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 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,649,000 | 4,584,000 | 5,781,000 | 5,627,000 | 4,448,000 | 4,485,000 | 4,218,000 | 3,722,000 | 3,574,000 | 3,651,972 | 1,670,572 | 1,038,159 | 996,168 | 983,488 | 956,848 | 803,585 | 976,700 | 868,279 | 759,524 | 702,271 | 663,054 |
Revenue Growth | - | -20.71% | 2.74% | 26.51% | -0.82% | 6.33% | 13.33% | 4.14% | -2.14% | 118.61% | 60.92% | 4.22% | 1.29% | 2.78% | 19.07% | -17.72% | 12.49% | 14.32% | 8.15% | 5.91% | |
Cost of Revenue | 2,520,000 | 2,461,000 | 3,157,000 | 2,999,000 | 2,445,000 | 2,385,000 | 2,237,000 | 2,012,000 | 1,932,000 | 2,007,739 | 892,547 | 534,549 | 504,524 | 496,719 | 495,979 | 442,864 | 497,395 | 451,161 | 401,104 | 348,090 | 319,895 |
Gross Profit | 2,129,000 | 2,123,000 | 2,624,000 | 2,628,000 | 2,003,000 | 2,100,000 | 1,981,000 | 1,710,000 | 1,642,000 | 1,644,233 | 778,025 | 503,610 | 491,644 | 486,769 | 460,869 | 360,721 | 479,305 | 417,118 | 358,420 | 354,181 | 343,159 |
Gross Profit Margin | 45.60% | 46.31% | 45.39% | 46.70% | 45.03% | 46.82% | 46.97% | 45.94% | 45.94% | 45.02% | 46.57% | 48.51% | 49.35% | 49.49% | 48.17% | 44.89% | 49.07% | 48.04% | 47.19% | 50.43% | 51.75% |
Research and Development | 541,000 | 519,000 | 570,000 | 567,000 | 453,000 | 447,000 | 444,000 | 389,000 | 376,000 | 394,111 | 151,103 | 91,147 | 87,364 | 89,926 | 101,930 | 85,089 | 85,120 | 57,600 | 48,959 | 46,000 | 37,093 |
General and Administrative Expenses | 937,000 | 915,000 | 982,000 | 935,000 | 787,000 | 826,000 | 811,000 | 749,000 | 751,000 | 763,025 | 351,518 | 234,236 | 222,073 | 209,446 | 202,399 | 185,231 | 218,649 | 203,352 | 159,444 | 149,617 | 126,159 |
Total Operating Expenses | 1,512,000 | 1,642,000 | 1,688,000 | 1,617,000 | 1,318,000 | 1,376,000 | 1,352,000 | 1,322,000 | 1,356,000 | 1,408,005 | 556,717 | 332,766 | 314,110 | 302,692 | 313,902 | 280,786 | 494,651 | 272,080 | 277,991 | 199,970 | 167,921 |
Operating Income or Loss | 617,000 | 481,000 | 1,346,000 | 979,000 | 651,000 | 692,000 | 610,000 | 322,000 | 80,000 | 53,303 | 88,590 | 160,264 | 164,351 | 182,036 | 143,852 | 68,802 | -15,346 | 143,185 | 80,429 | 154,211 | 175,170 |
Operating Margin | 13.08% | 10.49% | 23.28% | 17.40% | 14.64% | 15.43% | 14.46% | 8.65% | 2.24% | 1.46% | 5.30% | 15.44% | 16.50% | 18.51% | 15.03% | 8.56% | -1.57% | 16.49% | 10.59% | 21.96% | 26.42% |
Interest Expense | 71,000 | 133,000 | 23,000 | 5,000 | 76,000 | 89,000 | 91,000 | 227,000 | 193,000 | 193,958 | 56,836 | 0 | 0 | 1,944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 735,000 | 652,000 | 1,140,000 | 1,173,000 | 736,000 | 843,000 | 798,000 | 580,000 | 366,000 | 336,000 | 154,836 | 194,000 | 190,351 | 207,878 | 176,774 | 102,833 | 195,542 | 194,321 | 96,516 | 154,994 | 196,847 |
