Cintas Corporation(NASDAQ:CTAS)
Cintas Corporation provides corporate identity uniforms and related business services primarily in North America, Latin America, Europe, and Asia. It operates through Uniform Rental and Facility Services and First Aid and Safety Services segments. The company rents and services uniforms and other ga...
Website: http://www.cintas.com
Founded: 1968
Full Time Employees: 40,000
Sector: Industrials
Industry: Specialty Business Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-05-31 | 2005-08-31 | 2005-05-31 | 2004-08-31 | 2004-05-31 | 2003-08-31 | 2003-05-31 | 2001-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
uniform rental and facility services | 2,177,453,000 | 2,155,400,000 | 2,091,066,000 | 2,030,680,000 | 2,021,144,000 | 1,990,410,000 | 1,933,839,000 | 1,911,190,000 | 1,876,642,000 | 1,850,542,000 | 1,826,825,000 | 1,773,206,000 | 1,716,165,000 | 1,709,987,000 | 1,697,772,000 | 1,630,213,000 | 1,553,320,000 | 1,535,271,000 | 1,508,176,000 | 1,466,868,000 | 1,417,865,000 | 1,410,488,000 | 1,394,411,000 | 1,270,970,000 | 1,448,021,000 | 1,469,976,000 | 1,454,527,000 | 1,428,392,000 | 1,358,322,000 | 1,390,778,000 | 1,374,938,000 | 1,342,786,000 | 1,284,516,000 | 1,308,038,000 | 1,311,784,000 | 1,203,931,000 | 993,398,000 | 1,005,565,000 | 999,596,000 | 965,124,000 | 936,565,000 | 937,704,000 | 938,408,000 | ||||||||||||||||||||||||||||||||||||||||
other | 663,991,000 | 644,592,000 | 627,056,000 | 636,972,000 | 588,015,000 | 571,373,000 | 567,748,000 | 559,745,000 | 529,531,000 | 526,635,000 | 515,505,000 | 511,265,000 | 473,821,000 | 464,871,000 | 468,682,000 | 444,473,000 | 407,222,000 | 387,010,000 | 388,774,000 | 368,794,000 | 359,191,000 | 346,560,000 | 352,164,000 | 348,614,000 | 362,627,000 | 373,773,000 | 356,612,000 | 365,338,000 | 324,008,000 | 327,490,000 | 323,037,000 | 326,764,000 | 304,622,000 | 298,403,000 | 299,719,000 | 247,262,000 | 287,737,000 | 291,358,000 | 294,534,000 | 306,281,000 | 279,518,000 | 281,376,000 | 260,482,000 | ||||||||||||||||||||||||||||||||||||||||
total revenue | 2,841,444,000 | 2,799,992,000 | 2,718,122,000 | 2,667,652,000 | 2,609,159,000 | 2,561,783,000 | 2,501,587,000 | 2,470,935,000 | 2,406,173,000 | 2,377,177,000 | 2,342,330,000 | 2,284,471,000 | 2,189,986,000 | 2,174,858,000 | 2,166,454,000 | 2,074,686,000 | 1,960,542,000 | 1,922,281,000 | 1,896,950,000 | 1,835,662,000 | 1,777,056,000 | 1,757,048,000 | 1,746,575,000 | 1,619,584,000 | 1,810,648,000 | 1,843,749,000 | 1,811,139,000 | 1,793,730,000 | 1,682,330,000 | 1,718,268,000 | 1,697,975,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 8.90% | 9.30% | 8.66% | 7.96% | 8.44% | 7.77% | 6.80% | 8.16% | 9.87% | 9.30% | 8.12% | 10.11% | 11.70% | 13.14% | 14.21% | 13.02% | 10.33% | 9.40% | 8.61% | 13.34% | -1.86% | -4.70% | -3.56% | -9.71% | 7.63% | 7.30% | 6.66% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 1.48% | 3.01% | 1.89% | 2.24% | 1.85% | 2.41% | 1.24% | 2.69% | 1.22% | 1.49% | 2.53% | 4.31% | 0.70% | 0.39% | 4.42% | 5.82% | 1.99% | 1.34% | 3.34% | 3.30% | 1.14% | 0.60% | 7.84% | -10.55% | -1.80% | 1.80% | 0.97% | 6.62% | -2.09% | 1.20% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of uniform rental and facility services | 1,083,019,000 | 1,081,218,000 | 1,052,553,000 | 1,036,013,000 | 1,009,660,000 | 1,014,052,000 | 981,163,000 | 983,049,000 | 960,208,000 | 974,231,000 | 947,583,000 | 926,689,000 | 907,993,000 | 906,727,000 | 890,766,000 | 885,789,000 | 834,082,000 | 817,261,000 | 779,301,000 | 766,441,000 | 761,850,000 | 739,811,000 | 715,412,000 | 716,602,000 | 784,930,000 | 784,937,000 | 768,676,000 | 771,056,000 | 748,971,000 | 761,119,000 | 746,453,000 | 737,998,000 | 718,138,000 | 723,960,000 | 706,863,000 | 664,552,000 | 546,538,000 | 555,752,000 | 540,932,000 | 537,543,000 | 524,656,000 | 526,091,000 | 518,503,000 | ||||||||||||||||||||||||||||||||||||||||
cost of other | 309,969,000 | 306,289,000 | 299,008,000 | 305,650,000 | 280,158,000 | 271,028,000 | 268,293,000 | 272,437,000 | 258,117,000 | 261,398,000 | 253,176,000 | 269,004,000 | 247,962,000 | 245,684,000 | 247,576,000 | 242,702,000 | 228,306,000 | 219,879,000 | 214,893,000 | 210,171,000 | 205,690,000 | 197,353,000 | 204,962,000 | 195,162,000 | 201,323,000 | 206,421,000 | 193,321,000 | 199,109,000 | 178,206,000 | 181,991,000 | 176,810,000 | 179,214,000 | 170,537,000 | 166,112,000 | 165,287,000 | 127,971,000 | 168,173,000 | 169,744,000 | 169,424,000 | 180,144,000 | 166,819,000 | 165,589,000 | 156,243,000 | ||||||||||||||||||||||||||||||||||||||||
selling and administrative expenses | 788,552,000 | 756,771,000 | 748,702,000 | 728,537,000 | 709,488,000 | 685,313,000 | 691,100,000 | 667,855,000 | 667,048,000 | 641,865,000 | 641,015,000 | 617,980,000 | 587,219,000 | 577,513,000 | 587,992,000 | 541,759,000 | 490,549,000 | 503,913,000 | 508,655,000 | 502,604,000 | 483,048,000 | 467,012,000 | 476,495,000 | 500,386,000 | 509,743,000 | 517,927,000 | 542,996,000 | 508,240,000 | 476,099,000 | 491,671,000 | 504,634,000 | 471,807,000 | 490,618,000 | 468,084,000 | 486,283,000 | 425,747,000 | 362,385,000 | 365,222,000 | 374,026,000 | 350,778,000 | 331,656,000 | 327,051,000 | 338,637,000 | 308,941,000 | 301,690,000 | 300,249,000 | 314,458,000 | 323,932,000 | 328,963,000 | 323,947,000 | 325,910,000 | 313,344,000 | 308,918,000 | 293,013,000 | 306,581,000 | 303,036,000 | 288,367,000 | 297,112,000 | 310,466,000 | 283,045,000 | 288,304,000 | 293,425,000 | 275,596,000 | 259,406,000 | 287,295,000 | 257,129,000 | 284,608,000 | 287,295,000 | 279,116,000 | 273,194,000 | 275,125,000 | 276,710,000 | 258,074,000 | 253,128,000 | 248,628,000 | 223,437,000 | |||||||
operating income | 659,904,000 | 655,714,000 | 617,859,000 | 597,452,000 | 609,853,000 | 591,390,000 | 561,031,000 | 547,594,000 | 520,800,000 | 499,683,000 | 500,556,000 | 470,798,000 | 446,812,000 | 444,934,000 | 440,120,000 | 404,436,000 | 407,605,000 | 381,228,000 | 394,101,000 | 356,446,000 | 326,468,000 | 352,872,000 | 349,706,000 | 207,434,000 | 314,652,000 | 334,464,000 | 306,146,000 | 314,411,000 | 278,255,000 | 275,640,000 | 265,228,000 | 265,500,000 | 200,024,000 | 235,211,000 | 249,099,000 | 169,177,000 | 194,695,000 | 202,858,000 | 206,961,000 | 202,940,000 | 192,952,000 | 200,349,000 | 185,507,000 | 177,719,000 | 173,617,000 | 181,175,000 | 163,488,000 | 123,806,000 | 150,162,000 | 152,972,000 | 140,070,000 | 153,871,000 | 133,023,000 | 139,023,000 | 139,294,000 | 140,832,000 | 137,536,000 | 132,685,000 | 128,574,000 | 108,876,000 | 102,344,000 | 100,246,000 | 84,011,000 | 106,389,000 | 137,788,000 | 119,308,000 | 130,392,000 | 137,788,000 | |||||||||||||||
yoy | 8.21% | 10.88% | 10.13% | 9.10% | 17.10% | 18.35% | 12.08% | 16.31% | 16.56% | 12.30% | 13.73% | 16.41% | 9.62% | 16.71% | 11.68% | 13.46% | 24.85% | 8.04% | 12.69% | 71.84% | 3.76% | 5.50% | 14.23% | -34.02% | 13.08% | 21.34% | 15.43% | 18.42% | 39.11% | 17.19% | 6.47% | 56.94% | 2.74% | 15.95% | 20.36% | -16.64% | 0.90% | 1.25% | 11.57% | 14.19% | 11.14% | 10.58% | 13.47% | 43.55% | 15.62% | 18.44% | 16.72% | -19.54% | 12.88% | 10.03% | 0.56% | 9.26% | -3.28% | 4.78% | 8.34% | 29.35% | 34.39% | 32.36% | 53.04% | 2.34% | -25.72% | -15.98% | -35.57% | -22.79% | |||||||||||||||||||
qoq | 0.64% | 6.13% | 3.42% | -2.03% | 3.12% | 5.41% | 2.45% | 5.14% | 4.23% | -0.17% | 6.32% | 5.37% | 0.42% | 1.09% | 8.82% | -0.78% | 6.92% | -3.27% | 10.56% | 9.18% | -7.48% | 0.91% | 68.59% | -34.08% | -5.92% | 9.25% | -2.63% | 12.99% | 0.95% | 3.93% | -0.10% | 32.73% | -14.96% | -5.58% | 47.24% | -13.11% | -4.02% | -1.98% | 1.98% | 5.18% | -3.69% | 8.00% | 4.38% | 2.36% | -4.17% | 10.82% | 32.05% | -17.55% | -1.84% | 9.21% | -8.97% | 15.67% | -4.32% | -0.19% | -1.09% | 2.40% | 3.66% | 3.20% | 18.09% | 6.38% | 2.09% | 19.32% | -21.03% | -22.79% | 15.49% | -8.50% | -5.37% | ||||||||||||||||
operating margin % | 23.22% | 23.42% | 22.73% | 22.40% | 23.37% | 23.09% | 22.43% | 22.16% | 21.64% | 21.02% | 21.37% | 20.61% | 20.40% | 20.46% | 20.32% | 19.49% | 20.79% | 19.83% | 20.78% | 19.42% | 18.37% | 20.08% | 20.02% | 12.81% | 17.38% | 18.14% | 16.90% | 17.53% | 16.54% | 16.04% | 15.62% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | ||
interest income | -805,000 | -866,000 | -2,209,000 | -2,023,000 | -1,349,000 | -962,000 | -1,250,000 | -3,621,000 | -930,000 | -769,000 | -422,000 | -844,000 | -373,000 | -344,000 | -155,000 | -74,000 | -56,000 | -56,000 | -56,000 | -98,000 | -87,000 | -218,000 | -64,000 | -196,000 | -347,000 | -283,000 | -162,000 | -271,000 | -70,000 | -391,000 | -496,000 | -370,000 | -384,000 | -291,000 | -297,000 | -130,000 | -11,000 | -31,000 | -65,000 | -331,000 | -335,000 | -111,000 | -119,000 | -171,000 | -96,000 | -19,000 | -53,000 | -33,000 | -44,000 | -84,000 | -68,000 | -51,000 | -132,000 | -149,000 | -77,000 | -801,000 | -373,000 | -403,000 | -365,000 | -280,000 | -422,000 | -314,000 | -1,065,000 | -540,000 | -830,000 | -1,065,000 | -1,304,000 | -1,510,000 | -1,796,000 | -1,462,000 | -1,623,000 | -1,702,000 | |||||||||||
interest expense | 28,212,000 | 28,076,000 | 24,161,000 | 24,060,000 | 24,764,000 | 26,665,000 | 25,619,000 | 24,076,000 | 25,530,000 | 26,590,000 | 24,544,000 | 25,773,000 | 28,819,000 | 28,920,000 | 27,720,000 | 23,058,000 | 22,030,000 | 21,902,000 | 21,854,000 | 24,551,000 | 24,552,000 | 24,557,000 | 24,550,000 | 25,952,000 | 25,943,000 | 26,177,000 | 27,321,000 | 25,782,000 | 26,770,000 | 24,880,000 | 24,304,000 | 24,828,000 | 25,901,000 | 29,129,000 | 30,317,000 | 45,389,000 | 13,696,000 | 13,267,000 | 14,172,000 | 15,776,000 | 16,163,000 | 16,171,000 | 16,412,000 | 16,395,000 | 16,254,000 | 15,929,000 | 16,583,000 | 16,396,000 | 16,418,000 | 16,485,000 | 16,523,000 | 16,518,000 | 16,302,000 | 16,294,000 | 16,598,000 | 18,344,000 | 17,219,000 | 17,728,000 | 17,334,000 | 12,520,000 | 12,161,000 | 12,274,000 | 11,575,000 | 12,579,000 | 13,031,000 | 12,407,000 | 12,768,000 | 13,031,000 | 13,371,000 | 13,622,000 | 12,993,000 | 12,837,000 | 13,825,000 | 11,584,000 | 12,483,000 | 7,336,000 | |||||||
income before income taxes | 632,497,000 | 628,504,000 | 595,907,000 | 575,415,000 | 586,438,000 | 565,687,000 | 536,662,000 | 527,139,000 | 496,200,000 | 473,862,000 | 476,434,000 | 445,869,000 | 418,366,000 | 416,358,000 | 412,555,000 | 381,452,000 | 385,631,000 | 359,382,000 | 372,303,000 | 331,993,000 | 302,003,000 | 328,533,000 | 325,220,000 | 181,678,000 | 289,056,000 | 308,570,000 | 278,987,000 | 288,900,000 | 251,555,000 | 320,524,000 | 241,420,000 | 241,042,000 | 174,507,000 | 206,373,000 | 219,079,000 | 123,918,000 | 181,010,000 | 189,622,000 | 192,854,000 | 187,495,000 | 177,124,000 | 184,289,000 | 169,214,000 | 159,828,000 | 157,459,000 | 165,265,000 | 175,316,000 | 213,884,000 | 133,788,000 | 136,571,000 | 123,615,000 | 137,404,000 | 116,853,000 | 122,878,000 | 122,773,000 | 123,289,000 | 120,690,000 | 115,360,000 | 111,605,000 | 96,636,000 | 90,577,000 | 88,550,000 | 72,858,000 | 94,124,000 | 125,822,000 | 107,441,000 | 118,454,000 | 125,822,000 | 141,252,000 | 125,919,000 | 134,246,000 | 129,287,000 | 144,067,000 | 122,454,000 | 131,585,000 | 126,417,000 | |||||||
income taxes | 130,001,000 | 133,161,000 | 104,767,000 | 127,159,000 | 122,941,000 | 117,192,000 | 84,629,000 | 112,824,000 | 98,621,000 | 99,249,000 | 91,349,000 | 99,668,000 | 92,539,000 | 92,065,000 | 60,866,000 | 86,991,000 | 70,183,000 | 64,713,000 | 41,124,000 | 64,271,000 | 43,619,000 | 43,676,000 | 25,215,000 | 37,093,000 | 54,536,000 | 62,127,000 | 28,175,000 | 77,530,000 | 28,873,000 | 68,636,000 | 57,971,000 | 46,824,000 | 62,363,000 | 66,168,000 | 54,763,000 | 69,484,000 | 59,845,000 | 68,836,000 | 63,016,000 | 60,112,000 | 57,052,000 | 61,819,000 | 65,525,000 | 86,660,000 | 49,186,000 | 51,709,000 | 45,861,000 | 51,427,000 | 42,148,000 | 44,851,000 | 46,040,000 | 44,675,000 | 44,655,000 | 41,010,000 | 42,967,000 | 37,566,000 | 34,711,000 | 27,273,000 | 23,876,000 | 36,948,000 | 47,186,000 | 35,630,000 | 46,616,000 | 47,186,000 | 51,591,000 | 44,091,000 | 51,393,000 | 48,224,000 | 53,745,000 | 45,727,000 | 49,058,000 | 46,882,000 | |||||||||||
net income | 502,496,000 | 495,343,000 | 491,140,000 | 448,256,000 | 463,497,000 | 448,495,000 | 452,033,000 | 414,315,000 | 397,579,000 | 374,613,000 | 385,085,000 | 346,201,000 | 325,827,000 | 324,293,000 | 351,689,000 | 294,461,000 | 315,448,000 | 294,669,000 | 331,179,000 | 267,722,000 | 258,384,000 | 284,857,000 | 300,005,000 | 144,585,000 | 234,520,000 | 246,120,000 | 250,812,000 | 226,119,000 | 203,334,000 | 243,013,000 | 212,515,000 | 186,171,000 | 302,095,000 | 137,109,000 | 217,211,000 | 84,235,000 | 118,005,000 | 140,377,000 | 138,091,000 | 130,898,000 | 117,341,000 | 345,100,000 | 100,181,000 | 105,215,000 | 94,883,000 | 120,412,000 | 110,108,000 | 127,224,000 | 84,602,000 | 84,862,000 | 77,754,000 | 85,977,000 | 74,705,000 | 78,027,000 | 76,733,000 | 78,614,000 | 76,035,000 | 74,350,000 | 68,638,000 | 59,070,000 | 55,866,000 | 61,277,000 | 48,982,000 | 57,176,000 | 78,636,000 | 71,811,000 | 71,838,000 | 78,636,000 | 89,661,000 | 81,828,000 | 82,853,000 | 81,063,000 | 90,322,000 | 76,727,000 | 82,527,000 | 79,535,000 | |||||||
