | 12,467 | 8,700 | 8,130 | 7,766 | 7,259 | 6,994 | 6,955 | 6,108 |
Deferred Income Tax | -39,447 | -39,447 | -29,567 | 6,816 | -27,431 | 13,130 | -13,582 | -46,716 | -3,433 | -2,624 | 1,304 | -2,853 | -2,534 | -7,363 | 3,194 | -1,551 | -730 | -661 | -797 | -937 | 672 |
Stock Based Compensation | 38,042 | 38,042 | 39,230 | 42,183 | 48,982 | 32,367 | 32,280 | 28,240 | 14,631 | 9,430 | 5,957 | 3,523 | 1,864 | 1,641 | 1,138 | 1,135 | 1,478 | 0 | 0 | 0 | 0 |
Change in Working Capital | 11,970 | -10,106 | -48,187 | -69,517 | 29,263 | -5,246 | -27,751 | 1,896 | -13,929 | -15,041 | -11,367 | -1,841 | -5,269 | -3,939 | -279 | -7,766 | -4,076 | 2,210 | -2,981 | 12,034 | 1,111 |
Accounts Receivable | -20,533 | -20,533 | -20,867 | -57,596 | -15,549 | 6,556 | -2,700 | -308,659 | -19,686 | -217,083 | -11,747 | -443,336 | -2,334 | -2,096 | -3,624 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | -8,818 | -14,215 | 400 | -32,007 | -7,140 | -14,861 | -13,647 | -13,327 | -732 | -6,626 | -4,714 | -2,895 | -2,216 | -1,577 | -1,021 | -2,368 | -2,123 | -1,062 | 205 | 1,111 | -325 |
Accounts Payable | 25,769 | 25,769 | -7,908 | 12,741 | 19,091 | 10,343 | 6,101 | 5,026 | 5,695 | 8,924 | 2,154 | 1,368 | 243 | 1,581 | -591 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 15,552 | -1,127 | -19,812 | 7,345 | 32,861 | -7,284 | -17,505 | 318,856 | 794 | 199,744 | 2,940 | 443,022 | -962 | -1,847 | 4,957 | -5,398 | -1,953 | 3,272 | -3,186 | 10,923 | 1,436 |
Other Non-Cash Items | 159,663 | 301,152 | -99,763 | -18,378 | 74,018 | -147,067 | 16,429 | -3,666 | 10,057 | 4,865 | -1,496 | 7,810 | 4,619 | 11,609 | 2,139 | 1,536 | 1,641 | 1,603 | 1,042 | -6,361 | 410 |
Net Cash Provided by Operating Activities | 298,981 | 298,981 | 254,393 | 325,272 | 352,164 | 205,217 | 181,619 | 170,367 | 143,448 | 143,870 | 139,359 | 136,762 | 123,562 | 126,746 | 127,194 | 111,260 | 111,321 | 115,317 | 90,503 | 85,589 | 74,433 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -62,877 | -62,877 | -38,244 | -44,908 | -44,301 | -51,744 | -25,411 | -20,934 | -15,179 | -16,898 | -19,905 | -13,821 | -22,454 | -6,017 | -3,630 | -4,644 | -6,556 | -16,365 | -8,076 | -4,603 | -11,410 |
Acquisitions Net | 0 | -169,707 | -315,360 | 0 | -225,908 | 1,906 | -289,492 | -46,277 | -293,785 | -91,423 | -420,102 | -119,180 | 1,095 | 463 | -131,766 | 0 | 0 | 0 | 0 | -19,587 | 0 |
Purchases of Investments | 0 | -5,526 | -20,500 | -25,000 | -39,684 | -70,187 | -43,475 | -8,571 | -3,069 | 0 | 0 | -106,746 | -112,712 | -147,011 | -151,366 | -176,621 | -49,173 | -79,305 | -57,305 | -104,735 | -146,870 |
Sales/Maturities of Investments | 36,308 | 35,080 | 73,219 | 26,055 | 66,377 | 147,120 | 21,579 | 36,390 | 6,079 | 776 | 13,466 | 289,410 | 103,610 | 131,726 | 173,520 | 66,600 | 75,667 | 68,968 | 25,589 | 58,208 | 212,016 |
Other Investing Activities | 6,052 | 29,554 | 35,236 | -52,998 | 26,137 | 78,839 | -21,896 | 680 | -36,990 | -25 | 48 | 25 | -743 | -829 | -943 | 50 | 1,340 | -808 | -125 | 0 | -461 |