Depreciation and Amortization | 174,000 | 176,000 | 204,000 | 187,000 | 146,000 | 175,000 | 175,000 | 263,000 | 304,000 | 319,879 | 81,371 | 32,110 | 26,177 | 24,000 | 31,209 | 32,913 | 38,581 | 26,902 | 16,087 | 13,104 | 12,255 |
Income Before Tax | 429,000 | 334,000 | 544,000 | 968,000 | 560,000 | 598,000 | 524,000 | 88,000 | -129,000 | -163,623 | 16,629 | 163,827 | 164,174 | 179,719 | 144,935 | 70,523 | -11,913 | 167,375 | 101,642 | 168,465 | 184,548 |
Income Tax Expense | 47,000 | 38,000 | 81,000 | 131,000 | 56,000 | 54,000 | 103,000 | 71,000 | 8,000 | -26,290 | -15,800 | 29,602 | 42,277 | 49,376 | 43,157 | 23,419 | 26,508 | 57,262 | 32,015 | 56,862 | 63,905 |
Net Income | 382,000 | 296,000 | 463,000 | 837,000 | 504,000 | 544,000 | 421,000 | 17,000 | -137,000 | -137,333 | 32,429 | 134,358 | 122,904 | 174,643 | 101,778 | 47,104 | -38,421 | 110,113 | 70,946 | 111,603 | 120,643 |
Net Income Margin | 7.93% | 6.46% | 8.01% | 14.87% | 11.33% | 12.13% | 9.98% | 0.46% | -3.83% | -3.76% | 1.94% | 12.94% | 12.34% | 17.76% | 10.64% | 5.86% | -3.93% | 12.68% | 9.34% | 15.89% | 18.20% |
EPS | 7.42 | 5.76 | 8.87 | 15.66 | 9.43 | 10.08 | 7.86 | 0.33 | -2.66 | -2.69 | 0.83 | 2.65 | 2.38 | 3.24 | 1.78 | 0.79 | -0.60 | 1.61 | 1.01 | 1.49 | 1.61 |
EPS Diluted | 7.37 | 5.72 | 8.81 | 15.53 | 9.35 | 9.96 | 7.76 | 0.32 | -2.66 | -2.69 | 0.63 | 2.63 | 2.37 | 3.22 | 1.77 | 0.79 | -0.60 | 1.60 | 1.00 | 1.47 | 1.59 |
Weighted Average Shares Out | - | 51,378 | 52,208 | 53,446 | 53,441 | 53,991 | 53,562 | 53,022 | 51,579 | 50,968 | 50,789 | 50,693 | 51,566 | 53,854 | 57,143 | 59,306 | 64,524 | 68,463 | 70,516 | 71,364 | 71,556 |
Weighted Average Shares Out Diluted | - | 51,711 | 52,559 | 53,902 | 53,913 | 54,594 | 54,253 | 53,689 | 51,579 | 50,996 | 51,380 | 51,063 | 51,843 | 54,191 | 57,428 | 59,425 | 64,524 | 68,908 | 70,956 | 72,000 | 72,398 |
Reported Currency: USD | Q3 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 676,000 | 137,000 | 105,000 | 332,000 | 168,000 | 30,000 | 44,000 | 62,000 | 156,000 | 192,394 | 393,950 | 62,827 | 64,740 | 36,353 | 47,476 | 38,943 | 33,267 | 38,211 | 41,014 | 25,621 | 17,983 |
Short Term Investments | 0 | 0 | 25,000 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 24,385 | 350,380 | 324,140 | 182,398 | 125,567 | 114,064 | 85,654 | 98,438 | 219,930 | 518,618 | 540,010 |
Cash + Short Term Investments | 676,000 | 137,000 | 105,000 | 332,000 | 168,000 | 30,000 | 44,000 | 62,000 | 156,000 | 192,394 | 418,335 | 413,207 | 388,880 | 218,751 | 173,043 | 153,007 | 118,921 | 136,649 | 260,944 | 544,239 | 557,993 |