yoy | 8.41% | 10.45% | 8.65% | 8.19% | 16.58% | 19.72% | 17.39% | 19.67% | 22.02% | 15.52% | 9.50% | 17.57% | 3.29% | 10.05% | 6.19% | 9.99% | 22.08% | 3.44% | 10.39% | 85.17% | 10.18% | 15.74% | 19.61% | -36.06% | 15.34% | 1.28% | 18.02% | 21.46% | -32.69% | 77.24% | -2.16% | 121.01% | 156.00% | -2.33% | 57.30% | -35.65% | 0.57% | -59.32% | 37.84% | 24.41% | 23.67% | 186.60% | -9.02% | -17.30% | 12.15% | 41.89% | 41.61% | 47.97% | 13.25% | 8.76% | 1.33% | 9.37% | -1.75% | 4.95% | 11.79% | 33.09% | 36.10% | 21.33% | 40.13% | 3.31% | -28.96% | -14.67% | -31.82% | -27.29% | -12.30% | -12.24% | -13.29% | -2.99% | -0.73% | 6.65% | 0.40% | 13.56% | |||||||||||
qoq | 1.44% | 0.86% | 9.57% | -3.29% | 3.34% | -0.78% | 9.10% | 4.21% | 6.13% | -2.72% | 11.23% | 6.25% | 0.47% | -7.79% | 19.43% | -6.65% | 7.05% | -11.02% | 23.70% | 3.61% | -9.29% | -5.05% | 107.49% | -38.35% | -4.71% | -1.87% | 10.92% | 11.21% | -16.33% | 14.35% | 14.15% | -38.37% | 120.33% | -36.88% | 157.86% | -28.62% | -15.94% | 1.66% | 5.50% | 11.55% | -66.00% | 244.48% | -4.78% | 10.89% | -21.20% | 9.36% | -13.45% | 50.38% | -0.31% | 9.14% | -9.56% | 15.09% | -4.26% | 1.69% | -2.39% | 3.39% | 2.27% | 8.32% | 16.20% | 5.74% | -8.83% | 25.10% | -14.33% | -27.29% | 9.50% | -0.04% | -8.64% | -12.30% | 9.57% | -1.24% | 2.21% | -10.25% | 17.72% | -7.03% | |||||||||
net income margin % | 17.68% | 17.69% | 18.07% | 16.80% | 17.76% | 17.51% | 18.07% | 16.77% | 16.52% | 15.76% | 16.44% | 15.15% | 14.88% | 14.91% | 16.23% | 14.19% | 16.09% | 15.33% | 17.46% | 14.58% | 14.54% | 16.21% | 17.18% | 8.93% | 12.95% | 13.35% | 13.85% | 12.61% | 12.09% | 14.14% | 12.52% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | NaN% | NaN% | NaN% | NaN% | ||
basic earnings per share | 1.25 | 1.23 | 1.21 | 1.11 | 1.14 | 1.11 | 1.12 | 4.06 | 3.9 | 3.67 | 3.76 | 3.39 | 3.19 | 3.18 | 3.45 | 2.87 | 3.04 | 2.83 | 3.19 | 2.53 | 2.44 | 2.69 | 2.86 | 1.38 | 2.23 | 2.35 | 2.4 | 2.13 | 1.91 | 2.25 | 1.96 | 1.71 | 2.79 | 1.26 | 2.02 | 0.78 | 1.1 | 1.32 | 1.29 | 1.22 | 1.07 | 3.11 | 0.89 | 0.91 | 0.81 | 1.02 | 0.94 | 1.04 | 0.7 | 0.71 | 0.63 | 0.69 | 0.6 | 0.63 | 0.61 | 0.6 | 0.58 | 0.57 | 0.52 | 0.41 | 0.38 | 0.4 | 0.32 | 0.37 | 0.51 | 0.47 | 0.47 | 0.51 | 0.58 | 0.53 | 0.53 | 0.51 | 0.57 | 0.48 | 0.51 | 0.47 | |||||||
diluted earnings per share | 1.24 | 1.21 | 1.2 | 1.09 | 1.13 | 1.09 | 1.1 | 4 | 3.84 | 3.61 | 3.7 | 3.34 | 3.14 | 3.12 | 3.39 | 2.81 | 2.97 | 2.76 | 3.11 | 2.46 | 2.37 | 2.62 | 2.78 | 1.35 | 2.16 | 2.27 | 2.32 | 2.06 | 1.85 | 2.18 | 1.89 | 1.66 | 2.71 | 1.23 | 1.96 | 0.76 | 1.07 | 1.29 | 1.26 | 1.21 | 1.05 | 3.06 | 0.88 | 0.9 | 0.8 | 1 | 0.93 | 1.03 | 0.69 | 0.7 | 0.63 | 0.69 | 0.6 | 0.63 | 0.6 | 0.6 | 0.58 | 0.57 | 0.52 | 0.41 | 0.38 | 0.4 | 0.32 | 0.37 | 0.51 | 0.47 | 0.47 | 0.51 | 0.58 | 0.53 | 0.53 | 0.51 | 0.57 | 0.48 | 0.51 | 0.47 | |||||||
dividends declared per share | 0.45 | 0.45 | 0.45 | 0.293 | 0.39 | 0.39 | 0.39 | 1.013 | 1.35 | 1.35 | 1.35 | 0.863 | 1.15 | 1.15 | 1.15 | 0.713 | 0.95 | 0.95 | 0.95 | 1.065 | 0.75 | 3.51 | 0.638 | 2.55 | 0.513 | 2.05 | 2.05 | 0.405 | 1.62 | 1.62 | 0.333 | 1.33 | 0.263 | 1.05 | 0.425 | 1.7 | 0.193 | 0.77 | 0.16 | 0.64 | 0.135 | 0.54 | 0.49 | 0.115 | 0.098 | ||||||||||||||||||||||||||||||||||||||
income from continuing operations | 267,722,000 | 258,384,000 | 284,857,000 | 144,585,000 | 234,520,000 | 246,443,000 | 250,812,000 | 226,171,000 | 200,923,000 | 242,994,000 | 212,547,000 | 189,298,000 | 295,789,000 | 137,737,000 | 161,108,000 | 77,094,000 | 118,647,000 | 123,454,000 | 138,091,000 | 118,011,000 | 117,279,000 | 115,453,000 | 106,198,000 | 101,204,000 | 93,636,000 | 103,446,000 | 109,791,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax benefit of 107 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 2.53 | 2.44 | 2.69 | 1.38 | 2.23 | 2.35 | 2.4 | 2.13 | 1.89 | 2.25 | 1.96 | 1.74 | 2.73 | 1.27 | 1.5 | 0.71 | 1.11 | 1.16 | 1.29 | 1.09 | 1.07 | 1.05 | 0.94 | 0.88 | 0.8 | 0.87 | 0.94 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.02 | -0.03 | 0.06 | -0.01 | 0.52 | 0.07 | -0.01 | 0.16 | 0.13 | 2.06 | -0.05 | 0.03 | 0.01 | 0.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax benefit of 107 and 107, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
g&k services, inc. integration expenses | 3,374,000 | 799,000 | 7,847,000 | 4,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of a cost method investment | 69,373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of 772, tax benefit of 107 and tax expense of 768, respectively | -80,750 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax benefit of 107, tax expense of 6, tax benefit of 107 and tax benefit of 4, respectively | -323,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax benefit of 10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 39,258,750 | 50,632,000 | 1,331,250 | -121,282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of 772, tax benefit of 6,157, tax expense of 768 and tax expense of 34,946, respectively | 599,500 | 2,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of 6, tax benefit of 624, tax benefit of 4 and tax expense of 41,103, respectively | 19,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax benefit of 10 and tax expense of 41,727, respectively | -32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue: - sum | 1,669,550,000 | 1,589,138,000 | 1,606,441,000 | 1,611,503,000 | 1,451,193,000 | 1,281,135,000 | 1,296,923,000 | 1,294,130,000 | 1,271,405,000 | 1,216,083,000 | 1,219,080,000 | 1,198,890,000 | 1,142,583,000 | 1,108,847,000 | 1,123,379,000 | 1,102,077,000 | 848,583,250 | 1,130,237,000 | 1,143,753,000 | 1,120,343,000 | 1,129,086,000 | 1,075,674,000 | 1,060,386,000 | 1,051,325,000 | 1,053,582,000 | 1,012,112,000 | 1,019,126,000 | 1,017,180,000 | 937,827,000 | 936,566,000 | 923,904,000 | 861,812,000 | 884,509,000 | 1,002,179,000 | 908,639,000 | 985,184,000 | 1,002,179,000 | 1,008,955,000 | 975,952,000 | 983,865,000 | 969,128,000 | 964,075,000 | 905,398,000 | 923,266,000 | 823,475,000 | ||||||||||||||||||||||||||||||||||||||
g&k services, inc. transaction and integration expenses | 15,031,000 | 9,821,000 | 13,074,000 | 3,971,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of (6,157), 2,109, 34,946 and 13,101, respectively | 15,445,250 | 6,306,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax benefit of 624 and tax expense of 9,851, 41,103 and 10,992, respectively | -628,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of 41,727 and 1,141, respectively | 56,103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
g&k services, inc. transaction expenses | 3,869,500 | 9,344,000 | 3,347,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of 1,098, tax benefit of 741 and tax expense of 10,051 and 142,235, respectively | 4,070,250 | -642,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of 8,953, 146,395, 8,953 and 142,976, respectively | 16,923,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
g&k services, inc. acquisition expenses | 2,787,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of tax benefit of 3,419 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of stock of an equity method investment | 21,739,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax benefit of 741 and 3,494 and tax expense of 142,235 and 10,828, respectively | 55,923,000 | 62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax expense of 146,395, 11,739, 142,976 and 14,730, respectively | 229,647,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax benefit of 3,419 and tax expense of 2,991, respectively | -6,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental uniforms and ancillary products | 873,136,000 | 859,520,000 | 865,428,000 | 856,872,000 | 825,046,000 | 801,702,000 | 804,316,000 | 792,866,000 | 785,018,000 | 748,887,000 | 755,839,000 | 754,843,000 | 749,037,000 | 721,012,000 | 722,789,000 | 719,423,000 | 664,976,000 | 657,847,000 | 657,564,000 | 622,458,000 | 643,597,000 | 721,373,000 | 674,701,000 | 711,454,000 | 721,373,000 | 711,728,000 | 703,641,000 | 708,845,000 | 710,354,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other services | 269,447,000 | 249,327,000 | 257,951,000 | 245,205,000 | 332,433,000 | 328,535,000 | 339,437,000 | 327,477,000 | 344,068,000 | 326,787,000 | 304,547,000 | 296,482,000 | 304,545,000 | 291,100,000 | 296,337,000 | 297,757,000 | 272,851,000 | 278,719,000 | 266,340,000 | 239,354,000 | 240,912,000 | 280,806,000 | 233,938,000 | 273,730,000 | 280,806,000 | 297,227,000 | 272,311,000 | 275,020,000 | 258,774,000 | 267,242,000 | 239,751,000 | 238,775,000 | 195,467,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cost of rental uniforms and ancillary products | 488,805,000 | 476,092,000 | 477,960,000 | 470,609,000 | 465,498,000 | 450,086,000 | 459,112,000 | 454,731,000 | 454,438,000 | 434,809,000 | 438,902,000 | 428,148,000 | 424,940,000 | 409,958,000 | 410,247,000 | 403,406,000 | 380,224,000 | 377,471,000 | 371,515,000 | 356,750,000 | 363,728,000 | 407,290,000 | 379,466,000 | 401,614,000 | 407,290,000 | 399,599,000 | 398,318,000 | 392,211,000 | 391,490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of other services | 167,118,000 | 157,448,000 | 163,995,000 | 153,522,000 | 199,619,000 | 201,026,000 | 207,722,000 | 199,632,000 | 207,433,000 | 198,924,000 | 189,448,000 | 177,302,000 | 184,774,000 | 176,251,000 | 179,082,000 | 174,734,000 | 165,682,000 | 168,447,000 | 158,718,000 | 145,455,000 | 150,934,000 | 169,806,000 | 152,736,000 | 168,570,000 | 169,806,000 | 176,921,000 | 166,409,000 | 171,086,000 | 160,266,000 | 164,416,000 | 148,386,000 | 152,178,000 | 128,562,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
shredding transaction costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of shredding business | 1,654,750 | 6,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investment in shred-it, net of tax benefit of 4,010 and 4,162, respectively | -1,756,750 | -6,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax of 53, 284, 12,204 and 740, respectively | 4,632,500 | 1,247,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax of 11,892, 354, 12,151 and 456, respectively | 16,966,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 317,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
legal settlements, net of insurance proceeds | 4,052,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
legal settlement, net of insurance proceeds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rentals | 696,833,000 | 665,647,000 | 684,491,000 | 628,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of rentals | 385,685,000 | 371,185,000 | 380,015,000 | 339,425,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-05-31 | 2005-08-31 | 2005-05-31 | 2004-05-31 | 2001-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 183,204,000 | 200,842,000 | 138,143,000 | 263,973,000 | 243,428,000 | 122,395,000 | 101,373,000 | 342,015,000 | 128,483,000 | 85,556,000 | 88,126,000 | 124,149,000 | 88,563,000 | 89,799,000 | 74,558,000 | 90,471,000 | 84,136,000 | 113,170,000 | 79,749,000 | 493,640,000 | 553,611,000 | 703,175,000 | 421,542,000 | 145,402,000 | 234,441,000 | 226,535,000 | 102,131,000 | 96,645,000 | 80,859,000 | 88,479,000 | 118,356,000 | 138,724,000 | 152,563,000 | 236,002,000 | 191,414,000 | 169,266,000 | 147,244,000 | 143,573,000 | 99,209,000 | 139,357,000 | 315,116,000 | 606,785,000 | 146,860,000 | 417,073,000 | 358,320,000 | 826,724,000 | 581,453,000 | 513,288,000 | 348,859,000 | 309,334,000 | 278,670,000 | 352,273,000 | 217,470,000 | 242,487,000 | 319,217,000 | 339,825,000 | 217,983,000 | 207,772,000 | 150,312,000 | 184,731,000 | 260,953,000 | 290,646,000 | 406,503,000 | 342,014,000 | 227,311,000 | 54,251,000 | 62,413,000 | 58,243,000 | 66,224,000 | 55,675,000 | 56,640,000 | 40,841,000 | 35,360,000 | 31,558,000 | 38,939,000 | 38,914,000 | 43,437,000 | 43,196,000 | 87,357,000 | 73,724,000 |
accounts receivable | 1,542,973,000 | 1,484,328,000 | 1,421,047,000 | 1,397,824,000 | 1,370,493,000 | 1,293,791,000 | 1,262,077,000 | 1,273,974,000 | 1,197,342,000 | 1,133,096,000 | 1,135,833,000 | 1,082,783,000 | 1,004,632,000 | 975,442,000 | 927,360,000 | 929,492,000 | 910,266,000 | 866,414,000 | 942,853,000 | 949,122,000 | 917,535,000 | 878,037,000 | 904,062,000 | 838,192,000 | 779,220,000 | 763,555,000 | 731,577,000 | 598,863,000 | 607,452,000 | 586,372,000 | 550,748,000 | 549,190,000 | 531,127,000 | 497,978,000 | 510,153,000 | 489,211,000 | 529,668,000 | 520,523,000 | 511,642,000 | 495,124,000 | 479,106,000 | 459,302,000 | 439,650,000 | 447,350,000 | 439,090,000 | 416,295,000 | 402,369,000 | 383,943,000 | 356,453,000 | 377,151,000 | 359,142,000 | 384,912,000 | 433,831,000 | 431,681,000 | 413,781,000 | 420,667,000 | 409,441,000 | 393,155,000 | 405,042,000 | 337,930,000 | ||||||||||||||||||||
inventories | 450,501,000 | 447,611,000 | 449,739,000 | 447,408,000 | 420,826,000 | 394,605,000 | 399,078,000 | 410,201,000 | 451,215,000 | 474,840,000 | 498,354,000 | 506,604,000 | 531,270,000 | 514,839,000 | 473,888,000 | 472,150,000 | 486,750,000 | 464,864,000 | 463,692,000 | 481,797,000 | 533,211,000 | 534,128,000 | 488,165,000 | 408,898,000 | 352,924,000 | 348,304,000 | 336,290,000 | 334,589,000 | 339,805,000 | 321,874,000 | 303,770,000 | 280,347,000 | 274,819,000 | 272,830,000 | 283,197,000 | 278,218,000 | 272,181,000 | 263,301,000 | 262,156,000 | 249,362,000 | 255,203,000 | 251,477,000 | 240,046,000 | 226,211,000 | 234,641,000 | 235,860,000 | 249,817,000 | 251,239,000 | 256,132,000 | 249,486,000 | 245,470,000 | 240,440,000 | 246,957,000 | 236,195,000 | 241,699,000 | 251,205,000 | 275,673,000 | 287,950,000 | 280,214,000 | 232,294,000 | 208,380,000 | 184,363,000 | 167,814,000 | 166,373,000 | 185,349,000 | 252,483,000 | 251,864,000 | 242,094,000 | 238,669,000 | 241,326,000 | 238,944,000 | 236,102,000 | 231,741,000 | 227,083,000 | 217,575,000 | 198,000,000 | 222,030,000 | 216,412,000 | 185,585,000 | 214,349,000 |
