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 | 2024-02-03 | 2023-01-28 | 2022-01-29 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 | 2017-01-28 | 2016-01-30 | 2015-01-31 | 2014-02-01 | 2013-02-02 | 2012-01-28 | 2011-01-29 | 2010-01-30 | 2009-01-31 | 2008-01-26 | 2007-01-27 | 2006-01-28 | 2005-01-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 56,421,000 | 54,217,000 | 49,936,000 | 48,549,982 | 32,136,962 | 41,716,977 | 38,972,934 | 35,864,664 | 33,183,744 | 30,944,938 | 29,078,407 | 27,422,696 | 25,878,372 | 23,191,455 | 21,942,193 | 20,288,400 | 18,999,505 | 18,647,126 | 17,404,637 | 16,057,935 | 14,913,483 |
Revenue Growth | - | 8.57% | 2.85% | 51.07% | -22.96% | 7.04% | 8.67% | 8.08% | 7.23% | 6.42% | 6.04% | 5.97% | 11.59% | 5.69% | 8.15% | 6.78% | 1.89% | 7.14% | 8.39% | 7.67% | |
Cost of Revenue | 39,225,000 | 37,951,000 | 36,149,000 | 34,713,812 | 24,533,815 | 29,845,780 | 27,831,177 | 25,502,167 | 23,565,754 | 22,034,523 | 20,776,522 | 19,605,037 | 18,521,400 | 16,854,249 | 16,040,461 | 14,968,400 | 14,394,756 | 14,082,448 | 13,213,703 | 12,295,016 | 11,371,747 |
Gross Profit | 17,196,000 | 16,266,000 | 13,787,000 | 13,836,170 | 7,603,147 | 11,871,197 | 11,141,757 | 10,362,497 | 9,617,990 | 8,910,415 | 8,301,885 | 7,817,659 | 7,356,972 | 6,337,206 | 5,901,732 | 5,320,000 | 4,604,749 | 4,564,678 | 4,190,934 | 3,762,919 | 3,541,736 |
Gross Profit Margin | 47.59% | 30.00% | 27.61% | 28.50% | 23.66% | 28.46% | 28.59% | 28.89% | 28.98% | 28.79% | 28.55% | 28.51% | 28.43% | 27.33% | 26.90% | 26.22% | 24.24% | 24.48% | 24.08% | 23.43% | 23.75% |
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 | 10,899,000 | 10,469,000 | 8,927,000 | 9,081,238 | 7,020,917 | 7,454,988 | 6,923,564 | 6,375,071 | 5,768,467 | 5,205,715 | 4,695,384 | 4,467,089 | 4,250,446 | 3,890,144 | 3,710,053 | 3,328,900 | 3,139,518 | 3,323,587 | 2,928,520 | 2,723,960 | 2,436,286 |
Total Operating Expenses | 10,899,000 | 10,469,000 | 8,927,000 | 9,081,238 | 7,020,917 | 7,454,988 | 6,923,564 | 6,375,071 | 5,768,467 | 5,205,715 | 4,695,384 | 4,467,089 | 4,250,446 | 3,890,144 | 3,710,053 | 3,328,900 | 3,139,518 | 3,323,587 | 2,928,520 | 2,723,960 | 2,436,286 |
Operating Income or Loss | 6,297,000 | 5,797,000 | 5,078,000 | 4,754,932 | 582,230 | 4,416,209 | 4,254,315 | 3,987,426 | 3,849,523 | 3,704,700 | 3,606,501 | 3,350,570 | 3,106,526 | 2,447,062 | 2,203,229 | 1,991,071 | 1,465,231 | 1,241,091 | 1,262,414 | 1,038,959 | 1,105,450 |
Operating Margin | 8.13% | 10.69% | 10.17% | 9.79% | 1.81% | 10.59% | 10.92% | 11.12% | 11.60% | 11.97% | 12.40% | 12.22% | 12.00% | 10.55% | 10.04% | 9.81% | 7.71% | 6.66% | 7.25% | 6.47% | 7.41% |
Interest Expense | 59,000 | 79,000 | 84,000 | 115,076 | 180,734 | 10,026 | 8,860 | 31,588 | 43,534 | 46,400 | 39,787 | 31,081 | 29,175 | 46,683 | 39,137 | 39,500 | 14,291 | 0 | 15,566 | 29,632 | 25,757 |