Net Receivables | 709,000 | 584,000 | 794,000 | 760,000 | 524,000 | 645,000 | 544,000 | 519,000 | 657,000 | 675,000 | 683,390 | 184,539 | 168,732 | 195,921 | 154,146 | 155,716 | 152,679 | 150,775 | 122,540 | 111,551 | 96,881 |
Inventory | 639,000 | 804,000 | 860,000 | 491,000 | 511,000 | 474,000 | 520,000 | 458,000 | 345,000 | 393,848 | 394,176 | 121,023 | 123,357 | 133,288 | 113,742 | 79,926 | 100,199 | 85,038 | 81,190 | 63,638 | 59,255 |
Other Current Assets | 109,000 | 147,000 | 124,000 | 106,000 | 70,000 | 46,000 | 54,000 | 24,000 | 64,000 | 70,000 | 176,000 | 35,334 | 46,304 | 36,848 | 35,373 | 22,288 | 25,019 | 48,370 | 15,016 | 13,286 | 10,509 |
Total Current Assets | 2,133,000 | 1,672,000 | 1,883,000 | 1,689,000 | 1,273,000 | 1,195,000 | 1,162,000 | 1,063,000 | 1,222,000 | 1,332,441 | 1,672,050 | 754,103 | 710,863 | 584,873 | 476,535 | 410,937 | 396,818 | 420,832 | 479,690 | 732,714 | 724,638 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 475,000 | 478,000 | 434,000 | 403,000 | 409,000 | 366,000 | 249,000 | 264,000 | 292,000 | 297,601 | 255,092 | 109,588 | 101,349 | 97,822 | 88,983 | 77,589 | 75,363 | 67,686 | 57,431 | 49,643 | 46,283 |
Goodwill | 3,895,000 | 3,895,000 | 3,899,000 | 3,265,000 | 2,988,000 | 2,622,000 | 2,495,000 | 2,465,000 | 2,458,000 | 2,493,265 | 2,489,510 | 155,800 | 94,942 | 79,703 | 151,933 | 153,225 | 151,356 | 246,510 | 70,714 | 69,097 | 61,793 |
Intangible Assets | 447,000 | 527,000 | 630,000 | 469,000 | 402,000 | 275,000 | 232,000 | 299,000 | 480,000 | 757,524 | 1,029,293 | 68,968 | 39,151 | 12,667 | 49,706 | 55,982 | 66,359 | 119,424 | 34,025 | 88,099 | 68,310 |
Long Term Investments | 110,000 | 162,000 | 160,000 | 101,000 | 77,000 | 45,000 | 28,000 | 25,000 | 25,000 | 40,000 | 51,998 | 2,588 | 5,195 | 107,879 | 85,478 | 91,989 | 104,326 | 142,033 | 298,245 | -8,188 | -6,625 |
Tax Assets | 501,000 | 438,000 | 407,000 | 192,000 | 139,000 | 127,000 | 114,000 | 119,000 | 113,000 | 51,609 | 122,772 | 19,810 | 2,602 | 11,866 | 21,023 | 35,842 | 51,251 | 28,407 | 11,917 | 8,188 | 6,625 |
Other Non-Current Assets | 129,000 | 134,000 | 116,000 | 96,000 | 87,000 | 81,000 | 59,000 | 40,000 | 42,000 | 52,030 | -51,864 | 8,955 | 13,646 | 4,196 | 5,206 | 4,915 | 5,405 | 9,386 | 11,120 | 41,743 | 22,991 |
Total Non-Current Assets | 5,557,000 | 5,634,000 | 5,646,000 | 4,526,000 | 4,102,000 | 3,516,000 | 3,177,000 | 3,212,000 | 3,410,000 | 3,692,029 | 3,896,801 | 365,709 | 256,885 | 314,133 | 402,329 | 419,542 | 454,060 | 613,446 | 483,452 | 179,485 | 137,584 |