uniforms and other rental items in service | 1,240,648,000 | 1,213,499,000 | 1,172,321,000 | 1,137,361,000 | 1,100,039,000 | 1,094,039,000 | 1,061,065,000 | 1,040,144,000 | 1,025,597,000 | 1,035,717,000 | 1,021,515,000 | 1,011,918,000 | 999,029,000 | 986,505,000 | 953,717,000 | 916,706,000 | 881,734,000 | 876,065,000 | 846,656,000 | 810,104,000 | 777,364,000 | 772,937,000 | 756,364,000 | 770,411,000 | 818,486,000 | 817,859,000 | 796,187,000 | 784,133,000 | 773,534,000 | 758,246,000 | 724,708,000 | 702,261,000 | 682,438,000 | 674,572,000 | 654,249,000 | 635,702,000 | 539,730,000 | 543,644,000 | 542,124,000 | 539,956,000 | 539,401,000 | 542,531,000 | 537,120,000 | 534,005,000 | 524,065,000 | 528,332,000 | 513,615,000 | 506,537,000 | 498,649,000 | 508,669,000 | 500,384,000 | 496,752,000 | 481,576,000 | 482,001,000 | 462,541,000 | 452,785,000 | 434,475,000 | 422,013,000 | 405,029,000 | 373,983,000 | 364,556,000 | 347,588,000 | 321,964,000 | 329,561,000 | 329,444,000 | 352,032,000 | 371,743,000 | 373,241,000 | 370,416,000 | 365,396,000 | 363,802,000 | 352,279,000 | 344,931,000 | 339,082,000 | 347,021,000 | 337,487,000 | 308,768,000 | 305,450,000 | 301,350,000 | 242,172,000 |
prepaid expenses and other current assets | 185,608,000 | 193,808,000 | 194,676,000 | 170,046,000 | 178,648,000 | 177,939,000 | 188,085,000 | 148,665,000 | 163,624,000 | 166,652,000 | 182,191,000 | 142,795,000 | 155,208,000 | 152,537,000 | 162,844,000 | 124,728,000 | 163,442,000 | 136,798,000 | 148,960,000 | 133,776,000 | 126,949,000 | 125,465,000 | 133,692,000 | 114,619,000 | 125,517,000 | 123,589,000 | 137,675,000 | 103,318,000 | 108,969,000 | 106,614,000 | 112,474,000 | 32,383,000 | 35,192,000 | 38,058,000 | 42,490,000 | 30,132,000 | 51,363,000 | 41,464,000 | 40,329,000 | 26,065,000 | 26,653,000 | 27,471,000 | 31,170,000 | 24,030,000 | 22,482,000 | 23,591,000 | 27,590,000 | 26,190,000 | ||||||||||||||||||||||||||||||||
total current assets | 3,602,934,000 | 3,540,088,000 | 3,375,926,000 | 3,436,169,000 | 3,341,428,000 | 3,170,391,000 | 3,043,392,000 | 3,185,207,000 | 3,030,996,000 | 3,036,739,000 | 2,987,528,000 | 2,938,459,000 | 2,910,156,000 | 2,893,170,000 | 2,747,790,000 | 2,631,983,000 | 2,686,741,000 | 2,655,474,000 | 2,477,666,000 | 2,843,309,000 | 2,978,556,000 | 3,102,773,000 | 2,666,177,000 | 2,309,699,000 | 2,497,706,000 | 2,490,287,000 | 2,289,818,000 | 2,236,280,000 | 2,223,756,000 | 2,215,870,000 | 2,104,378,000 | 1,977,932,000 | 1,979,576,000 | 2,043,449,000 | 1,924,553,000 | 1,954,478,000 | 1,629,941,000 | 1,600,662,000 | 1,594,748,000 | 1,590,035,000 | 1,758,824,000 | 2,043,280,000 | 1,733,952,000 | 1,735,807,000 | 1,710,125,000 | 2,145,980,000 | 2,012,949,000 | 1,805,681,000 | 1,664,909,000 | 1,618,782,000 | 1,572,289,000 | 1,624,826,000 | 1,509,452,000 | 1,519,662,000 | 1,523,877,000 | 1,541,568,000 | 1,625,536,000 | 1,591,868,000 | 1,482,615,000 | 1,322,938,000 | 1,354,846,000 | 1,372,153,000 | 1,515,745,000 | 1,465,170,000 | 1,340,254,000 | 1,201,922,000 | 1,245,281,000 | 1,286,948,000 | 1,282,336,000 | 1,238,818,000 | 1,227,663,000 | 1,173,902,000 | 1,156,736,000 | 1,131,739,000 | 1,155,453,000 | 1,178,008,000 | 1,136,507,000 | 1,166,544,000 | 1,034,243,000 | 819,670,000 |
property and equipment | 1,716,864,000 | 1,702,887,000 | 1,677,021,000 | 1,652,474,000 | 1,610,414,000 | 1,590,688,000 | 1,554,640,000 | 1,534,168,000 | 1,505,810,000 | 1,463,826,000 | 1,439,266,000 | 1,396,476,000 | 1,358,181,000 | 1,340,658,000 | 1,329,131,000 | 1,323,673,000 | 1,312,176,000 | 1,299,375,000 | 1,301,233,000 | 1,318,438,000 | 1,329,930,000 | 1,344,333,000 | 1,378,385,000 | 1,403,065,000 | 1,434,866,000 | 1,425,584,000 | 1,422,351,000 | 1,430,685,000 | 1,424,063,000 | 1,410,530,000 | 1,394,634,000 | 1,382,730,000 | 1,367,580,000 | 1,353,159,000 | 1,340,660,000 | |||||||||||||||||||||||||||||||||||||||||||||
investments | 407,138,000 | 386,281,000 | 369,503,000 | 339,518,000 | 336,892,000 | 340,134,000 | 325,651,000 | 302,212,000 | 294,261,000 | 270,006,000 | 266,930,000 | 247,191,000 | 241,796,000 | 243,574,000 | 239,335,000 | 242,873,000 | 259,930,000 | 289,123,000 | 295,268,000 | 274,616,000 | 264,581,000 | 252,454,000 | 240,431,000 | 214,847,000 | 212,798,000 | 218,873,000 | 208,987,000 | 192,346,000 | 191,818,000 | 183,548,000 | 180,262,000 | 175,581,000 | 178,527,000 | 175,663,000 | 163,631,000 | 164,788,000 | 148,168,000 | 140,530,000 | 140,876,000 | 124,952,000 | 118,607,000 | 126,547,000 | 123,494,000 | 329,692,000 | 445,538,000 | 456,864,000 | 451,897,000 | 458,357,000 | ||||||||||||||||||||||||||||||||
goodwill | 3,499,028,000 | 3,483,504,000 | 3,410,729,000 | 3,400,227,000 | 3,353,553,000 | 3,323,043,000 | 3,223,528,000 | 3,212,424,000 | 3,212,432,000 | 3,120,506,000 | 3,104,955,000 | 3,056,201,000 | 3,043,578,000 | 3,037,506,000 | 3,037,278,000 | 3,042,976,000 | 3,032,738,000 | 2,931,307,000 | 2,924,993,000 | 2,913,069,000 | 2,895,251,000 | 2,889,754,000 | 2,886,048,000 | 2,870,020,000 | 2,873,996,000 | 2,852,801,000 | 2,849,613,000 | 2,842,441,000 | 2,847,783,000 | 2,845,244,000 | 2,850,082,000 | 2,846,888,000 | 2,819,867,000 | 2,811,796,000 | 2,810,504,000 | 2,782,335,000 | 1,303,038,000 | 1,301,391,000 | 1,298,375,000 | 1,291,593,000 | 1,284,434,000 | 1,273,594,000 | 1,272,503,000 | 1,195,612,000 | 1,194,389,000 | 1,189,360,000 | 1,189,968,000 | 1,267,411,000 | 1,532,568,000 | 1,532,961,000 | 1,531,006,000 | 1,517,560,000 | 1,519,987,000 | 1,522,411,000 | 1,489,104,000 | 1,485,375,000 | 1,486,465,000 | 1,483,635,000 | 1,488,152,000 | 1,491,116,000 | 1,435,352,000 | 1,400,797,000 | 1,352,096,000 | 1,334,773,000 | 1,333,319,000 | 1,325,377,000 | 1,320,248,000 | 1,320,501,000 | 1,315,569,000 | 1,311,089,000 | 1,277,929,000 | 1,270,780,000 | 1,245,877,000 | 1,226,176,000 | 1,170,480,000 | 1,136,175,000 | 903,356,000 | 889,538,000 | 805,441,000 | |
service contracts | 286,746,000 | 297,729,000 | 298,025,000 | 309,828,000 | 315,336,000 | 323,504,000 | 311,199,000 | 321,902,000 | 335,863,000 | 329,511,000 | 340,266,000 | 346,574,000 | 357,146,000 | 367,612,000 | 379,379,000 | 391,638,000 | 402,366,000 | 391,609,000 | 403,982,000 | 408,445,000 | 418,318,000 | 430,923,000 | 441,641,000 | 451,529,000 | 464,852,000 | 469,933,000 | 482,977,000 | 494,595,000 | 508,402,000 | 521,505,000 | 535,865,000 | 545,768,000 | 557,477,000 | 565,574,000 | 581,631,000 | 586,988,000 | 83,720,000 | 85,517,000 | 84,792,000 | 83,715,000 | 86,380,000 | 70,183,000 | 75,306,000 | 42,434,000 | 44,824,000 | 41,590,000 | 44,185,000 | 55,675,000 | 83,972,000 | 88,394,000 | 93,119,000 | 92,153,000 | 93,573,000 | 90,480,000 | 72,297,000 | 76,822,000 | 81,666,000 | 86,661,000 | 94,431,000 | 107,460,000 | 104,751,000 | 102,661,000 | 109,402,000 | 110,104,000 | 117,337,000 | 131,288,000 | 138,143,000 | 146,197,000 | 152,757,000 | 158,515,000 | 160,769,000 | 166,223,000 | 171,361,000 | 172,842,000 | 171,391,000 | 179,965,000 | 144,424,000 | 146,596,000 | 144,664,000 | |
operating lease right-of-use assets | 255,290,000 | 254,064,000 | 244,067,000 | 224,383,000 | 209,399,000 | 184,159,000 | 190,965,000 | 187,953,000 | 186,514,000 | 179,154,000 | 181,677,000 | 178,464,000 | 178,524,000 | 176,276,000 | 174,697,000 | 170,003,000 | 167,995,000 | 155,677,000 | 159,289,000 | 168,532,000 | 156,850,000 | 154,022,000 | 159,120,000 | 159,967,000 | 165,169,000 | 169,233,000 | 163,089,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 465,721,000 | 468,328,000 | 462,419,000 | 462,642,000 | 444,114,000 | 434,610,000 | 419,332,000 | 424,951,000 | 412,999,000 | 414,127,000 | 399,059,000 | 382,991,000 | 376,620,000 | 368,211,000 | 353,416,000 | 344,110,000 | 306,654,000 | 294,845,000 | 295,319,000 | 310,414,000 | 304,011,000 | 280,494,000 | 271,579,000 | 260,758,000 | 252,593,000 | 260,626,000 | 245,065,000 | 240,315,000 | 237,851,000 | 228,386,000 | 221,983,000 | 29,315,000 | 25,566,000 | 29,160,000 | 30,627,000 | 31,967,000 | 16,088,000 | 19,265,000 | 15,194,000 | 19,861,000 | 18,285,000 | 20,644,000 | 20,908,000 | 17,494,000 | 18,079,000 | 18,650,000 | 18,778,000 | 19,626,000 | 137,795,000 | 136,364,000 | 123,432,000 | 124,390,000 | 121,443,000 | 118,069,000 | 113,196,000 | 112,836,000 | 115,466,000 | 114,484,000 | 116,228,000 | 108,783,000 | 109,811,000 | 99,935,000 | 88,088,000 | 88,296,000 | 86,874,000 | 80,211,000 | 80,788,000 | 85,371,000 | 83,364,000 | 85,272,000 | 83,825,000 | 76,692,000 | 76,263,000 | 75,960,000 | 56,785,000 | 67,306,000 | 34,761,000 | 39,868,000 | 40,639,000 | 230,422,000 |
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 481,010,000 | 503,273,000 | 462,315,000 | 485,109,000 | 408,461,000 | 418,259,000 | 395,931,000 | 339,166,000 | 307,941,000 | 316,697,000 | 314,743,000 | 302,292,000 | 281,649,000 | 310,986,000 | 292,321,000 | 251,504,000 | 235,051,000 | 240,322,000 | 202,968,000 | 230,786,000 | 237,857,000 | 274,021,000 | 252,513,000 | 230,995,000 | 243,248,000 | 254,611,000 | 237,242,000 | 226,020,000 | 214,567,000 | 211,900,000 | 214,011,000 | 215,074,000 | 172,181,000 | 162,981,000 | 189,571,000 | 177,051,000 | 127,940,000 | 127,815,000 | 129,650,000 | 114,514,000 | 151,833,000 | 134,843,000 | 131,956,000 | 109,607,000 | 111,952,000 | 171,629,000 | 141,795,000 | 150,070,000 | 117,336,000 | 103,242,000 | 124,952,000 | 121,029,000 | 109,064,000 | 118,534,000 | 110,906,000 | 94,840,000 | 115,566,000 | 111,136,000 | 100,745,000 | 101,935,000 | 92,206,000 | 81,307,000 | 80,406,000 | 73,574,000 | 73,362,000 | 75,677,000 | 101,060,000 | 87,418,000 | 94,755,000 | 64,472,000 | 73,837,000 | 70,093,000 | 64,622,000 | 69,540,000 | 79,144,000 | 71,635,000 | 65,781,000 | 69,296,000 | 53,451,000 | 42,495,000 |
accrued compensation and related liabilities | 209,995,000 | 167,872,000 | 135,185,000 | 229,538,000 | 208,952,000 | 157,793,000 | 125,004,000 | 214,130,000 | 182,669,000 | 154,452,000 | 116,892,000 | 239,086,000 | 203,726,000 | 208,342,000 | 176,865,000 | 236,992,000 | 212,481,000 | 180,772,000 | 155,212,000 | 241,469,000 | 224,641,000 | 150,739,000 | 117,577,000 | 127,417,000 | 148,912,000 | 124,349,000 | 99,200,000 | 155,509,000 | 136,814,000 | 117,645,000 | 84,308,000 | 140,654,000 | 145,066,000 | 113,430,000 | 119,252,000 | 149,635,000 | 95,353,000 | 85,857,000 | 64,692,000 | 101,976,000 | 84,992,000 | 65,886,000 | 53,018,000 | 88,423,000 | 78,007,000 | 60,448,000 | 44,060,000 | 85,026,000 | 80,109,000 | 58,649,000 | 43,247,000 | 78,050,000 | 90,533,000 | 54,480,000 | 40,531,000 | 91,214,000 | 83,007,000 | 64,372,000 | 52,230,000 | 67,396,000 | 53,563,000 | 45,585,000 | 55,702,000 | 46,872,000 | 41,285,000 | 46,836,000 | 41,470,000 | 33,778,000 | 50,605,000 | 51,316,000 | 40,750,000 | 34,517,000 | 62,826,000 | 57,014,000 | 50,649,000 | 51,615,000 | 37,441,000 | 38,710,000 | 31,804,000 | 35,140,000 |
accrued liabilities | 831,037,000 | 797,710,000 | 779,672,000 | 875,077,000 | 825,032,000 | 753,986,000 | 717,093,000 | 761,283,000 | 720,545,000 | 619,288,000 | 592,370,000 | 632,504,000 | 610,863,000 | 556,211,000 | 543,566,000 | 588,948,000 | 622,797,000 | 597,171,000 | 592,384,000 | 518,910,000 | 514,159,000 | 791,158,000 | 406,787,000 | 456,653,000 | 430,643,000 | 674,240,000 | 395,416,000 | 433,940,000 | 425,470,000 | 611,641,000 | 380,775,000 | 420,129,000 | 412,826,000 | 577,960,000 | 402,970,000 | 429,809,000 | 321,324,000 | 469,085,000 | 313,888,000 | 349,065,000 | 319,438,000 | 443,713,000 | 294,845,000 | 309,935,000 | 281,872,000 | 502,861,000 | 292,548,000 | 299,727,000 | 259,310,000 | 360,627,000 | 235,237,000 | 271,821,000 | 238,462,000 | 325,077,000 | 213,440,000 | 256,642,000 | 224,355,000 | 318,961,000 | 225,377,000 | 220,674,000 | 321,209,000 | 219,994,000 | 302,543,000 | 224,526,000 | 192,647,000 | 250,209,000 | 189,494,000 | 176,053,000 | 207,925,000 | 253,604,000 | 174,803,000 | 124,174,000 | 200,686,000 | 234,840,000 | 162,316,000 | 188,927,000 | 97,483,000 | 166,428,000 | 146,226,000 | 94,960,000 |
income taxes, current | 11,240,000 | 3,654,000 | 78,956,000 | 4,034,000 | 663,000 | 10,920,000 | 84,622,000 | 18,618,000 | 18,310,000 | 13,102,000 | 101,031,000 | 2,990,000 | 13,657,000 | 21,708,000 | 66,047,000 | 89,135,000 | 11,249,000 | 22,282,000 | 57,929,000 | 56,802,000 | 23,251,000 | 23,485,000 | 24,878,000 | 7,475,000 | 42,552,000 | 36,595,000 | 6,878,000 | 19,634,000 | 21,651,000 | 35,700,000 | 44,320,000 | 20,560,000 | 1,228,000 | 1,712,000 | 936,000 | 6,633,000 | 17,459,000 | 54,595,000 | 9,102,000 | 15,331,000 | 20,976,000 | 22,188,000 | 37,386,000 | 12,575,000 | 13,026,000 | 13,765,000 | 16,088,000 | 8,906,000 | 6,741,000 | |||||||||||||||||||||||||||||||
operating lease liabilities, current | 54,130,000 | 52,726,000 | 51,691,000 | 50,744,000 | 48,786,000 | 46,921,000 | 46,537,000 | 45,727,000 | 44,430,000 | 44,063,000 | 43,803,000 | 43,710,000 | 42,970,000 | 42,792,000 | 43,539,000 | 43,872,000 | 44,105,000 | 43,156,000 | 43,308,000 | 43,850,000 | 43,767,000 | 42,682,000 | 43,414,000 | 43,031,000 | 44,043,000 | 44,263,000 | 43,010,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