Net Cash Used for Investing Activities | -203,030 | -203,030 | -265,649 | -96,851 | -243,516 | 27,095 | -336,799 | -38,712 | -305,954 | -107,570 | -426,493 | 49,688 | -31,204 | -21,668 | -114,185 | -114,615 | 21,278 | -27,510 | -39,917 | -70,717 | 53,275 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -256,000 | -31,000 | -525,661 | -175,500 | -271,500 | -188,500 | -166,500 | -59,500 | -116,500 | -58,500 | -94,964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 125,935 | 60,935 | 525,661 | 77,155 | 321,092 | 110,983 | 37,950 | 19,170 | 5,257 | 5,458 | 0 | 0 | 0 | 0 | 0 | 3,261 | 953 | 3,077 | 2,740 | 12,550 | 8,012 |
Common Stock Repurchased | 0 | -80,042 | -19,562 | -160,950 | -43,178 | -50,112 | -15,405 | 0 | 0 | 0 | 0 | 0 | -2,394 | -24,505 | -2,234 | -15,580 | -92,310 | -60,192 | -1,222 | -27,273 | -103,934 |
Dividends Paid | -50,419 | -50,419 | -50,285 | -50,185 | -49,622 | -48,902 | -48,364 | -47,973 | -47,325 | -47,607 | -47,106 | -45,394 | -43,463 | -41,018 | -39,691 | -38,388 | -28,194 | 0 | 0 | 0 | 0 |
Other Financing Activities | 158,356 | -21,872 | 92,463 | 66,627 | -19,343 | -7,271 | 31,653 | 8,285 | 353,211 | 83,024 | 173,346 | 8,588 | 1,180 | 898 | 5,637 | 196 | 107 | 524 | -12,893 | 6,800 | -1,241 |
Net Cash Used Provided by Financing Activities | -122,398 | -122,398 | 22,616 | -242,853 | -62,551 | -183,802 | 134,384 | -99,188 | 189,386 | -23,083 | 31,276 | -36,806 | -44,677 | -64,625 | -36,288 | -50,511 | -119,444 | -56,591 | -11,375 | -7,923 | -97,163 |
Effect of Forex Changes on Cash | -2,333 | -2,333 | -3,356 | -12,092 | 6,369 | -2,771 | -308 | -2,089 | 495 | -3,512 | -8,178 | 5,138 | -570 | -1,391 | 6,753 | -12,935 | -19,207 | 291 | 6,640 | 2,341 | -1,402 |
Net Change in Cash | -28,780 | -28,780 | 8,004 | -26,524 | 52,466 | 45,739 | -21,104 | 30,378 | 27,375 | 9,705 | -264,036 | 154,782 | 47,111 | 39,062 | -16,526 | -66,801 | -6,052 | 31,507 | 45,851 | 9,290 | 29,143 |
Cash at End of Period | 570,501 | 151,791 | 180,571 | 172,567 | 199,091 | 146,625 | 100,886 | 121,990 | 91,612 | 64,237 | 54,532 | 318,568 | 163,786 | 116,675 | 77,613 | 94,139 | 160,940 | 166,992 | 135,485 | 89,634 | 80,344 |
Cash at Start of Period | 599,281 | 180,571 | 172,567 | 199,091 | 146,625 | 100,886 | 121,990 | 91,612 | 64,237 | 54,532 | 318,568 | 163,786 | 116,675 | 77,613 | 94,139 | 160,940 | 166,992 | 135,485 | 89,634 | 80,344 | 51,201 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 298,981 | 298,981 | 254,393 | 325,272 | 352,164 | 205,217 | 181,619 | 170,367 | 143,448 | 143,870 | 139,359 | 136,762 | 123,562 | 126,746 | 127,194 | 111,260 | 111,321 | 115,317 | 90,503 | 85,589 | 74,433 |
Capital Expenditure | -62,877 | -62,877 | -38,244 | -44,908 | -44,301 | -51,744 | -25,411 | -20,934 | -15,179 | -16,898 | -19,905 | -13,821 | -22,454 | -6,017 | -3,630 | -4,644 | -6,556 | -16,365 | -8,076 | -4,603 | -11,410 |
Free Cash Flow | 236,104 | 236,104 | 216,149 | 280,364 | 307,863 | 153,473 | 156,208 | 149,433 | 128,269 | 126,972 | 119,454 | 122,941 | 101,108 | 120,729 | 123,564 | 106,616 | 104,765 | 98,952 | 82,427 | 80,986 | 63,023 |