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 | 7,690,000 | 7,306,000 | 7,529,000 | 6,215,000 | 5,375,000 | 4,711,000 | 4,339,000 | 4,275,000 | 4,632,000 | 5,024,470 | 5,568,851 | 1,119,812 | 967,748 | 899,006 | 878,864 | 830,479 | 850,878 | 1,034,278 | 963,142 | 912,199 | 862,222 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 533,000 | 456,000 | 811,000 | 700,000 | 601,000 | 552,000 | 552,000 | 383,000 | 413,000 | 289,000 | 326,524 | 34,688 | 23,045 | 33,273 | 35,304 | 28,137 | 38,152 | 42,351 | 28,980 | 24,885 | 24,130 |
Short Term Debt | 129,000 | 215,000 | 251,000 | 102,000 | 394,000 | 226,000 | 157,000 | 10,000 | 0 | 0 | -53,436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 |
Tax Payables | 18,000 | 7,000 | 138,000 | 12,000 | 19,000 | 38,000 | 60,000 | 43,000 | 22,000 | 30,519 | 4,518 | 6,898 | 1,609 | 0 | 5,900 | 0 | 558 | 751 | 2,683 | 535 | 6,144 |
Deferred Revenue | 432,000 | 458,000 | 425,000 | 380,000 | 308,000 | 238,000 | 210,000 | 186,000 | 191,000 | 197,891 | 196,213 | 15,506 | 13,326 | 11,089 | 26,757 | 24,082 | 18,366 | 9,633 | 0 | 0 | 29,248 |
Other Current Liabilities | 450,000 | 462,000 | 707,000 | 606,000 | 529,000 | 350,000 | 322,000 | 337,000 | 323,000 | 378,481 | 421,070 | 61,962 | 57,234 | 64,612 | 68,090 | 52,591 | 67,911 | 69,437 | 43,191 | 28,928 | 29,248 |
Total Current Liabilities | 1,562,000 | 1,598,000 | 2,332,000 | 1,800,000 | 1,851,000 | 1,404,000 | 1,301,000 | 1,000,000 | 949,000 | 876,446 | 955,847 | 119,054 | 95,214 | 108,974 | 136,051 | 104,810 | 124,987 | 122,172 | 74,854 | 54,348 | 59,576 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,242,000 | 2,199,000 | 2,087,000 | 1,043,000 | 1,010,000 | 1,180,000 | 1,434,000 | 2,176,000 | 2,648,000 | 3,012,000 | 3,182,962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 |
Deferred Revenue | 304,000 | 312,000 | 333,000 | 315,000 | 273,000 | 221,000 | 172,000 | 148,000 | 124,000 | 123,415 | 115,847 | 0 | 0 | 1,592 | 2,406 | 4,108 | 4,903 | 0 | 0 | 0 | 0 |
Deferred Tax | 66,000 | 67,000 | 75,000 | 6,000 | 0 | 0 | 8,000 | 0 | 3,000 | 1,067 | 199,853 | 25,492 | 2,602 | 11,866 | 21,254 | 35,842 | 51,251 | 28,407 | 11,917 | 1,242 | 417 |
Other Non-Current Liabilities | 95,000 | 94,000 | -31,000 | 67,000 | 97,000 | 67,000 | 89,000 | 117,000 | 116,000 | 115,000 | 74,434 | 16,608 | 12,930 | -351 | 10,375 | 9,432 | 10,250 | 9,413 | 10,607 | 6,095 | 4,458 |
Total Non-Current Liabilities | 2,707,000 | 2,672,000 | 2,464,000 | 1,431,000 | 1,380,000 | 1,468,000 | 1,703,000 | 2,441,000 | 2,891,000 | 3,235,155 | 3,573,096 | 42,100 | 15,532 | 13,107 | 12,781 | 13,540 | 15,153 | 9,413 | 10,607 | 7,337 | 4,992 |
Total Liabilities | 4,269,000 | 4,270,000 | 4,796,000 | 3,231,000 | 3,231,000 | 2,872,000 | 3,004,000 | 3,441,000 | 3,840,000 | 4,111,601 | 4,528,943 | 161,154 | 110,746 | 122,081 | 148,832 | 118,350 | 140,140 | 131,585 | 85,461 | 61,685 | 64,568 |