debt due within one year | 229,490,000 | 550,750,000 | 449,915,000 | 630,808,000 | 615,702,000 | 449,595,000 | 210,000,000 | 249,053,000 | 435,406,000 | 507,467,000 | 311,574,000 | 1,509,056,000 | 1,116,507,000 | 1,275,167,000 | 899,070,000 | 249,936,000 | 249,872,000 | 249,808,000 | 199,800,000 | 199,788,000 | 338,776,000 | 312,264,000 | 217,500,000 | 173,500,000 | 187,500,000 | 300,000,000 | 307,450,000 | 362,900,000 | 399,351,000 | 66,000,000 | 163,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 1,816,902,000 | 2,075,985,000 | 1,507,819,000 | 1,644,502,000 | 1,941,146,000 | 2,007,767,000 | 1,984,889,000 | 1,828,519,000 | 1,273,895,000 | 1,357,602,000 | 1,168,839,000 | 1,230,062,000 | 1,388,261,000 | 1,553,737,000 | 1,599,541,000 | 1,432,890,000 | 2,623,490,000 | 2,177,928,000 | 2,269,039,000 | 1,934,085,000 | 1,270,360,000 | 1,508,472,000 | 1,093,350,000 | 885,195,000 | 1,066,646,000 | 1,297,251,000 | 1,122,882,000 | 1,127,733,000 | 994,351,000 | 1,114,686,000 | 679,094,000 | 775,857,000 | 917,573,000 | 1,154,371,000 | 1,044,795,000 | 1,130,852,000 | 943,968,000 | 748,757,000 | 710,859,000 | 815,555,000 | 858,804,000 | 1,130,981,000 | 959,326,000 | 621,058,000 | 579,231,000 | 851,764,000 | 636,011,000 | 630,131,000 | 552,802,000 | 614,561,000 | 515,695,000 | 556,256,000 | 500,752,000 | 555,179,000 | 384,111,000 | 670,891,000 | 648,561,000 | 720,201,000 | 618,646,000 | 391,636,000 | 468,795,000 | 359,479,000 | 439,249,000 | 345,560,000 | 314,613,000 | 374,209,000 | 324,598,000 | 343,863,000 | 367,242,000 | 392,675,000 | 363,188,000 | 260,911,000 | 403,038,000 | 681,096,000 | 659,965,000 | 411,828,000 | 305,598,000 | 356,481,000 | 325,686,000 | 250,903,000 |
long-term liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt due after one year | 2,427,301,000 | 2,426,529,000 | 2,425,757,000 | 2,424,999,000 | 2,027,477,000 | 2,026,963,000 | 2,026,448,000 | 2,025,934,000 | 2,474,908,000 | 2,474,287,000 | 2,477,093,000 | 2,486,405,000 | 2,485,952,000 | 2,485,277,000 | 2,484,602,000 | 2,483,932,000 | 1,343,513,000 | 1,343,367,000 | 1,343,222,000 | 1,642,833,000 | 2,291,418,000 | 2,290,932,000 | 2,290,447,000 | 2,539,705,000 | 2,539,156,000 | 2,538,606,000 | 2,538,057,000 | 2,537,507,000 | 2,536,958,000 | 2,536,408,000 | 2,535,859,000 | 2,535,309,000 | 2,534,760,000 | 2,534,222,000 | 2,533,672,000 | 2,770,624,000 | 745,189,000 | 1,044,834,000 | 1,044,628,000 | |||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 507,608,000 | 495,341,000 | 484,443,000 | 471,740,000 | 466,816,000 | 476,929,000 | 474,461,000 | 475,512,000 | 481,177,000 | 497,198,000 | 499,935,000 | 498,356,000 | 496,778,000 | 493,379,000 | 487,755,000 | 473,777,000 | 430,695,000 | 405,871,000 | 395,599,000 | 386,647,000 | 389,553,000 | 376,414,000 | 385,149,000 | 388,579,000 | 423,677,000 | 443,857,000 | 436,755,000 | 438,179,000 | 439,011,000 | 435,461,000 | 424,344,000 | 352,581,000 | 376,665,000 | 539,043,000 | 521,774,000 | 469,328,000 | 267,065,000 | 265,091,000 | 255,380,000 | 259,475,000 | 240,714,000 | 227,465,000 | 148,793,000 | 226,938,000 | 232,232,000 | 233,597,000 | 242,459,000 | 246,044,000 | 209,915,000 | 210,187,000 | 214,221,000 | 210,483,000 | 209,455,000 | 206,782,000 | 206,856,000 | 204,581,000 | 206,047,000 | 194,432,000 | 194,610,000 | 165,271,000 | 145,079,000 | 148,180,000 | 162,989,000 | 157,143,000 | 153,057,000 | 135,083,000 | 126,279,000 | 123,425,000 | 124,184,000 | 122,726,000 | 120,961,000 | 122,884,000 | 122,630,000 | 115,858,000 | 116,891,000 | 130,992,000 | 133,735,000 | 133,837,000 | 122,957,000 | 57,703,000 |
operating lease liabilities | 207,266,000 | 207,060,000 | 197,818,000 | 178,738,000 | 165,664,000 | 141,973,000 | 149,345,000 | 146,824,000 | 146,060,000 | 138,936,000 | 141,459,000 | 138,278,000 | 139,107,000 | 136,520,000 | 134,010,000 | 129,064,000 | 131,224,000 | 118,892,000 | 122,291,000 | 130,774,000 | 119,071,000 | 117,494,000 | 121,727,000 | 122,695,000 | 126,994,000 | 130,580,000 | 125,684,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total long-term liabilities | 3,628,436,000 | 3,601,549,000 | 3,574,171,000 | 3,496,258,000 | 3,077,742,000 | 3,065,656,000 | 3,062,395,000 | 3,023,926,000 | 3,470,897,000 | 3,461,786,000 | 3,473,207,000 | 3,452,308,000 | 3,444,484,000 | 3,442,732,000 | 3,431,859,000 | 3,406,170,000 | 2,251,210,000 | 2,276,355,000 | 2,279,508,000 | 2,614,891,000 | 3,260,627,000 | 3,348,321,000 | 3,345,227,000 | 3,549,488,000 | 3,511,025,000 | 3,485,116,000 | 3,488,312,000 | 3,306,208,000 | 3,259,830,000 | 3,263,153,000 | 3,262,142,000 | 3,165,831,000 | 3,117,023,000 | 3,271,397,000 | 3,240,930,000 | 3,410,412,000 | 1,148,938,000 | 1,440,117,000 | 1,468,884,000 | 1,446,179,000 | 1,422,300,000 | 1,395,283,000 | 1,314,954,000 | 1,638,947,000 | 1,639,449,000 | 1,642,473,000 | 1,648,285,000 | 1,639,463,000 | 1,603,606,000 | 1,602,865,000 | 1,599,471,000 | 1,587,884,000 | 1,590,301,000 | 1,582,059,000 | 1,613,709,000 | 1,350,880,000 | 1,407,979,000 | 1,392,492,000 | 1,394,761,000 | 1,107,492,000 | 1,064,387,000 | 1,061,447,000 | 1,045,472,000 | 1,044,703,000 | 1,039,416,000 | 1,025,249,000 | 1,117,447,000 | 1,191,885,000 | 1,187,228,000 | 1,204,140,000 | 1,188,766,000 | 1,115,958,000 | ||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, no par value: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100 shares authorized, none outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 2,807,548,000 | 2,743,927,000 | 2,694,077,000 | 2,593,479,000 | 2,525,876,000 | 2,474,313,000 | 2,415,723,000 | 2,305,301,000 | 2,246,329,000 | 2,179,951,000 | 2,121,475,000 | 2,031,542,000 | 1,981,610,000 | 1,933,145,000 | 1,878,837,000 | 1,771,917,000 | 1,729,525,000 | 1,686,293,000 | 1,625,594,000 | 1,417,343,000 | 1,403,229,000 | 1,387,734,000 | 1,345,233,000 | 1,102,689,000 | 1,092,074,000 | 1,066,814,000 | 1,036,125,000 | 826,175,000 | 804,234,000 | 796,988,000 | 611,485,000 | 600,563,000 | 586,364,000 | 476,373,000 | 468,392,000 | 463,375,000 | 399,927,000 | 394,728,000 | 387,314,000 | 320,248,000 | 309,915,000 | 294,795,000 | 233,927,000 | 225,372,000 | 135,276,000 | 135,170,000 | 129,182,000 | 128,841,000 | 128,041,000 | 94,569,000 | ||||||||||||||||||||||||||||||
1,700,000 shares authorized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2026: 779,263 shares issued and 400,015 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 776,936 shares issued and 402,948 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 12,743,710,000 | 12,421,850,000 | 12,107,250,000 | 11,798,451,000 | 11,507,826,000 | 11,202,524,000 | 10,912,033,000 | 10,617,955,000 | 10,341,248,000 | 10,081,267,000 | 9,844,128,000 | 9,597,315,000 | 9,368,678,000 | 9,160,346,000 | 8,953,391,000 | 8,719,163,000 | 8,522,327,000 | 8,305,076,000 | 8,109,368,000 | 7,877,015,000 | 7,688,425,000 | 7,509,544,000 | 7,596,514,000 | 7,296,509,000 | 7,151,838,000 | 6,917,310,000 | 6,939,240,000 | 6,691,236,000 | 6,465,121,000 | 6,261,756,000 | 6,239,535,000 | 5,837,827,000 | 5,651,656,000 | 5,349,539,000 | 5,388,040,000 | 5,170,830,000 | 5,086,584,000 | 4,968,437,000 | 4,970,647,000 | 4,805,867,000 | 4,674,975,000 | 4,557,245,000 | 4,327,807,000 | 4,227,620,000 | 4,122,354,000 | 4,027,464,000 | 4,109,001,000 | 3,998,893,000 | 3,871,675,000 | 3,787,067,000 | 3,795,525,000 | 3,717,771,000 | 3,631,793,000 | 3,557,088,000 | 3,558,806,000 | 3,482,073,000 | 3,403,459,000 | 3,327,111,000 | 3,323,894,000 | 3,184,480,000 | 3,125,411,000 | 3,141,356,000 | 3,024,601,000 | 3,049,579,000 | 2,992,403,000 | 2,934,354,000 | 2,934,775,000 | 2,862,938,000 | 2,784,302,000 | 2,694,630,000 | 2,683,644,000 | 2,600,792,000 | 2,533,459,000 | 2,443,139,000 | 2,428,406,000 | 2,304,280,000 | 2,115,527,000 | 2,035,992,000 | 1,790,547,000 | 1,174,330,000 |
treasury stock | -10,839,028,000 | -10,778,156,000 | -10,125,516,000 | -9,791,838,000 | -9,498,504,000 | -9,452,256,000 | -9,389,711,000 | -8,698,085,000 | -8,439,817,000 | -8,360,076,000 | -7,975,137,000 | -7,842,649,000 | -7,793,136,000 | -7,747,049,000 | -7,690,726,000 | -7,290,801,000 | -6,970,099,000 | -6,400,984,000 | -6,395,493,000 | -5,736,258,000 | -5,336,627,000 | -5,253,519,000 | -5,251,148,000 | -5,182,137,000 | -4,978,946,000 | -4,976,360,000 | -4,974,449,000 | -4,309,543,000 | -4,209,448,000 | -3,840,787,000 | -3,611,050,000 | -3,609,697,000 | -3,609,040,000 | -3,573,330,000 | -3,572,506,000 | -3,572,146,000 | -3,275,564,000 | -3,175,418,000 | -2,994,723,000 | -2,535,803,000 | -2,284,728,000 | -2,282,594,000 | -2,015,018,000 | -2,014,756,000 | -1,002,071,000 | -772,041,000 | -772,041,000 | -580,562,000 | ||||||||||||||||||||||||||||||||
fy 2026: 379,248 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 373,988 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 76,153,000 | 67,726,000 | 79,889,000 | 84,389,000 | 57,050,000 | 68,525,000 | 83,378,000 | 91,201,000 | 86,323,000 | 93,339,000 | 87,169,000 | 77,778,000 | 76,104,000 | 84,096,000 | 88,124,000 | 107,917,000 | 12,147,000 | -27,258,000 | -30,266,000 | 30,888,000 | -39,152,000 | 412,000 | 3,865,000 | 9,861,000 | 16,343,000 | 22,517,000 | 20,437,000 | 32,003,000 | -8,471,000 | -4,263,000 | 17,510,000 | 26,818,000 | 28,428,000 | 35,552,000 | 40,286,000 | 37,951,000 | ||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 4,788,383,000 | 4,455,347,000 | 4,755,700,000 | 4,592,248,000 | 4,293,106,000 | 4,021,423,000 | 4,234,083,000 | 3,994,481,000 | 4,077,635,000 | 3,633,256,000 | 3,430,538,000 | 3,229,626,000 | 3,293,900,000 | 3,563,127,000 | 3,309,203,000 | 3,816,510,000 | 3,597,960,000 | 3,604,804,000 | 3,324,309,000 | 3,104,970,000 | 3,050,706,000 | 3,179,492,000 | 3,027,244,000 | 3,345,968,000 | 2,893,997,000 | 2,553,033,000 | 2,565,881,000 | 2,178,258,000 | 2,025,705,000 | 1,987,402,000 | 1,950,106,000 | 1,924,528,000 | 1,848,669,000 | 2,047,666,000 | 2,203,334,000 | 2,271,974,000 | 2,244,033,000 | 2,147,972,000 | 2,196,011,000 | 2,130,246,000 | 2,080,644,000 | 2,154,415,000 | 2,196,627,000 | 2,102,619,000 | 2,114,485,000 | 2,472,942,000 | 2,395,113,000 | 2,469,978,000 | 2,475,188,000 | 2,496,085,000 | 2,425,041,000 | 2,324,746,000 | 2,147,628,000 | 2,096,412,000 | 2,087,963,000 | 2,092,821,000 | 2,104,135,000 | 1,887,969,000 | ||||||||||||||||||||||
fy 2026: 778,785 shares issued and 399,855 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2026: 378,930 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2026: 778,465 shares issued and 402,950 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2026: 375,515 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 26,357 and 17,914, respectively | 1,417,381,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, no par value:100 shares authorized, none outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 4,684,481,000 | 4,316,372,000 | 3,863,986,000 | 3,308,196,000 | 3,687,847,000 | 3,235,202,000 | 3,002,721,000 | 3,016,526,000 | 2,302,793,000 | 1,842,659,000 | 1,932,455,000 | 2,192,858,000 | 2,201,492,000 | 2,139,135,000 | 2,319,986,000 | 2,290,851,000 | 2,254,131,000 | 2,165,463,000 | 2,243,961,000 | 2,167,738,000 | 2,056,159,000 | 1,231,315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 776,172 shares issued and 403,669 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 773,097 shares issued and 405,008 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 372,503 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 368,089 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 775,764 shares issued and 403,496 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 372,268 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 775,231 shares issued and 403,258 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2025: 371,972 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 17,914 and 14,926, respectively | 1,244,182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, no par value:100,000 shares authorized, none outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100,000 shares authorized, none outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