EBITDA | 7,344,000 | 7,010,000 | 5,965,000 | 5,622,932 | 1,153,675 | 5,283,512 | 5,037,848 | 4,713,383 | 4,508,319 | 4,321,396 | 4,195,501 | 3,899,393 | 3,635,783 | 2,950,897 | 2,676,806 | 2,436,058 | 1,889,138 | 1,667,857 | 1,685,328 | 1,444,434 | 1,393,888 |
Depreciation and Amortization | 1,047,000 | 964,000 | 887,000 | 868,002 | 870,758 | 867,303 | 819,655 | 725,957 | 658,796 | 616,696 | 589,000 | 548,800 | 508,900 | 485,700 | 458,100 | 435,200 | 452,936 | 426,766 | 422,914 | 405,475 | 288,438 |
Income Before Tax | 6,437,000 | 5,967,000 | 4,636,000 | 4,397,608 | 89,263 | 4,406,183 | 4,173,211 | 3,856,588 | 3,723,043 | 3,658,300 | 3,549,884 | 3,319,489 | 3,077,351 | 2,411,414 | 2,164,092 | 1,951,600 | 1,450,940 | 1,242,689 | 1,246,848 | 1,009,327 | 1,079,693 |
Income Tax Expense | 1,568,000 | 1,493,000 | 1,138,000 | 1,114,793 | -1,207 | 1,133,990 | 1,113,413 | 1,248,640 | 1,424,809 | 1,380,642 | 1,334,756 | 1,182,093 | 1,170,664 | 915,324 | 824,562 | 738,000 | 536,054 | 470,939 | 470,092 | 318,904 | 415,549 |
Net Income | 4,869,000 | 4,474,000 | 3,498,000 | 3,283,000 | 90,000 | 3,272,193 | 3,059,798 | 2,607,948 | 2,298,234 | 2,277,658 | 2,215,128 | 2,137,396 | 1,906,687 | 1,496,090 | 1,343,141 | 1,213,600 | 880,617 | 771,750 | 738,039 | 690,423 | 664,144 |
Net Income Margin | 8.63% | 8.25% | 7.00% | 6.76% | 0.28% | 7.84% | 7.85% | 7.27% | 6.93% | 7.36% | 7.62% | 7.79% | 7.37% | 6.45% | 6.12% | 5.98% | 4.63% | 4.14% | 4.24% | 4.30% | 4.45% |
EPS | 4.30 | 3.90 | 3.00 | 2.74 | 0.08 | 2.71 | 2.51 | 2.06 | 1.78 | 1.72 | 1.62 | 1.50 | 1.31 | 1.00 | 0.86 | 0.74 | 0.53 | 0.44 | 0.41 | 0.37 | 0.31 |
EPS Diluted | 4.25 | 3.86 | 2.97 | 2.70 | 0.07 | 2.67 | 2.43 | 2.02 | 1.73 | 1.67 | 1.58 | 1.47 | 1.27 | 0.97 | 0.83 | 0.71 | 0.50 | 0.42 | 0.39 | 0.35 | 0.30 |
Weighted Average Shares Out | - | 1,146,000 | 1,166,000 | 1,199,990 | 1,199,927 | 1,208,163 | 1,217,183 | 1,256,018 | 1,292,638 | 1,326,991 | 1,369,466 | 1,410,034 | 1,447,804 | 1,493,404 | 1,558,629 | 1,677,592 | 1,676,304 | 1,772,200 | 1,816,176 | 1,866,148 | 1,955,236 |
Weighted Average Shares Out Diluted | - | 1,159,000 | 1,178,000 | 1,215,591 | 1,214,703 | 1,226,519 | 1,259,252 | 1,292,210 | 1,328,864 | 1,366,502 | 1,407,090 | 1,452,752 | 1,495,110 | 1,547,544 | 1,625,652 | 1,710,476 | 1,769,020 | 1,872,184 | 1,920,180 | 1,966,000 | 2,038,644 |
Reported Currency: USD | Q3 | 2024-02-03 | 2023-01-28 | 2022-01-29 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 | 2017-01-28 | 2016-01-30 | 2015-01-31 | 2014-02-01 | 2013-02-02 | 2012-01-28 | 2011-01-29 | 2010-01-30 | 2009-01-31 | 2008-01-26 | 2007-01-27 | 2006-01-28 | 2005-01-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 4,718,000 | 5,600,000 | 5,477,000 | 6,227,000 | 10,469,570 | 3,216,752 | 3,030,229 | 2,758,477 | 2,929,849 | 2,095,473 | 2,493,775 | 2,149,746 | 1,811,957 | 1,507,112 | 1,741,751 | 1,614,607 | 453,527 | 732,612 | 856,669 | 465,649 | 307,187 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 506,165 | 543,242 | 352,313 | 282,623 | 294,702 | 235,853 | 94,691 | 76,261 | 130,636 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 4,718,000 | 5,600,000 | 5,477,000 | 6,227,000 | 10,469,570 | 3,216,752 | 3,030,229 | 3,264,642 | 3,473,091 | 2,447,786 | 2,776,398 | 2,444,448 | 2,047,810 | 1,601,803 | 1,818,012 | 1,745,243 | 453,527 | 732,612 | 856,669 | 465,649 | 307,187 |