Common Stock | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 722 | 722 | 722 | 722 | 722 | 722 | 722 | 722 | 722 | 722 | 722 | 718 |
Retained Earnings | 4,697,000 | 4,332,000 | 4,036,000 | 3,573,000 | 2,736,000 | 2,232,000 | 1,688,000 | 1,248,000 | 1,240,000 | 1,397,974 | 1,535,307 | 1,502,878 | 1,368,520 | 1,245,616 | 1,070,973 | 969,195 | 922,091 | 960,512 | 850,399 | 818,092 | 706,489 |
Accumulated Other Comprehensive Income/Loss | -59,000 | -54,000 | -66,000 | -29,000 | -69,000 | -44,000 | -35,000 | -52,000 | -45,000 | -48,669 | -8,547 | -9,781 | -10,325 | -4,213 | -9,349 | -8,061 | -12,789 | 4,995 | 6,812 | 2,377 | 6,267 |
Total Stockholders Equity | 3,421,000 | 3,036,000 | 2,733,000 | 2,984,000 | 2,144,000 | 1,839,000 | 1,335,000 | 834,000 | 792,000 | 912,869 | 1,039,908 | 958,658 | 857,002 | 776,925 | 730,032 | 712,129 | 710,738 | 902,693 | 877,681 | 850,514 | 797,654 |
Total Investments | 110,000 | 162,000 | 160,000 | 101,000 | 77,000 | 45,000 | 28,000 | 25,000 | 25,000 | 40,000 | 76,383 | 379,037 | 342,083 | 290,277 | 211,045 | 206,053 | 189,980 | 240,471 | 518,175 | 518,618 | 540,010 |
Total Debt | 2,371,000 | 2,414,000 | 2,162,000 | 1,112,000 | 1,374,000 | 1,377,000 | 1,591,000 | 2,227,000 | 2,648,000 | 3,012,236 | 3,190,484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171 |
Net Debt | 1,695,000 | 2,277,000 | 2,057,000 | 780,000 | 1,206,000 | 1,347,000 | 1,547,000 | 2,165,000 | 2,492,000 | 2,819,842 | 2,796,534 | -62,827 | -64,740 | -36,353 | -47,476 | -38,943 | -33,267 | -38,211 | -41,014 | -25,621 | -17,812 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 382,000 | 296,000 | 463,000 | 837,000 | 504,000 | 544,000 | 421,000 | 17,000 | -137,000 | -137,333 | 32,429 | 134,358 | 122,904 | 174,643 | 101,778 | 47,104 | -38,421 | 110,113 | 70,946 | 111,603 | 120,643 |
Depreciation & Amortization | 174,000 | 176,000 | 204,000 | 187,000 | 146,000 | 175,000 | 175,000 | 263,000 | 304,000 | 319,879 | 81,371 | 32,110 | 26,177 | 24,000 | 31,209 | 32,913 | 38,581 | 26,902 | 16,087 | 13,104 | 12,255 |
Deferred Income Tax | -63,000 | -36,000 | -210,000 | -69,000 | -40,000 | -42,000 | 2,000 | -9,000 | -44,000 | -123,504 | -44,340 | 7,929 | 8,067 | 10,796 | 6,361 | 16,247 | -23,138 | -5,477 | -6,737 | -834 | -2,358 |
Stock Based Compensation | 84,000 | 55,000 | 88,000 | 76,000 | 51,000 | 48,000 | 45,000 | 35,000 | 27,000 | 31,470 | 19,891 | 13,109 | 14,727 | 14,095 | 11,871 | 11,467 | 14,962 | 15,067 | 7,540 | 0 | 0 |
Change in Working Capital | 259,000 | -515,000 | 27,000 | 67,000 | 264,000 | -63,000 | 140,000 | 66,000 | 130,000 | -2,736 | 146,213 | 11,514 | 4,539 | -74,279 | -10,458 | -2,734 | -23,065 | 10,583 | -8,742 | -35,098 | -26,271 |