425,000,000 shares authorized | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 193,090,252 shares issued and 101,444,090 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 192,198,938 shares issued and 101,732,148 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 91,646,162 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 90,466,790 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 192,861,307 shares issued and 101,347,603 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 91,513,704 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 192,657,768 shares issued and 101,927,462 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2024: 90,730,306 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 14,926 and 12,918, respectively | 1,152,993,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 192,031,528 shares issued and 101,672,333 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 190,837,921 shares issued and 101,711,215 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 90,359,195 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 89,126,706 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 191,857,155 shares issued and 101,601,032 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 90,256,123 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 191,654,188 shares issued and 101,532,642 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2023: 90,121,546 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 12,918 and 12,097, respectively | 1,006,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 190,693,424 shares issued and 102,415,971 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2021: 189,071,185 shares issued and 104,061,391 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 88,277,453 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2021: 85,009,794 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 190,475,781 shares issued and 103,664,439 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 86,811,342 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 190,127,513 shares issued and 103,329,218 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2022: 86,798,295 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 12,097 and 35,433, respectively | 901,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid-in capital | 98,859,000 | 74,451,000 | 51,608,000 | 30,155,000 | 171,521,000 | 154,157,000 | 134,041,000 | 110,441,000 | 227,928,000 | 197,327,000 | 166,837,000 | 140,371,000 | 245,211,000 | 219,389,000 | 192,191,000 | 168,514,000 | 223,924,000 | 200,572,000 | 178,668,000 | 161,938,000 | 205,260,000 | 184,442,000 | 165,653,000 | 148,275,000 | 157,183,000 | 145,130,000 | 133,173,000 | 123,954,000 | 134,939,000 | 117,897,000 | 110,003,000 | 102,961,000 | 109,822,000 | 103,666,000 | 98,311,000 | 93,331,000 | 107,019,000 | 102,201,000 | 96,674,000 | 91,681,000 | 90,462,000 | 87,219,000 | 84,550,000 | 80,978,000 | 77,116,000 | 73,284,000 | 69,312,000 | 67,319,000 | 63,943,000 | 60,408,000 | 60,471,000 | 57,973,000 | 55,542,000 | |||||||||||||||||||||||||||
fy 2021: 188,913,700 shares issued and 105,039,174 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 186,793,207 shares issued and 103,415,368 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2021: 83,874,526 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 83,377,839 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -12,968,000 | -97,407,000 | -115,950,000 | -153,380,000 | -94,814,000 | -36,835,000 | -60,651,000 | -3,029,000 | -11,941,000 | -17,286,000 | -36,412,000 | -24,874,000 | -33,674,000 | -17,680,000 | -20,004,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2021: 188,600,745 shares issued and 104,985,732 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2021: 83,615,013 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2021: 188,155,836 shares issued and 104,548,040 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2021: 83,607,796 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 62,167 and 37,809, respectively | 870,369,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020: 186,793,207 shares issued and 103,415,368 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019: 184,790,626 shares issued and 103,284,401 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2020: 83,377,839 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2019: 81,506,225 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 186,631,553 shares issued and 104,026,576 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 184,790,626 shares issued and 103,284,401 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 82,604,977 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 81,506,225 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 186,298,161 shares issued and 103,702,675 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 82,595,486 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 185,952,964 shares issued and 103,364,545 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2020: 82,588,419 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 37,809 and 33,510, respectively | 910,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018: 182,723,471 shares issued and 106,326,383 shares outstanding | 840,328,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2018: 76,397,088 shares | -4,717,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 184,559,502 shares issued and 104,932,029 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 182,723,471 shares issued and 106,326,383 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 79,627,473 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 76,397,088 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 184,152,836 shares issued and 105,123,513 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 79,029,323 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 184,055,883 shares issued and 106,969,908 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2019: 77,085,975 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities | 33,693,000 | 22,732,000 | 21,626,000 | 22,219,000 | 64,558,000 | 70,405,000 | 71,703,000 | 65,826,000 | 53,354,000 | 16,081,000 | 44,874,000 | 4,840,000 | 4,156,000 | 4,189,000 | 5,680,000 | 28,216,000 | 33,862,000 | 10,948,000 | 134,631,000 | 129,833,000 | 126,728,000 | 31,974,000 | 23,624,000 | 78,803,000 | 145,593,000 | 138,226,000 | 130,568,000 | 97,653,000 | 64,933,000 | 122,652,000 | 125,471,000 | 107,971,000 | 97,627,000 | 97,431,000 | 120,053,000 | 125,935,000 | 133,282,000 | 202,539,000 | 214,310,000 | 266,232,000 | 166,964,000 | |||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 33,510 and 20,525, respectively | 804,583,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 38,613,000 | 194,275,000 | 21,341,000 | 21,132,000 | 21,320,000 | 151,263,000 | 15,744,000 | 15,744,000 | 15,744,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 11,457,000 | 704,000 | 612,000 | 1,054,000 | 15,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017: 180,992,605 shares issued and 105,400,629 shares outstanding | 618,464,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017: 75,591,976 shares | -3,701,319,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 182,558,025 issued and 106,681,417 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 180,992,605 issued and 105,400,629 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 75,876,608 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 75,591,976 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 182,338,749 issued and 106,470,073 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 75,868,676 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 182,043,803 issued and 106,179,574 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2018: 75,864,229 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 20,525 and 19,103, respectively | 736,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, at cost | 1,323,501,000 | 1,090,209,000 | 1,067,214,000 | 1,033,160,000 | 994,237,000 | 964,680,000 | 916,544,000 | 896,786,000 | 871,421,000 | 853,391,000 | 845,127,000 | 838,493,000 | 855,702,000 | 981,197,000 | 988,897,000 | 991,331,000 | 986,703,000 | 976,844,000 | 967,260,000 | 953,761,000 | 944,305,000 | 944,034,000 | 938,664,000 | 946,466,000 | 941,773,000 | 923,535,000 | 915,358,000 | 894,578,000 | 888,005,000 | 901,286,000 | 980,646,000 | 982,331,000 | 987,582,000 | 974,575,000 | 968,584,000 | 949,396,000 | 933,233,000 | 920,243,000 | 900,772,000 | 880,955,000 | 863,783,000 | 823,678,000 | 817,198,000 | 785,310,000 | 702,132,000 | |||||||||||||||||||||||||||||||||||
long-term assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2017: 180,992,605 shares issued and 104,213,479 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016: 179,598,516 shares issued and 105,400,629 shares outstanding | 485,068,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2016: 75,385,037 shares | -3,574,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 180,777,903 issued and 105,191,298 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 179,598,516 issued and 104,213,479 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 75,586,605 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 75,385,037 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 180,589,260 issued and 105,009,742 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 75,579,518 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 180,482,036 issued and 104,905,807 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2017: 75,576,229 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 19,604 and 15,674, respectively | 563,178,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt due within one year | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 503,000 | 633,000 | 714,000 | 8,200,000 | 8,187,000 | 674,000 | 661,000 | 636,000 | 225,636,000 | 225,633,000 | 225,732,000 | 226,033,000 | 1,631,000 | 1,817,000 | 1,765,000 | 598,000 | 588,000 | 578,000 | 592,000 | 836,000 | 957,000 | 1,070,000 | 1,342,000 | 1,324,000 | 4,161,000 | 4,141,000 | 229,139,000 | 229,477,000 | 4,288,000 | 7,258,000 | 7,300,000 | 10,523,000 | 20,605,000 | |||||||||||||||||||||||||||||||||||||||||||
long-term debt due after one year | 1,050,000,000 | 1,050,000,000 | 1,050,000,000 | 1,050,000,000 | 1,300,000,000 | 1,300,000,000 | 1,300,000,000 | 1,300,000,000 | 1,300,477,000 | 1,300,523,000 | 1,300,615,000 | 1,300,799,000 | 1,300,979,000 | 1,308,656,000 | 1,308,829,000 | 1,309,012,000 | 1,059,166,000 | 1,059,276,000 | 1,059,490,000 | 1,059,648,000 | 806,447,000 | 785,222,000 | 785,682,000 | 785,595,000 | 785,748,000 | 785,899,000 | 786,204,000 | 869,721,000 | 949,588,000 | 964,065,000 | 947,473,000 | 876,522,000 | 877,074,000 | 654,376,000 | 561,796,000 | 794,454,000 | 510,572,000 | 465,291,000 | 473,685,000 | 220,940,000 | ||||||||||||||||||||||||||||||||||||||||
2016: 179,598,516 shares issued and 104,213,479 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015: 178,117,334 shares issued and 111,702,949 shares outstanding | 409,682,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2015: 66,414,385 shares | -3,553,276,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 179,368,804 issued and 107,064,235 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 178,117,334 issued and 111,702,949 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 72,304,569 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 66,414,385 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 179,217,524 issued and 108,103,084 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 71,114,440 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 103,410,000 | 112,389,000 | 106,788,000 | 98,313,000 | 87,842,000 | 88,845,000 | 86,396,000 | 87,091,000 | 80,692,000 | 77,169,000 | 62,019,000 | 56,427,000 | 10,668,000 | 2,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability associated with the investment in shred-it | 78,457,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 179,023,676 issued and 110,021,667 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2016: 69,002,009 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 15,674 and 14,906, respectively | 496,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014: 176,378,412 shares issued and 117,037,784 shares outstanding | 329,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2014: 59,340,628 shares | -2,773,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 177,886,323 issued and 114,344,969 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 176,378,412 issued and 117,037,784 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 63,541,354 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 59,340,628 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 177,639,653 issued and 117,283,038 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 60,356,615 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 177,315,907 issued and 116,991,574 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2015: 60,324,333 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 14,906 and 15,855, respectively | 508,427,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013: 174,786,010 shares issued and 122,281,507 shares outstanding | 251,753,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2013: 52,504,503 shares | -2,221,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 26,761,000 | 26,614,000 | 31,934,000 | 24,530,000 | 17,421,000 | 17,637,000 | 21,924,000 | 17,751,000 | 15,676,000 | 18,381,000 | 12,068,000 | 14,698,000 | 16,311,000 | 17,896,000 | 15,781,000 | 14,926,000 | 13,594,000 | 11,163,000 | 10,032,000 | 8,358,000 | 7,395,000 | 8,470,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