Net Receivables | 717,000 | 588,000 | 682,000 | 633,000 | 497,401 | 433,230 | 346,298 | 327,166 | 258,831 | 238,072 | 226,299 | 210,094 | 222,788 | 204,304 | 200,147 | 148,126 | 143,500 | 143,289 | 115,245 | 140,747 | 119,611 |
Inventory | 8,371,000 | 5,965,000 | 5,819,000 | 5,962,000 | 4,337,389 | 4,872,592 | 4,579,033 | 4,187,243 | 3,644,959 | 3,695,113 | 3,217,923 | 2,966,490 | 3,014,214 | 2,950,523 | 2,765,464 | 2,532,318 | 2,619,336 | 2,737,378 | 2,581,969 | 2,365,861 | 2,352,032 |
Other Current Assets | 546,000 | 511,000 | 478,000 | 438,099 | 434,977 | 368,048 | 513,662 | 706,676 | 373,893 | 391,589 | 356,824 | 446,966 | 426,731 | 376,002 | 315,904 | 378,169 | 409,766 | 379,015 | 194,930 | 167,870 | 126,290 |
Total Current Assets | 14,352,000 | 12,664,000 | 12,456,000 | 13,259,000 | 15,739,337 | 8,890,622 | 8,469,222 | 8,485,727 | 7,750,774 | 6,772,560 | 6,577,444 | 6,067,998 | 5,711,543 | 5,132,632 | 5,099,527 | 4,803,856 | 3,626,129 | 3,992,294 | 3,748,813 | 3,140,127 | 2,905,120 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 16,706,000 | 15,967,000 | 14,869,000 | 14,125,000 | 14,026,094 | 14,385,380 | 5,255,208 | 5,006,053 | 4,532,894 | 4,137,575 | 3,868,365 | 3,594,501 | 3,223,242 | 2,715,125 | 2,460,782 | 2,287,097 | 2,201,204 | 2,235,135 | 2,038,376 | 1,990,897 | 1,836,745 |
Goodwill | 95,000 | 95,000 | 97,000 | 97,000 | 98,998 | 95,546 | 97,552 | 100,069 | 195,871 | 193,911 | 0 | 0 | 0 | 179,935 | 72,200 | 72,100 | 71,800 | 181,524 | 182,898 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107,736 | 107,694 | 107,728 | 0 | 0 | 183,425 | 183,763 |
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 142,000 | 172,000 | 158,000 | 185,000 | 127,191 | 12,132 | 6,467 | 6,558 | 6,193 | 13,831 | 22,532 | 31,508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,395 | 0 |
Other Non-Current Assets | 1,141,000 | 849,000 | 769,000 | 795,000 | 821,935 | 761,323 | 497,580 | 459,608 | 398,076 | 372,554 | 210,539 | 194,328 | 260,801 | 253,913 | 231,518 | 193,230 | 171,381 | 190,981 | 115,613 | 175,461 | 149,845 |
Total Non-Current Assets | 18,084,000 | 17,083,000 | 15,893,000 | 15,202,000 | 15,074,218 | 15,254,381 | 5,856,807 | 5,572,288 | 5,133,034 | 4,717,871 | 4,411,306 | 4,133,024 | 3,800,312 | 3,148,973 | 2,872,236 | 2,660,121 | 2,552,113 | 2,607,640 | 2,336,887 | 2,356,178 | 2,170,353 |
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 | 32,436,000 | 29,747,000 | 28,349,000 | 28,461,000 | 30,813,555 | 24,145,003 | 14,326,029 | 14,058,015 | 12,883,808 | 11,490,431 | 10,988,750 | 10,201,022 | 9,511,855 | 8,281,605 | 7,971,763 | 7,463,977 | 6,178,242 | 6,599,934 | 6,085,700 | 5,496,305 | 5,075,473 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 5,617,000 | 3,862,000 | 3,794,000 | 4,465,000 | 4,823,397 | 2,672,557 | 2,644,143 | 2,488,373 | 2,230,904 | 2,203,050 | 2,007,511 | 1,771,294 | 1,930,568 | 1,645,324 | 1,683,929 | 1,507,892 | 1,276,098 | 1,516,754 | 1,372,352 | 1,313,472 | 1,276,035 |