Accounts Receivable | -99,000 | 249,000 | -5,000 | -239,000 | 130,000 | -96,000 | -31,000 | 161,000 | 34,000 | -6,447 | -69,628 | -6,488 | -8,647 | -3,269 | -4,603 | 8,747 | -33,754 | 4,453 | -4,292 | -20,422 | -11,491 |
Inventory | 204,000 | 50,000 | -341,000 | 18,000 | -42,000 | 51,000 | -43,000 | -110,000 | 34,000 | -9,826 | -2,398 | 2,743 | 11,530 | -19,545 | -33,884 | 22,315 | -26,222 | -134 | -13,430 | -6,204 | -15,456 |
Accounts Payable | 116,000 | -365,000 | 92,000 | 96,000 | 47,000 | -5,000 | 122,000 | -40,000 | 125,000 | -29,322 | 62,188 | 7,544 | -14,605 | -5,439 | 6,619 | -16,105 | 17,900 | -3,418 | -1,869 | 3,792 | 6,420 |
Other Working Capital | 38,000 | -449,000 | 281,000 | 192,000 | 129,000 | -13,000 | 92,000 | 55,000 | -63,000 | 42,859 | 156,051 | 7,715 | 16,261 | -46,026 | 21,410 | -17,691 | 19,011 | 9,682 | 10,849 | -12,264 | -5,744 |
Other Non-Cash Items | 192,000 | 20,000 | -84,000 | -29,000 | 37,000 | 23,000 | 2,000 | 106,000 | 92,000 | 14,803 | 4,761 | -4,254 | 6,917 | -69,634 | -302 | 701 | 156,287 | 932 | 9,158 | 3,815 | 6,987 |
Net Cash Provided by Operating Activities | 848,000 | -4,000 | 488,000 | 1,069,000 | 962,000 | 685,000 | 785,000 | 478,000 | 372,000 | 102,579 | 240,325 | 194,766 | 183,331 | 79,621 | 140,459 | 105,698 | 125,206 | 158,120 | 88,252 | 92,590 | 111,256 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -80,000 | -87,000 | -75,000 | -59,000 | -67,000 | -61,000 | -64,000 | -50,000 | -77,000 | -114,254 | -31,291 | -21,711 | -25,943 | -28,150 | -34,218 | -25,315 | -42,240 | -26,870 | -37,288 | -14,286 | -16,243 |
Acquisitions Net | 0 | 0 | -881,000 | -452,000 | -548,000 | -262,000 | -72,000 | 0 | 39,000 | -51,889 | -3,398,600 | -95,328 | -32,296 | 161,206 | 3,497 | 425 | -18,588 | -286,761 | -2,681 | -7,657 | 0 |
Purchases of Investments | -7,000 | -5,000 | -12,000 | -34,000 | -32,000 | -22,000 | -3,000 | -1,000 | -1,000 | -1,074 | -654,152 | -422,304 | -356,734 | -991,633 | -382,091 | -329,292 | -723,791 | -1,025,089 | -1,110,472 | -1,021,813 | -1,287,388 |
Sales/Maturities of Investments | 2,000 | 0 | 6,000 | 6,000 | 6,000 | 10,000 | 2,000 | 0 | 0 | 27,891 | 980,707 | 386,194 | 309,438 | 911,797 | 376,693 | 313,956 | 795,664 | 1,281,979 | 1,131,915 | 1,033,177 | 1,180,960 |
Other Investing Activities | -5,000 | 0 | -6,000 | -7,000 | -26,000 | -12,000 | -1,000 | -1,000 | 39,000 | 26,000 | 327,000 | -38,000 | -83,092 | 159,974 | -3,497 | -425 | 14,796 | -26,725 | -18,091 | -13,754 | 0 |