425,000,000 shares authorized, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 175,939,557 issued and 120,053,074 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 174,786,010 issued and 122,281,507 outstanding | 217,107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 55,886,483 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 52,504,503 shares | -1,957,533,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 175,698,922 issued and 119,817,004 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 55,881,918 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 175,492,504 issued and 120,778,629 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2014: 54,713,875 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 15,855 and 17,017, respectively | 496,049,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2012: 173,745,913 shares issued and 126,519,758 shares outstanding | 186,332,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2012: 47,226,155 shares | -1,850,556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accumulated comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation | 51,312,000 | 52,399,000 | 61,206,000 | 41,815,000 | 34,389,000 | 21,657,000 | 13,507,000 | 4,474,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivatives | -14,339,000 | -16,104,000 | -8,815,000 | -1,258,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 1,150,000 | 368,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | 24,778,000 | 25,035,000 | 30,170,000 | 24,704,000 | 29,316,000 | 28,368,000 | 29,419,000 | 26,160,000 | 27,853,000 | 33,903,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 174,570,683 issued and 122,723,896 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2012: 173,745,913 issued and 126,519,758 outstanding | 178,290,000 | 173,127,000 | 171,091,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 51,846,787 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2012: 47,226,155 shares | -1,821,951,000 | -1,794,050,000 | -1,712,828,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accumulated comprehensive income | 38,448,000 | 46,168,000 | 44,015,000 | 51,076,000 | 39,221,000 | 59,573,000 | 64,795,000 | 49,293,000 | 39,095,000 | 36,399,000 | 36,203,000 | 26,276,000 | -15,007,000 | 32,676,000 | 53,562,000 | 49,489,000 | 40,148,000 | 18,254,000 | 19,242,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 174,419,454 issued and 123,228,777 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 51,190,677 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 174,357,822 issued and 125,117,508 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2013: 49,240,314 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 17,017 and 17,057, respectively | 450,861,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 39,410,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2011: 173,346,180 shares issued and 137,583,884 shares outstanding | 148,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2011: 35,762,296 shares | -1,634,875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax asset | 56,422,000 | 56,007,000 | 51,823,000 | 44,475,000 | 53,346,000 | 52,907,000 | 68,165,000 | 69,558,000 | 70,772,000 | 42,840,000 | 44,821,000 | 40,656,000 | 39,971,000 | 33,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2012: 173,652,551 issued and 129,742,251 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2011: 173,346,180 issued and 137,583,884 outstanding | 145,120,000 | 144,842,000 | 144,523,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2012: 43,910,300 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2011: 35,762,296 shares | -1,505,229,000 | -1,505,229,000 | -1,505,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2012: 173,642,348 issued and 129,732,048 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2012: 173,631,015 issued and 129,722,089 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2012: 43,908,926 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2011: 173,342,049 issued and 145,301,823 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2010: 173,207,493 issued and 152,869,848 outstanding | 135,254,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2011: 28,040,226 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2010: 20,337,645 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2011: 173,341,299 issued and 145,301,073 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, no par value: 100,000 shares authorized, none outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2009: 173,085,926 issued and 152,790,170 outstanding | 132,058,000 | 132,034,000 | 131,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2009: 20,295,756 shares | -798,848,000 | -798,847,000 | -798,847,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2010: 173,206,493 issued and 152,869,220 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2010: 20,337,273 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2010: 173,202,743 issued and 152,865,470 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current income taxes payable | 895,000 | 45,657,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2008: 173,083,426 issued and 153,691,103 outstanding | 129,215,000 | 129,182,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2008: 19,392,323 shares | -797,888,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current income taxes (prepaid) payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2009: 173,083,426 issued and 152,788,444 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2009: 20,294,982 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2009: | -797,888,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2008: | 129,182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 13,139 and 14,486, respectively | 430,078,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current | 12,887,000 | 21,941,000 | 72,474,000 | 27,966,000 | 18,584,000 | 51,057,000 | 81,886,000 | 43,694,000 | 38,265,000 | 32,864,000 | 36,640,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred | 52,179,000 | 39,506,000 | 56,493,000 | 51,669,000 | 59,370,000 | 41,883,000 | 47,042,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities | -111,000 | -273,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2008: 173,069,626 issued and 153,677,303 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2007: 172,874,195 issued and 158,676,872 outstanding | 128,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2008: 19,392,323 shares, fy 2007: 14,197,323 shares | -772,041,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 19,912,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance of 14,486 and 15,519, respectively | 408,870,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2007: 172,874,195 shares issued and 158,676,872 shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2006: 172,571,083 shares issued and 163,181,738 shares outstanding | 120,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid in capital | 56,909,000 | 44,939,000 | 45,696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2007: 14,197,323 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2006: 9,389,345 shares | -580,562,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivatives | -4,421,000 | 9,150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2007: 172,838,020 issued and 158,640,697 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2006: 172,571,083 issued and 163,181,738 outstanding | 130,389,000 | 126,641,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2007: 14,197,323 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2006: 9,389,345 shares | -580,562,000 | -523,573,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2007: 172,743,841 issued and 159,947,356 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2007: 12,796,485 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 15,519 and 9,891, respectively | 389,905,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2005: 172,127,502 shares issued and 170,658,601 shares outstanding | 122,912,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2005: 1,468,901 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2006: 172,306,726 issued and 168,234,196 outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2005: 172,127,502 issued and 170,658,601 outstanding | 117,356,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2006: 4,072,530 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fy 2005: 1,468,901 shares | -160,461,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 9,891 and 8,354, respectively | 326,896,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2004: 171,377,679 shares issued and outstanding | 114,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2004: 0 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, principally trade, less allowance of 8,354 and 7,737, respectively | 285,592,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accumulated comprehensive loss |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2005-08-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 502,496,000 | 495,343,000 | 491,140,000 | 448,256,000 | 463,497,000 | 448,495,000 | 452,033,000 | 414,315,000 | 397,579,000 | 374,613,000 | 385,085,000 | 346,201,000 | 325,827,000 | 324,293,000 | 351,689,000 | 294,461,000 | 315,448,000 | 294,669,000 | 331,179,000 | 267,722,000 | 258,384,000 | 284,857,000 | 300,005,000 | 144,585,000 | 234,520,000 | 246,120,000 | 250,812,000 | 226,119,000 | 203,334,000 | 243,013,000 | 212,515,000 | 186,171,000 | 302,095,000 | 137,109,000 | 217,211,000 | 84,235,000 | 118,005,000 | 140,377,000 | 138,091,000 | 130,898,000 | 117,341,000 | 345,100,000 | 100,181,000 | 105,215,000 | 94,883,000 | 120,412,000 | 110,108,000 | 127,224,000 | 84,602,000 | 84,862,000 | 77,754,000 | 85,977,000 | 74,705,000 | 78,027,000 | 76,733,000 | 78,614,000 | 76,035,000 | 74,350,000 | 68,638,000 | 59,070,000 | 55,866,000 | 61,277,000 | 48,982,000 | 57,176,000 | 53,984,000 | 71,811,000 | 71,838,000 | 78,636,000 | 89,661,000 | 81,828,000 | 82,853,000 | 81,063,000 | 90,322,000 | 76,727,000 | 79,535,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 80,149,000 | 79,296,000 | 77,589,000 | 77,663,000 | 76,374,000 | 75,502,000 | 73,838,000 | 73,229,000 | 70,834,000 | 69,190,000 | 67,613,000 | 66,240,000 | 64,240,000 | 63,504,000 | 63,057,000 | 64,912,000 | 62,190,000 | 61,319,000 | 60,955,000 | 61,704,000 | 61,036,000 | 60,522,000 | 60,574,000 | 60,644,000 | 59,894,000 | 58,641,000 | 56,726,000 | 59,251,000 | 57,268,000 | 54,367,000 | 52,745,000 | 58,157,000 | 49,741,000 | 54,010,000 | 53,568,000 | 51,072,000 | 40,903,000 | 39,911,000 | 39,679,000 | 39,156,000 | 37,405,000 | 36,965,000 | 36,165,000 | 35,674,000 | 34,499,000 | 35,003,000 | 35,448,000 | 40,459,000 | 42,581,000 | 42,609,000 | 42,571,000 | 42,422,000 | 41,921,000 | 40,979,000 | 40,342,000 | 40,265,000 | 38,644,000 | 38,645,000 | 38,277,000 | 37,563,000 | 37,201,000 | 37,362,000 | 37,935,000 | 37,350,000 | 38,549,000 | 39,747,000 | 39,332,000 | 39,040,000 | 38,490,000 | 37,805,000 | 36,635,000 | 35,636,000 | 35,145,000 | 33,962,000 | 30,579,000 |
amortization of intangible assets and capitalized contract costs | 48,521,000 | 48,205,000 | 48,348,000 | 44,226,000 | 50,673,000 | 54,541,000 | 41,366,000 | 41,703,000 | 40,580,000 | 40,036,000 | 39,199,000 | 38,840,000 | 38,588,000 | 37,704,000 | 36,989,000 | 37,466,000 | 38,494,000 | 37,371,000 | 36,994,000 | 36,426,000 | 36,131,000 | 35,953,000 | 35,605,000 | 35,916,000 | 36,269,000 | 35,695,000 | 35,268,000 | 34,513,000 | 34,390,000 | 34,009,000 | 33,550,000 | ||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 34,249,000 | 32,353,000 | 30,348,000 | 30,743,000 | 31,802,000 | 32,417,000 | 33,367,000 | 32,496,000 | 31,308,000 | 22,940,000 | 30,242,000 | 28,287,000 | 23,797,000 | 25,255,000 | 26,282,000 | 25,621,000 | 22,794,000 | 24,397,000 | 36,496,000 | 28,614,000 | 25,819,000 | 28,547,000 | 29,055,000 | 19,007,000 | 27,030,000 | 29,003,000 | 40,395,000 | 33,657,000 | 30,769,000 | 28,612,000 | 46,172,000 | 26,791,000 | 30,840,000 | 26,574,000 | 28,630,000 | 25,290,000 | 23,996,000 | 18,803,000 | 20,779,000 | 22,124,000 | 16,928,000 | 16,324,000 | 23,917,000 | 10,986,000 | 11,231,000 | 12,505,000 | 12,280,000 | 7,627,000 | 7,624,000 | 7,640,000 | 6,984,000 | 6,650,000 | 5,576,000 | 5,636,000 | 5,448,000 | 5,289,000 | 5,267,000 | 5,234,000 | 4,522,000 | 4,014,000 | 2,753,000 | 3,046,000 | 3,752,000 | 3,941,000 | 3,630,000 | 1,993,000 | 3,376,000 | 3,535,000 | 50,000 | 2,597,000 | 2,677,000 | 2,132,000 | 1,754,000 | 1,496,000 | |
gain on sale of property and equipment | 0 | -15,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 12,295,000 | 12,149,000 | 13,496,000 | 1,479,000 | -11,039,000 | 1,866,000 | 1,887,000 | -7,546,000 | -14,261,000 | -5,738,000 | -1,367,000 | 1,232,000 | 3,436,000 | 3,736,000 | 14,829,000 | 9,458,000 | 12,711,000 | 7,054,000 | 22,887,000 | -5,983,000 | -13,160,000 | -14,383,000 | -8,716,000 | -21,265,000 | -2,619,000 | -278,000 | 7,910,000 | 6,629,000 | 5,852,000 | 10,205,000 | 9,022,000 | 1,133,000 | -162,590,000 | 17,224,000 | 24,938,000 | 7,374,000 | 361,000 | -5,803,000 | 1,970,000 | 15,238,000 | 23,883,000 | -104,055,000 | 5,632,000 | 5,438,000 | 5,082,000 | 8,238,000 | 2,108,000 | 38,376,000 | -566,000 | 1,926,000 | 7,373,000 | -15,776,000 | 8,554,000 | 45,529,000 | 9,716,000 | 57,722,000 | 10,772,000 | -3,959,000 | -7,808,000 | 7,168,000 | 5,189,000 | -412,000 | 10,892,000 | -358,000 | -1,482,000 | 2,119,000 | -4,082,000 | -13,792,000 | 17,418,000 | 17,385,000 | |||||