Short Term Debt | 1,642,000 | 1,620,000 | 2,110,000 | 1,577,000 | 2,427,289 | 1,411,216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,970 | 2,727 | 2,355 | 395,027 | 2,008 | 1,854 | 1,712 | 101,576 |
Tax Payables | 44,000 | 99,000 | 439,000 | 449,022 | 196,932 | 219,759 | 324,404 | 314,208 | 405,890 | 264,056 | 244,822 | 167,287 | 273,686 | 50,424 | 98,514 | 136,737 | 0 | 28,244 | 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 | 4,714,000 | 4,870,000 | 3,962,000 | 3,976,978 | 3,356,050 | 2,846,715 | 2,562,827 | 2,322,956 | 2,120,862 | 1,935,124 | 1,677,301 | 1,579,262 | 1,556,342 | 1,364,705 | 1,347,951 | 1,248,002 | 1,096,766 | 1,213,987 | 1,008,774 | 936,667 | 826,501 |
Total Current Liabilities | 12,017,000 | 10,451,000 | 10,305,000 | 10,468,000 | 10,803,668 | 7,150,247 | 5,531,374 | 5,125,537 | 4,757,656 | 4,402,230 | 3,929,634 | 3,517,843 | 3,760,596 | 3,063,423 | 3,133,121 | 2,894,986 | 2,767,891 | 2,760,993 | 2,382,980 | 2,251,851 | 2,204,112 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 11,072,000 | 10,922,000 | 10,634,000 | 10,931,000 | 13,076,137 | 10,053,258 | 2,476,874 | 2,452,524 | 2,403,831 | 1,700,217 | 1,684,597 | 1,274,216 | 774,552 | 784,623 | 787,517 | 790,169 | 383,782 | 853,460 | 808,027 | 807,150 | 598,540 |
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 | 172,000 | 350,000 | 362,000 | 321,000 | 301,268 | 397,541 | 393,658 | 277,810 | 350,713 | 318,505 | 310,973 | 496,298 | 606,676 | 612,067 | 241,905 | 192,447 | 127,008 | 42,903 | 21,525 | 0 | 152,553 |
Other Non-Current Liabilities | 1,002,000 | 722,000 | 684,000 | 738,000 | 799,798 | 595,745 | 875,517 | 1,053,835 | 861,009 | 762,404 | 799,316 | 682,772 | 704,094 | 612,202 | 709,321 | 697,099 | 765,004 | 811,333 | 583,047 | 544,650 | 466,786 |
Total Non-Current Liabilities | 12,246,000 | 11,994,000 | 11,680,000 | 11,990,000 | 14,177,203 | 11,046,544 | 3,746,049 | 3,784,169 | 3,615,553 | 2,781,126 | 2,794,886 | 2,453,286 | 2,085,322 | 2,008,892 | 1,738,743 | 1,679,715 | 1,275,794 | 1,707,696 | 1,412,599 | 1,351,800 | 1,217,879 |
Total Liabilities | 24,263,000 | 22,445,000 | 21,985,000 | 22,458,000 | 24,980,871 | 18,196,791 | 9,277,423 | 8,909,706 | 8,373,209 | 7,183,356 | 6,724,520 | 5,971,129 | 5,845,918 | 5,072,315 | 4,871,864 | 4,574,701 | 4,043,685 | 4,468,689 | 3,795,579 | 3,603,651 | 3,421,991 |
Common Stock | 1,124,000 | 1,134,000 | 1,155,000 | 1,181,000 | 1,204,698 | 1,199,100 | 1,217,183 | 1,256,018 | 646,319 | 663,496 | 684,733 | 705,017 | 723,902 | 746,702 | 389,657 | 409,386 | 412,822 | 427,950 | 453,650 | 460,967 | 480,699 |
Retained Earnings | 7,596,000 | 6,700,000 | 5,815,000 | 5,509,000 | 4,973,542 | 5,422,283 | 4,461,744 | 4,334,150 | 4,558,506 | 4,311,051 | 4,133,882 | 3,724,408 | 3,155,427 | 2,655,163 | 2,801,997 | 2,614,014 | 1,939,516 | 1,731,980 | 1,870,460 | 1,475,983 | 1,209,038 |