Net Cash Used for Investing Activities | -85,000 | -92,000 | -968,000 | -546,000 | -641,000 | -335,000 | -137,000 | -51,000 | -39,000 | -139,326 | -3,103,336 | -153,149 | -105,535 | 53,220 | -39,616 | -40,651 | 25,841 | -56,741 | -18,526 | -24,333 | -122,671 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -96,000 | 195,000 | 1,037,000 | -257,000 | -40,000 | -319,000 | -660,000 | -524,000 | -382,000 | -165,000 | 3,189,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -171 | -434 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 12,000 | 11,000 | 17,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,375 | 10,402 | 11,753 | 15,531 |
Common Stock Repurchased | 36,000 | -52,000 | -751,000 | -57,000 | -200,000 | -47,000 | 0 | 0 | -8,000 | -13,000 | -5,000 | -63,000 | -54,373 | -160,200 | -102,091 | -65,445 | -157,582 | -112,094 | -68,221 | -70,421 | 0 |
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 | -38,000 | -26,000 | -33,000 | -57,000 | 83,000 | 1,000 | -1,000 | 7,000 | 6,000 | 15,830 | -18,491 | 19,000 | 4,939 | 14,401 | 9,219 | 4,985 | 7,337 | 921 | 1,514 | 0 | -238 |
Net Cash Used Provided by Financing Activities | -150,000 | 117,000 | 253,000 | -371,000 | -157,000 | -365,000 | -661,000 | -517,000 | -376,000 | -149,170 | 3,192,234 | -44,173 | -49,434 | -145,799 | -92,872 | -60,460 | -150,245 | -102,798 | -56,305 | -58,839 | 14,859 |
Effect of Forex Changes on Cash | 2,000 | 0 | -2,000 | -12,000 | -2,000 | 1,000 | -5,000 | -4,000 | 7,000 | -15,639 | 1,900 | 643 | -40 | 1,835 | 562 | 1,089 | -5,746 | -18 | 1,972 | -1,780 | 273 |
Net Change in Cash | 615,000 | 21,000 | -239,000 | 140,000 | 138,000 | -14,000 | -18,000 | -94,000 | -36,000 | -201,556 | 331,123 | -1,913 | 28,322 | -11,123 | 8,533 | 5,676 | -4,944 | -1,437 | 15,393 | 7,638 | 3,717 |
Cash at End of Period | 1,352,000 | 138,000 | 105,000 | 332,000 | 168,000 | 30,000 | 44,000 | 62,000 | 156,000 | 192,394 | 393,950 | 62,827 | 64,740 | 36,353 | 47,476 | 38,943 | 33,267 | 38,211 | 41,014 | 25,621 | 17,983 |
Cash at Start of Period | 737,000 | 117,000 | 344,000 | 192,000 | 30,000 | 44,000 | 62,000 | 156,000 | 192,000 | 393,950 | 62,827 | 64,740 | 36,418 | 47,476 | 38,943 | 33,267 | 38,211 | 39,648 | 25,621 | 17,983 | 14,266 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 848,000 | -4,000 | 488,000 | 1,069,000 | 962,000 | 685,000 | 785,000 | 478,000 | 372,000 | 102,579 | 240,325 | 194,766 | 183,331 | 79,621 | 140,459 | 105,698 | 125,206 | 158,120 | 88,252 | 92,590 | 111,256 |
Capital Expenditure | -80,000 | -87,000 | -75,000 | -59,000 | -67,000 | -61,000 | -64,000 | -50,000 | -77,000 | -114,254 | -31,291 | -21,711 | -25,943 | -28,150 | -34,218 | -25,315 | -42,240 | -26,870 | -37,288 | -14,286 | -16,243 |
Free Cash Flow | 768,000 | -91,000 | 413,000 | 1,010,000 | 895,000 | 624,000 | 721,000 | 428,000 | 295,000 | -11,675 | 209,034 | 173,055 | 157,388 | 51,471 | 106,241 | 80,383 | 82,966 | 131,250 | 50,964 | 78,304 | 95,013 |