change in current assets and liabilities, net of acquisitions of businesses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -56,459,000 | -64,704,000 | -3,635,000 | -15,380,000 | -29,708,000 | -79,924,000 | -49,129,000 | 17,641,000 | 11,841,000 | -76,989,000 | -43,892,000 | -19,298,000 | 1,424,000 | -54,500,000 | -79,397,000 | -1,169,000 | -21,880,000 | -49,601,000 | -27,742,000 | 30,602,000 | -23,286,000 | -47,010,000 | 7,118,000 | 70,816,000 | 6,805,000 | -31,304,000 | -6,636,000 | -33,816,000 | 24,646,000 | -70,697,000 | -15,051,000 | -26,221,000 | -15,246,000 | -33,755,000 | 8,955,000 | -64,911,000 | 16,274,000 | -21,974,000 | -22,946,000 | -11,239,000 | -2,105,000 | -20,163,000 | -19,255,000 | 1,725,000 | 9,579,000 | -20,969,000 | 8,222,000 | -22,207,000 | -10,269,000 | -8,852,000 | -14,903,000 | -1,302,000 | -16,874,000 | -17,400,000 | -7,128,000 | -12,501,000 | 9,090,000 | -10,708,000 | -10,142,000 | 23,628,000 | -11,418,000 | -1,425,000 | 50,182,000 | -4,695,000 | -3,369,000 | -15,801,000 | -12,371,000 | 15,090,000 | -11,258,000 | ||||||
inventories | -2,694,000 | 1,679,000 | -2,398,000 | -25,894,000 | -26,804,000 | 7,433,000 | 11,318,000 | 39,932,000 | 23,741,000 | 23,552,000 | 8,541,000 | 24,905,000 | -17,297,000 | -40,790,000 | -2,476,000 | 13,883,000 | -11,095,000 | -1,580,000 | 14,986,000 | 48,177,000 | 1,271,000 | -47,005,000 | -77,944,000 | -56,993,000 | -4,378,000 | -11,676,000 | -1,726,000 | 10,677,000 | -17,489,000 | -18,598,000 | -34,629,000 | -7,334,000 | 1,416,000 | 8,422,000 | -5,827,000 | 22,696,000 | -8,748,000 | -1,599,000 | -13,017,000 | 6,092,000 | -4,168,000 | -11,732,000 | -8,109,000 | 8,415,000 | 523,000 | 13,470,000 | 1,377,000 | 5,068,000 | -6,898,000 | -3,974,000 | -5,258,000 | 6,560,000 | -11,023,000 | 5,571,000 | 9,889,000 | 24,628,000 | 12,310,000 | -8,498,000 | -30,770,000 | -2,974,000 | 17,898,000 | 16,976,000 | -1,258,000 | -11,374,000 | -3,795,000 | 2,825,000 | -4,293,000 | -5,610,000 | |||||||
uniforms and other rental items in service | -25,060,000 | -42,041,000 | -34,760,000 | -33,144,000 | -6,837,000 | -33,521,000 | -20,144,000 | -13,755,000 | 12,589,000 | -14,235,000 | -7,414,000 | -12,261,000 | -12,516,000 | -34,148,000 | -39,327,000 | -33,748,000 | -8,071,000 | -30,239,000 | -39,274,000 | -29,390,000 | -3,355,000 | -19,466,000 | 16,552,000 | 46,505,000 | -988,000 | -21,439,000 | -11,305,000 | -17,892,000 | -14,652,000 | -34,665,000 | -23,019,000 | -20,249,000 | -10,756,000 | -20,236,000 | -13,058,000 | -8,679,000 | 4,262,000 | -2,443,000 | -1,872,000 | 599,000 | 3,988,000 | -5,954,000 | -4,939,000 | -9,791,000 | 1,270,000 | -16,361,000 | -7,112,000 | -7,293,000 | 8,552,000 | -8,544,000 | -4,150,000 | -15,376,000 | -698,000 | -19,433,000 | -8,672,000 | -19,844,000 | -10,805,000 | -18,506,000 | -11,124,000 | 8,728,000 | -491,000 | 5,986,000 | 19,235,000 | -1,800,000 | -4,437,000 | -5,226,000 | -7,128,000 | -3,318,000 | |||||||
prepaid expenses and other current assets and capitalized contract costs | -34,489,000 | -41,320,000 | -62,382,000 | -34,778,000 | -35,957,000 | -41,386,000 | -68,719,000 | -12,801,000 | -24,817,000 | -13,265,000 | -66,791,000 | -15,331,000 | -31,310,000 | -21,891,000 | -63,641,000 | 48,869,000 | -29,472,000 | -11,254,000 | -36,724,000 | -25,629,000 | -19,676,000 | -15,018,000 | -42,277,000 | -15,079,000 | -26,760,000 | -26,481,000 | -41,928,000 | -15,642,000 | -26,962,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -23,573,000 | 41,861,000 | -22,501,000 | 71,174,000 | -7,493,000 | 23,594,000 | 56,698,000 | 31,125,000 | -9,210,000 | 2,538,000 | 12,443,000 | 20,518,000 | -28,570,000 | 19,740,000 | 41,681,000 | 16,529,000 | -5,232,000 | 37,672,000 | -26,272,000 | -7,717,000 | -37,115,000 | 21,870,000 | 20,358,000 | -11,642,000 | -13,784,000 | 14,698,000 | 13,357,000 | 12,197,000 | 2,034,000 | -1,626,000 | -329,000 | 35,855,000 | 8,126,000 | -26,390,000 | 17,684,000 | -1,812,000 | 87,000 | -2,029,000 | 17,480,000 | -37,934,000 | 18,002,000 | 3,837,000 | 15,531,000 | 170,000 | -61,597,000 | 29,307,000 | -1,325,000 | 37,483,000 | 12,178,000 | -22,130,000 | 2,915,000 | 11,548,000 | -9,544,000 | 6,741,000 | 16,278,000 | -18,929,000 | 4,529,000 | 11,172,000 | -9,329,000 | 7,209,000 | 11,345,000 | 8,420,000 | 8,253,000 | 3,433,000 | 3,481,000 | -21,738,000 | 7,058,000 | -7,567,000 | 31,015,000 | -9,219,000 | 3,336,000 | 5,435,000 | -3,529,000 | ||
accrued compensation and related liabilities | 41,773,000 | 32,929,000 | -94,275,000 | 22,331,000 | 49,197,000 | 33,206,000 | -86,965,000 | 31,498,000 | 28,214,000 | 37,683,000 | -124,408,000 | 35,377,000 | -4,454,000 | 31,745,000 | -59,957,000 | 24,775,000 | 31,588,000 | 25,846,000 | -85,834,000 | 16,295,000 | 73,665,000 | 33,876,000 | -10,067,000 | -21,684,000 | 24,534,000 | 29,392,000 | -58,718,000 | 19,187,000 | 17,103,000 | 35,217,000 | -56,186,000 | -7,183,000 | 34,271,000 | -6,174,000 | -30,306,000 | 19,466,000 | 13,124,000 | 18,340,000 | -37,276,000 | 17,243,000 | 19,040,000 | 12,808,000 | -35,579,000 | 10,320,000 | 18,025,000 | 16,151,000 | -41,262,000 | 8,712,000 | 21,600,000 | 15,396,000 | -34,777,000 | -12,481,000 | 36,219,000 | 13,894,000 | -50,793,000 | 8,374,000 | 18,565,000 | 12,297,000 | -27,611,000 | 10,060,000 | 5,472,000 | -7,118,000 | 5,435,000 | 8,011,000 | -16,696,000 | -700,000 | -28,386,000 | 5,720,000 | 6,365,000 | -1,269,000 | |||||
accrued liabilities and other | 37,476,000 | 10,686,000 | -101,114,000 | 44,780,000 | 73,387,000 | 18,498,000 | -44,268,000 | 44,805,000 | 83,398,000 | 18,499,000 | -48,952,000 | 23,458,000 | 51,208,000 | 15,753,000 | -49,105,000 | 8,476,000 | -7,198,000 | 13,823,000 | -24,342,000 | -5,378,000 | -22,927,000 | 35,867,000 | -14,297,000 | 46,480,000 | 21,309,000 | 6,199,000 | -24,082,000 | 27,296,000 | 18,936,000 | 12,234,000 | -27,556,000 | 31,471,000 | 12,937,000 | 14,278,000 | -16,218,000 | 5,578,000 | -1,213,000 | 18,810,000 | -23,676,000 | 41,015,000 | -19,342,000 | 27,294,000 | -26,253,000 | -13,739,000 | 31,679,000 | -6,433,000 | -29,334,000 | 16,358,000 | -32,758,000 | 28,315,000 | -77,865,000 | ||||||||||||||||||||||||
income taxes, current | 6,788,000 | -75,213,000 | 74,625,000 | 4,293,000 | 9,974,000 | -95,022,000 | 65,450,000 | 398,000 | 5,314,000 | -86,138,000 | 86,646,000 | 15,455,000 | 10,669,000 | -49,408,000 | 57,532,000 | 41,037,000 | 23,147,000 | -77,885,000 | 11,010,000 | 35,537,000 | -1,038,000 | -79,975,000 | -3,674,000 | 50,424,000 | 1,366,000 | -34,120,000 | 16,828,000 | 35,750,000 | -6,660,000 | -29,885,000 | 12,681,000 | 3,289,000 | 14,051,000 | -61,386,000 | 70,128,000 | -10,568,000 | -19,340,000 | -40,058,000 | 40,542,000 | -54,235,000 | -184,016,000 | 188,911,000 | 48,540,000 | 5,734,000 | -20,174,000 | -40,401,000 | 48,009,000 | ||||||||||||||||||||||||||||
net cash from operating activities | 621,472,000 | 531,223,000 | 414,481,000 | 635,749,000 | 622,020,000 | 441,404,000 | 466,732,000 | 693,040,000 | 657,110,000 | 392,686,000 | 336,945,000 | 553,623,000 | 425,042,000 | 320,993,000 | 298,156,000 | 550,570,000 | 393,273,000 | 331,641,000 | 262,141,000 | 455,925,000 | 331,851,000 | 260,672,000 | 312,292,000 | 356,934,000 | 363,198,000 | 294,450,000 | 276,901,000 | 397,145,000 | 326,150,000 | 181,582,000 | 162,985,000 | 303,296,000 | 281,855,000 | 124,643,000 | 254,366,000 | 280,129,000 | 182,037,000 | 144,133,000 | 157,588,000 | 168,691,000 | 32,117,000 | 121,954,000 | 143,083,000 | 202,630,000 | 85,073,000 | 144,372,000 | 148,201,000 | 222,196,000 | 163,493,000 | 139,721,000 | 82,559,000 | 184,405,000 | 141,080,000 | 132,398,000 | 94,865,000 | 162,148,000 | 131,756,000 | 73,931,000 | 35,298,000 | 135,014,000 | 149,281,000 | 144,894,000 | 164,578,000 | 86,803,000 | 88,338,000 | 175,322,000 | 98,559,000 | 213,536,000 | 57,126,000 | 127,314,000 | 94,743,000 | 47,030,000 | |||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -90,898,000 | -106,252,000 | -101,957,000 | -114,624,000 | -99,923,000 | -101,416,000 | -92,921,000 | -101,911,000 | -107,031,000 | -93,830,000 | -106,697,000 | -106,993,000 | -77,712,000 | -76,388,000 | -70,016,000 | -74,821,000 | -57,222,000 | -59,881,000 | -48,748,000 | -43,060,000 | -42,751,000 | -26,783,000 | -30,876,000 | -40,910,000 | -63,212,000 | -61,424,000 | -64,743,000 | -68,914,000 | -70,191,000 | -73,086,000 | -64,528,000 | -75,659,000 | -63,574,000 | -69,949,000 | -62,517,000 | -54,696,000 | -63,448,000 | -76,593,000 | -78,580,000 | -67,883,000 | -85,685,000 | -59,186,000 | -62,631,000 | -54,680,000 | -50,015,000 | -44,975,000 | -68,050,000 | -31,965,000 | -36,830,000 | -39,323,000 | -37,462,000 | -44,687,000 | -52,737,000 | -51,624,000 | -47,438,000 | -43,086,000 | -37,884,000 | 0 | 0 | -30,836,000 | -23,273,000 | -24,819,000 | -36,826,000 | -41,496,000 | -54,461,000 | -45,485,000 | 0 | 0 | -45,344,000 | 0 | 0 | -36,144,000 | |||
free cash flows | 530,574,000 | 424,971,000 | 312,524,000 | 521,125,000 | 522,097,000 | 339,988,000 | 373,811,000 | 591,129,000 | 550,079,000 | 298,856,000 | 230,248,000 | 446,630,000 | 347,330,000 | 244,605,000 | 228,140,000 | 475,749,000 | 336,051,000 | 271,760,000 | 213,393,000 | 412,865,000 | 289,100,000 | 233,889,000 | 281,416,000 | 316,024,000 | 299,986,000 | 233,026,000 | 212,158,000 | 328,231,000 | 255,959,000 | 108,496,000 | 98,457,000 | 227,637,000 | 218,281,000 | 54,694,000 | 191,849,000 | 225,433,000 | 118,589,000 | 67,540,000 | 79,008,000 | 100,808,000 | -53,568,000 | 62,768,000 | 80,452,000 | 147,950,000 | 35,058,000 | 99,397,000 | 80,151,000 | 190,231,000 | 126,663,000 | 100,398,000 | 45,097,000 | 139,718,000 | 88,343,000 | 80,774,000 | 47,427,000 | 119,062,000 | 93,872,000 | 73,931,000 | 35,298,000 | 104,178,000 | 126,008,000 | 120,075,000 | 127,752,000 | 45,307,000 | 33,877,000 | 129,837,000 | 98,559,000 | 213,536,000 | 11,782,000 | 127,314,000 | 94,743,000 | 10,886,000 | |||
purchases of investments | -1,765,000 | 32,000 | -6,538,000 | -132,000 | 28,000 | 32,000 | -7,124,000 | 46,000 | -117,000 | -950,000 | -6,525,000 | 52,000 | 564,000 | 748,000 | -5,930,000 | -57,000 | 2,771,000 | -8,738,000 | -668,000 | -2,265,000 | -4,940,000 | -340,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 18,064,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | -9,449,000 | -85,634,000 | -7,602,000 | -34,091,000 | -43,924,000 | -145,448,000 | -9,436,000 | -1,809,000 | -111,031,000 | -18,346,000 | -55,651,000 | -13,374,000 | -17,526,000 | -8,397,000 | -7,060,000 | -13,384,000 | -105,174,000 | -9,945,000 | -35,725,000 | -2,468,000 | -638,000 | -4,948,000 | -1,984,000 | -5,870,000 | -41,268,000 | -2,686,000 | -3,896,000 | -2,410,000 | -823,000 | 1,033,000 | -7,613,000 | -7,048,000 | -11,199,000 | -2,082,741,000 | -1,852,000 | -6,787,000 | -10,991,000 | -4,848,000 | -30,494,000 | 197,000 | -121,434,000 | -1,697,000 | -10,783,000 | -687,000 | -2,328,000 | -476,000 | -451,000 | -298,000 | -32,216,000 | -4,745,000 | -11,382,000 | -51,113,000 | -2,130,000 | -3,982,000 | -6,331,000 | -13,681,000 | -870,000 | -34,774,000 | -3,968,000 | -2,633,000 | -11,050,000 | -6,225,000 | -12,106,000 | -9,432,000 | -32,630,000 | -20,968,000 | |||||||||
other | 1,042,000 | -1,000,000 | -130,000 | -419,000 | 386,000 | 6,253,000 | -4,851,000 | -1,679,000 | -2,904,000 | 767,000 | -963,000 | 254,000 | -2,513,000 | -792,000 | -3,589,000 | 1,933,000 | -2,263,000 | -496,000 | -6,180,000 | -5,812,000 | -2,429,000 | -730,000 | -2,142,000 | -2,568,000 | 13,000 | -1,994,000 | -109,000 | -1,003,000 | -5,087,000 | -1,515,000 | -202,000 | -383,000 | 2,616,000 | -566,000 | -304,000 | -224,000 | -304,000 | 1,250,000 | -918,000 | -296,000 | 2,446,000 | 1,066,000 | 921,000 | -200,000 | -98,000 | 1,665,000 | 16,000 | -4,351,000 | 61,000 | -1,311,000 | 382,000 | -677,000 | 11,000 | -1,250,000 | 577,000 | 158,000 | -3,919,000 | -767,000 | 6,539,000 | -4,544,000 | -482,000 | 2,181,000 | 2,751,000 | 1,078,000 | -25,000 | -781,000 | -274,000 | 627,000 | 802,000 | -1,934,000 | 555,000 | 177,000 | 3,487,000 | ||
net cash from investing activities | -101,070,000 | -192,854,000 | -116,227,000 | -149,266,000 | -125,369,000 | -234,671,000 | -114,332,000 | -105,353,000 | -221,083,000 | -112,359,000 | -169,836,000 | -120,061,000 | -97,187,000 | -84,829,000 | -86,595,000 | -86,324,000 | -164,716,000 | -67,274,000 | -84,321,000 | -48,551,000 | -37,422,000 | -11,300,000 | -39,942,000 | -48,918,000 | -104,807,000 | -53,534,000 | -78,139,000 | -72,624,000 | -76,374,000 | -15,855,000 | -70,785,000 | -45,715,000 | -83,765,000 | -78,840,000 | 72,622,000 | -2,144,874,000 | -73,430,000 | 8,561,000 | -100,606,000 | -73,397,000 | -111,490,000 | 515,130,000 | -201,862,000 | 88,063,000 | -109,259,000 | 105,002,000 | -38,819,000 | 144,605,000 | -40,621,000 | -53,523,000 | -67,004,000 | -29,348,000 | -63,254,000 | -130,338,000 | -61,241,000 | 88,900,000 | -51,218,000 | -71,459,000 | -34,112,000 | -46,736,000 | -90,021,000 | 653,000 | -76,148,000 | -72,781,000 | -54,878,000 | -1,703,000 | |||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of commercial paper | -321,260,000 | 15,000,000 | 166,000,000 | -71,954,000 | 196,000,000 | 392,210,000 | -159,000,000 | 326,000,000 | 26,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock-based compensation awards | 60,000 | 427,000 | 2,669,000 | 197,000 | 124,000 | 344,000 | 231,000 | 95,000 | 346,000 | 450,000 | 479,000 | 80,000 | 816,000 | 1,078,000 | 1,047,000 | 101,000 | 8,438,000 | 36,302,000 | 72,896,000 | 9,908,000 | 12,519,000 | 35,407,000 | 72,123,000 | 8,972,000 | 18,346,000 | 25,286,000 | 37,915,000 | 11,097,000 | 21,662,000 | 5,100,000 | 27,512,000 | 6,010,000 | 7,280,000 | 11,302,000 | 17,256,000 | 6,756,000 | 5,889,000 | 2,943,000 | 16,282,000 | 5,966,000 | 4,816,000 | 5,600,000 | 11,844,000 | 8,274,000 | 9,484,000 | 8,849,000 | 13,623,000 | 12,616,000 | 7,975,000 | 7,226,000 | 14,085,000 | 7,651,000 | 4,799,000 | 1,238,000 | 1,119,000 | ||||||||||||||||||||