Accumulated Other Comprehensive Income/Loss | -547,000 | -532,000 | -606,000 | -687,000 | -606,071 | -673,171 | -630,321 | -441,859 | -694,226 | -667,472 | -554,385 | -199,532 | -213,392 | -192,575 | -91,755 | -134,124 | -217,781 | -28,685 | -33,989 | -44,296 | -36,255 |
Total Stockholders Equity | 8,173,000 | 7,302,000 | 6,364,000 | 6,003,000 | 5,832,684 | 5,948,212 | 5,048,606 | 5,148,309 | 4,510,599 | 4,307,075 | 4,264,230 | 4,229,893 | 3,665,937 | 3,209,290 | 3,099,899 | 2,889,276 | 2,134,557 | 2,131,245 | 2,290,121 | 1,892,654 | 1,653,482 |
Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 506,165 | 543,242 | 352,313 | 282,623 | 294,702 | 235,853 | 94,691 | 76,261 | 130,636 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 12,714,000 | 12,542,000 | 12,744,000 | 12,508,000 | 15,503,426 | 11,464,474 | 2,476,874 | 2,452,524 | 2,403,831 | 1,700,217 | 1,684,597 | 1,274,216 | 774,552 | 787,593 | 790,244 | 792,524 | 778,809 | 855,468 | 809,881 | 808,862 | 700,116 |
Net Debt | 7,996,000 | 6,942,000 | 7,267,000 | 6,281,000 | 5,033,856 | 8,247,722 | -553,355 | -305,953 | -526,018 | -395,256 | -809,178 | -875,530 | -1,037,405 | -719,519 | -951,507 | -822,083 | 325,282 | 122,856 | -46,788 | 343,213 | 392,929 |
Reported Currency: USD | TTM | 2024-02-03 | 2023-01-28 | 2022-01-29 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 | 2017-01-28 | 2016-01-30 | 2015-01-31 | 2014-02-01 | 2013-02-02 | 2012-01-28 | 2011-01-29 | 2010-01-30 | 2009-01-31 | 2008-01-26 | 2007-01-27 | 2006-01-28 | 2005-01-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 4,869,000 | 4,474,000 | 3,498,000 | 3,282,800 | 90,500 | 3,272,200 | 3,059,800 | 2,607,900 | 2,298,200 | 2,277,700 | 2,215,100 | 2,137,400 | 1,906,700 | 1,496,090 | 1,343,100 | 1,213,600 | 880,617 | 771,750 | 738,039 | 690,423 | 664,144 |
Depreciation & Amortization | 1,047,000 | 964,000 | 887,000 | 868,000 | 870,800 | 867,300 | 817,900 | 726,000 | 658,800 | 616,700 | 589,000 | 548,800 | 508,900 | 485,700 | 458,100 | 435,200 | 452,936 | 426,766 | 422,914 | 405,475 | 288,438 |
Deferred Income Tax | 38,000 | -7,000 | 64,000 | -44,500 | -230,700 | -6,200 | -88,600 | -137,400 | -5,500 | 31,200 | 91,000 | 52,200 | 13,300 | 144,800 | 50,600 | 53,200 | 132,480 | -101,799 | 6,286 | -88,245 | 41,167 |
Stock Based Compensation | 177,000 | 160,000 | 122,000 | 189,000 | 59,000 | 124,957 | 103,600 | 101,400 | 102,300 | 94,100 | 88,000 | 76,100 | 64,400 | 64,200 | 58,800 | 55,145 | 51,229 | 57,370 | 69,804 | 91,190 | 9,379 |
Change in Working Capital | -13,000 | 447,000 | -821,000 | -1,473,600 | 3,419,700 | -144,100 | 156,000 | -385,500 | 563,500 | -4,900 | 112,000 | -127,100 | 611,700 | -238,200 | 65,900 | 514,800 | -382,157 | 222,323 | -19,996 | 141,309 | 77,444 |
Accounts Receivable | 0 | 97,000 | -124,000 | -28,800 | -128,500 | -94,300 | 212,800 | -380,200 | -32,800 | -67,500 | -17,800 | 8,600 | -72,100 | -25,100 | -23,100 | 19,300 | -8,245 | -25,516 | 26,397 | -20,997 | -27,731 |
Inventory | -32,000 | -145,000 | 58,000 | -1,657,800 | 588,800 | -296,500 | -465,400 | -450,400 | 11,900 | -506,600 | -332,300 | 35,200 | 27,200 | -187,200 | -211,800 | 147,800 | -68,489 | -112,411 | -201,413 | -8,772 | -390,655 |
Accounts Payable | 158,000 | 64,000 | -600,000 | -338,100 | 2,111,200 | 29,300 | 198,200 | 205,100 | 48,200 | 216,300 | 285,200 | -152,300 | 211,700 | -36,600 | 163,800 | 197,500 | -141,580 | 117,304 | 50,165 | 35,010 | 305,344 |
Other Working Capital | -139,000 | 431,000 | -155,000 | 551,100 | 848,200 | 217,400 | 210,400 | 240,000 | 536,200 | 352,900 | 176,900 | -18,600 | 444,900 | 10,700 | 137,000 | 150,200 | -163,843 | 242,946 | 104,855 | 136,068 | 190,486 |
Other Non-Cash Items | 399,000 | 19,000 | 334,000 | 235,800 | 353,100 | -47,500 | 39,800 | 113,200 | -15,400 | -54,900 | -86,700 | -97,100 | -59,400 | -36,690 | 2,912 | -45 | 19,467 | -15,303 | -22,014 | -82,133 | -741 |
Net Cash Provided by Operating Activities | 6,216,000 | 6,057,000 | 4,084,000 | 3,057,500 | 4,561,900 | 4,066,700 | 4,088,500 | 3,025,600 | 3,601,900 | 2,959,900 | 3,008,400 | 2,590,300 | 3,045,600 | 1,915,900 | 1,976,500 | 2,271,900 | 1,154,572 | 1,361,107 | 1,195,033 | 1,158,019 | 1,079,831 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -1,846,000 | -1,722,000 | -1,457,000 | -1,044,800 | -568,000 | -1,223,100 | -1,125,100 | -1,057,600 | -1,024,700 | -911,900 | -911,500 | -946,700 | -978,200 | -803,300 | -707,100 | -429,300 | -582,932 | -526,987 | -378,011 | -495,948 | -429,133 |
Acquisitions Net | -359,000 | 0 | 1,457,000 | 1,044,794 | 568,021 | -230,200 | 0 | 0 | -2,324 | -57,104 | 911,522 | 2,653 | -190,374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Investments | -35,000 | -28,000 | -31,000 | -21,900 | -29,100 | -28,800 | -161,600 | -861,200 | -717,000 | -798,000 | -431,200 | -478,100 | -355,700 | -152,000 | -119,500 | -278,700 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 30,000 | 33,000 | 18,000 | 20,300 | 18,500 | 12,700 | 636,600 | 906,100 | 529,100 | 681,400 | 388,000 | 386,500 | 213,000 | 132,700 | 180,100 | 153,300 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -194,000 | 0 | -1,457,000 | -1,044,794 | -568,021 | 7,400 | 26,500 | 44,881 | 24 | 4 | -911,522 | 47 | 34,474 | 11,600 | -1,100 | -5,600 | 14,345 | 753 | 700 | 10,340 | 652 |
Net Cash Used for Investing Activities | -2,043,000 | -1,717,000 | -1,470,000 | -1,046,400 | -578,600 | -1,462,000 | -623,600 | -1,012,700 | -1,214,900 | -1,085,600 | -954,700 | -1,035,600 | -1,276,800 | -811,000 | -647,600 | -560,300 | -568,587 | -526,234 | -377,311 | -485,608 | -428,481 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | -500,000 | 0 | -2,975,518 | 3,569,000 | 0 | 0 | 0 | 566,956 | 0 | 333,118 | 499,555 | -1,456 | -2,727 | -2,355 | 378,516 | -2,008 | -1,854 | -1,712 | 102,847 | -6,462 |
Common Stock Issued | 336,000 | 285,000 | 321,000 | 229,000 | 211,000 | 232,106 | 255,241 | 0 | 164,190 | 0 | 143,005 | 146,495 | 133,771 | 218,999 | 176,159 | 169,862 | 142,154 | 134,109 | 260,197 | 102,438 | 96,861 |
Common Stock Repurchased | -2,458,000 | -2,484,000 | -2,255,000 | -2,176,000 | -201,500 | -1,551,992 | -2,406,997 | -1,644,581 | -1,699,998 | -1,828,297 | -1,650,704 | -1,471,096 | -1,345,082 | -1,320,812 | -1,193,380 | -944,762 | -751,097 | -940,208 | -557,234 | -603,739 | -594,580 |
Dividends Paid | -1,605,000 | -1,484,000 | -1,339,000 | -1,251,833 | -278,256 | -1,071,562 | -922,596 | -764,000 | -651,000 | -544,300 | -465,900 | -393,800 | -323,900 | -275,000 | -229,300 | -197,700 | -176,749 | -151,492 | -122,927 | -105,251 | -83,418 |
Other Financing Activities | -45,000 | -32,000 | -33,000 | -25,449 | -71,744 | -23,423 | -23,129 | -22,412 | 57,928 | 45,108 | 80,941 | 74,998 | 61,102 | 43,844 | 24,977 | 10,292 | 18,879 | 6,756 | 3,632 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -3,776,000 | -4,215,000 | -3,306,000 | -6,199,800 | 3,228,300 | -2,414,900 | -3,097,500 | -2,297,300 | -1,561,900 | -2,175,900 | -1,559,500 | -1,143,800 | -1,475,600 | -1,335,700 | -1,223,900 | -583,700 | -768,821 | -952,689 | -418,044 | -503,705 | -587,599 |
Effect of Forex Changes on Cash | 31,000 | -2,000 | -58,000 | -54,100 | 41,200 | -3,200 | -95,700 | 113,100 | 9,200 | -96,700 | -150,100 | -73,200 | 11,700 | -3,900 | 22,200 | 33,200 | -96,249 | -6,241 | -8,658 | -10,244 | -2,967 |
Net Change in Cash | 428,000 | 123,000 | -750,000 | -4,242,800 | 7,252,800 | 186,600 | 271,700 | -171,372 | 834,376 | -398,302 | 344,029 | 337,789 | 304,845 | -234,639 | 127,144 | 1,161,080 | -279,085 | -124,057 | 391,020 | 158,462 | 60,784 |
Cash at End of Period | 20,627,000 | 5,600,000 | 5,477,000 | 6,226,800 | 10,469,600 | 3,216,800 | 3,030,200 | 2,758,477 | 2,929,849 | 2,095,473 | 2,493,775 | 2,149,746 | 1,811,957 | 1,507,112 | 1,741,751 | 1,614,607 | 453,527 | 732,612 | 856,669 | 465,649 | 307,187 |
Cash at Start of Period | 20,199,000 | 5,477,000 | 6,227,000 | 10,469,600 | 3,216,800 | 3,030,200 | 2,758,500 | 2,929,849 | 2,095,473 | 2,493,775 | 2,149,746 | 1,811,957 | 1,507,112 | 1,741,751 | 1,614,607 | 453,527 | 732,612 | 856,669 | 465,649 | 307,187 | 246,403 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 6,216,000 | 6,057,000 | 4,084,000 | 3,057,500 | 4,561,900 | 4,066,700 | 4,088,500 | 3,025,600 | 3,601,900 | 2,959,900 | 3,008,400 | 2,590,300 | 3,045,600 | 1,915,900 | 1,976,500 | 2,271,900 | 1,154,572 | 1,361,107 | 1,195,033 | 1,158,019 | 1,079,831 |
Capital Expenditure | -1,846,000 | -1,722,000 | -1,457,000 | -1,044,800 | -568,000 | -1,223,100 | -1,125,100 | -1,057,600 | -1,024,700 | -911,900 | -911,500 | -946,700 | -978,200 | -803,300 | -707,100 | -429,300 | -582,932 | -526,987 | -378,011 | -495,948 | -429,133 |
Free Cash Flow | 4,370,000 | 4,335,000 | 2,627,000 | 2,012,700 | 3,993,900 | 2,843,600 | 2,963,400 | 1,968,000 | 2,577,200 | 2,048,000 | 2,096,900 | 1,643,600 | 2,067,400 | 1,112,600 | 1,269,400 | 1,842,600 | 571,640 | 834,120 | 817,022 | 662,071 | 650,698 |