dividends paid | -180,741,000 | -182,343,000 | -157,766,000 | -157,924,000 | -158,139,000 | -157,327,000 | -138,237,000 | -137,599,000 | -137,471,000 | -138,274,000 | -117,565,000 | -117,496,000 | -117,404,000 | -117,362,000 | -97,655,000 | -98,197,000 | -98,973,000 | -98,814,000 | -79,135,000 | -79,509,000 | 86,000 | -4,000 | 0 | 11,000 | 0 | 50,000 | -6,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -31,560,000 | -635,570,000 | -266,097,000 | -256,671,000 | -26,611,000 | -36,716,000 | -614,802,000 | -231,887,000 | -45,018,000 | -349,852,000 | -73,276,000 | -27,948,000 | -22,235,000 | -28,348,000 | -320,334,000 | -304,032,000 | -557,115,000 | -5,491,000 | -659,235,000 | -399,631,000 | -83,108,000 | -2,371,000 | -69,011,000 | -203,191,000 | -2,586,000 | -1,911,000 | -256,830,000 | -408,076,000 | -100,095,000 | -368,661,000 | -139,468,000 | -90,269,000 | -1,353,000 | -657,000 | -35,040,000 | -670,000 | -824,000 | -360,000 | -18,870,000 | -277,712,000 | -100,146,000 | -180,695,000 | -221,598,000 | -237,322,000 | -251,075,000 | -2,134,000 | -61,439,000 | -206,137,000 | -262,000 | -57,223,000 | -106,977,000 | -28,605,000 | -27,901,000 | -81,222,000 | -77,953,000 | -129,646,000 | 0 | -43,000 | -262,639,000 | -1,000 | 0 | -959,000 | 0 | 0 | -25,847,000 | 0 | -102,257,000 | ||||||||
net cash from financing activities | -539,961,000 | -275,011,000 | -424,001,000 | -468,430,000 | -373,636,000 | -184,153,000 | -592,792,000 | -374,020,000 | -393,660,000 | -283,435,000 | -202,375,000 | -398,243,000 | -328,225,000 | -220,169,000 | -226,199,000 | -459,369,000 | -258,698,000 | -229,792,000 | -590,084,000 | -469,773,000 | -444,556,000 | 32,218,000 | 2,243,000 | -394,915,000 | -250,300,000 | -116,385,000 | -193,607,000 | -308,007,000 | -257,919,000 | -194,871,000 | -112,508,000 | -271,850,000 | -282,769,000 | 1,912,000 | -311,433,000 | 1,886,136,000 | -104,562,000 | -106,044,000 | -97,028,000 | -272,409,000 | -210,096,000 | -174,500,000 | -209,719,000 | -230,610,000 | -442,243,000 | 1,491,000 | -41,198,000 | -203,574,000 | -81,758,000 | -55,470,000 | -88,933,000 | -19,537,000 | -101,915,000 | -79,127,000 | -55,479,000 | -127,603,000 | -70,919,000 | 179,000 | -1,375,000 | -622,000 | -83,438,000 | -79,862,000 | -18,821,000 | -91,992,000 | 3,233,000 | -45,086,000 | |||||||||
effect of exchange rate changes on cash and cash equivalents | 1,921,000 | -659,000 | -83,000 | 2,492,000 | -1,982,000 | -1,558,000 | -250,000 | -135,000 | 560,000 | 538,000 | -757,000 | 267,000 | -866,000 | -754,000 | -1,275,000 | 1,458,000 | 1,107,000 | -1,154,000 | -1,627,000 | 2,428,000 | 563,000 | 43,000 | 1,547,000 | -2,140,000 | -185,000 | -127,000 | 331,000 | -728,000 | 523,000 | -733,000 | -60,000 | 430,000 | 1,240,000 | -3,127,000 | 6,593,000 | 631,000 | -374,000 | -2,286,000 | -102,000 | 1,356,000 | -2,200,000 | -2,659,000 | -1,715,000 | -1,330,000 | -1,975,000 | -5,594,000 | -19,000 | 1,202,000 | -1,589,000 | -64,000 | -225,000 | -717,000 | -928,000 | 337,000 | 1,247,000 | -1,603,000 | 592,000 | -2,400,000 | 137,000 | 4,576,000 | 755,000 | 909,000 | 30,000 | 719,000 | -3,424,000 | -1,350,000 | |||||||||
net decrease in cash and cash equivalents | -17,638,000 | 62,699,000 | -125,830,000 | 21,022,000 | -240,642,000 | -2,570,000 | -36,023,000 | -1,236,000 | 15,241,000 | -15,913,000 | -40,148,000 | 39,525,000 | 30,664,000 | -73,603,000 | -25,017,000 | -76,730,000 | -20,608,000 | 10,211,000 | 57,460,000 | -287,794,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 263,973,000 | 0 | 0 | 342,015,000 | 0 | 0 | 124,149,000 | 0 | 0 | 90,471,000 | 0 | 0 | 493,640,000 | 0 | 0 | 145,402,000 | 0 | 0 | 96,645,000 | 0 | 0 | 138,724,000 | 0 | 0 | 169,266,000 | 0 | 0 | 139,357,000 | 0 | 0 | 417,073,000 | 0 | 0 | 513,288,000 | 0 | 0 | 352,273,000 | 0 | 0 | 339,825,000 | 0 | 0 | 438,106,000 | 0 | 0 | 411,281,000 | 0 | 0 | 129,745,000 | 0 | 0 | 66,224,000 | 0 | 0 | 35,360,000 | 0 | 43,196,000 | ||||||||||||||||
cash and cash equivalents at end of period | -17,638,000 | 62,699,000 | 138,143,000 | 121,033,000 | 21,022,000 | 101,373,000 | 42,927,000 | -2,570,000 | 88,126,000 | -1,236,000 | 15,241,000 | 74,558,000 | -29,034,000 | 33,421,000 | 79,749,000 | -149,564,000 | 281,633,000 | 421,542,000 | 7,906,000 | 124,404,000 | 102,131,000 | -7,620,000 | -29,877,000 | 118,356,000 | -83,439,000 | 44,588,000 | 191,414,000 | 3,671,000 | 44,364,000 | 99,209,000 | -291,669,000 | 459,925,000 | 146,860,000 | -468,404,000 | 245,271,000 | 581,453,000 | 39,525,000 | 30,664,000 | 278,670,000 | -25,017,000 | -76,730,000 | 319,217,000 | 10,211,000 | 57,460,000 | 150,312,000 | -76,222,000 | -29,693,000 | 290,646,000 | 64,489,000 | 114,703,000 | 227,311,000 | -8,162,000 | 4,170,000 | 58,243,000 | -965,000 | 15,799,000 | 40,841,000 | -7,381,000 | 43,437,000 | ||||||||||||||||
payments of commercial paper | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 0 | 0 | 0 | 250,000,000 | 303,000,000 | 239,000 | 1,542,000 | 0 | 500,000 | 7,000,000 | -18,000,000 | 17,000,000 | 71,250,000 | 224,750,000 | 0 | 0 | 46,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | 0 | 0 | -3,450,000 | -10,000,000 | -950,000,000 | 0 | 0 | -250,000,000 | 0 | -300,000,000 | 0 | -250,000,000 | 0 | 0 | 0 | -250,000,000 | 0 | 0 | 0 | -16,000 | -62,000 | -92,000 | -184,000 | -180,000 | -177,000 | -173,000 | -7,670,000 | -167,000 | -164,000 | -160,000 | -158,000 | -225,154,000 | -107,000 | -313,000 | -459,000 | -444,000 | -143,000 | -142,000 | -179,000 | -83,761,000 | -80,488,000 | -261,000 | -3,601,000 | -225,282,000 | -237,000 | ||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 20,545,000 | 213,532,000 | 6,335,000 | -29,034,000 | 33,421,000 | -413,891,000 | -59,971,000 | -149,564,000 | 281,633,000 | 276,140,000 | -89,039,000 | 7,906,000 | 124,404,000 | 5,486,000 | -29,877,000 | -20,368,000 | -13,839,000 | -83,439,000 | 44,588,000 | 22,148,000 | 22,022,000 | 3,671,000 | 459,925,000 | -270,213,000 | 245,271,000 | 68,165,000 | 64,489,000 | 114,703,000 | 97,566,000 | -8,162,000 | 4,170,000 | -7,981,000 | 10,549,000 | -965,000 | 15,799,000 | 5,481,000 | 241,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on equity method investment transaction | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on sale of operating assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of operating assets, net of cash disposed | 0 | 0 | -785,000 | 9,064,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments) issuance of commercial paper | -199,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-lived asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of operating assets | 0 | 49,000 | -12,178,000 | -3,898,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | -9,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance (payments) of commercial paper | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of operating assets | 15,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of a cost method investment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities and investments | -297,000 | -3,473,000 | 3,820,000 | -57,651,000 | -41,855,000 | -58,022,000 | -55,431,000 | -7,364,000 | 1,459,000 | -119,729,000 | -109,350,000 | -113,455,000 | -75,321,000 | -196,020,000 | -115,524,000 | -67,969,000 | -4,997,000 | -6,981,000 | -2,523,000 | -7,922,000 | -22,472,000 | -32,941,000 | -43,066,000 | -55,344,000 | -43,084,000 | -36,970,000 | -9,251,000 | -382,877,000 | -86,382,000 | -107,145,000 | -16,759,000 | -33,801,000 | -19,259,000 | -71,763,000 | -12,843,000 | -10,379,000 | -22,064,000 | -6,237,000 | |||||||||||||||||||||||||||||||||||||
proceeds from sale of a cost method investment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | -781,000 | 2,660,000 | 0 | 1,209,000 | -100,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of marketable securities and investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | 0 | 0 | -676,000 | 128,511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of marketable securities | 1,558,000 | 46,043,000 | 35,003,000 | 65,256,000 | 45,818,000 | -462,000 | 63,356,000 | 109,612,000 | 106,400,000 | 115,698,000 | 59,174,000 | 152,907,000 | 143,227,000 | 4,561,000 | 4,521,000 | 9,881,000 | 35,233,000 | 63,827,000 | 56,198,000 | 16,733,000 | 24,720,000 | 145,061,000 | 379,793,000 | 76,601,000 | 63,561,000 | 2,596,000 | 57,630,000 | 77,653,000 | |||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
g&k services, inc. transaction and integration costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt financing fees included in net income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of cash flow hedges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of short-term debt financing fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets and other assets | -46,930,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 16,357,000 | 16,322,000 | 16,320,000 | 14,941,000 | 13,809,000 | 3,761,000 | 3,971,000 | 3,489,000 | 3,452,000 | 4,372,000 | 4,161,000 | 3,603,000 | 3,368,000 | 3,388,000 | 3,496,000 | 4,206,000 | 5,118,000 | 5,783,000 | 5,918,000 | 5,823,000 | 5,829,000 | 5,911,000 | 5,873,000 | 6,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on storage | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on shred-it | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 2,399,000 | 648,000 | -2,562,000 | -16,011,000 | 35,588,000 | -9,435,000 | 3,703,000 | -5,655,000 | 615,000 | 789,000 | 3,655,000 | -6,024,000 | -1,593,000 | 1,013,000 | 3,262,000 | -5,884,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from storage transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shredding transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in shred-it | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid short-term debt financing fees | -454,000 | -4,870,000 | -8,625,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses | -302,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payment) issuance of commercial paper | -43,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on shred-it | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of stock of an equity method investment | 0 | 0 | 0 | -21,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from storage transactions, net of cash contributed | 0 | 0 | 3,537,000 | 895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of stock of an equity method investment | 0 | 0 | 0 | 29,933,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received on equity method investment | 0 | 0 | 0 | 5,247,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received on shred-it | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of commercial paper | -49,000,000 | 33,500,000 | -97,800,000 | 163,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on storage transactions | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on storage transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from storage transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of shred-it | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shredding transaction asset impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shredding transaction costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shredding transactions, net of cash contributed | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investment in shred-it partnership | 0 | 9,772,000 | 14,516,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment in shred-it partnership | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shredding transaction | 0 | 0 | 3,344,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in shred-it partnership | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of storage assets | -4,843,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of shredding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of storage assets | 24,395,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from shredding transaction, net of cash contributed | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of storage | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received on shred-it partnership investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of storage business | -899,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of shredding business | 0 | 0 | -6,619,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investment in shred-it | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | -22,939,000 | 14,396,000 | 10,384,000 | -6,362,000 | 38,602,000 | -27,215,000 | 782,000 | -9,064,000 | -27,400,000 | -16,979,000 | 36,507,000 | -10,201,000 | -66,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | -285,000 | -116,000 | 5,440,000 | -7,216,000 | 328,000 | 4,322,000 | -4,890,000 | -2,003,000 | 2,533,000 | -6,332,000 | 2,653,000 | -2,117,000 | -1,664,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 4,784,000 | -19,172,000 | 32,658,000 | 5,340,000 | -29,145,000 | 29,744,000 | -24,239,000 | -27,864,000 | 47,860,000 | 1,521,000 | -24,173,000 | 26,528,000 | -7,145,000 | -15,482,000 | 32,210,000 | 9,115,000 | -54,153,000 | 32,718,000 | -9,045,000 | -50,527,000 | 44,412,000 | 24,001,000 | -32,504,000 | -30,889,000 | 5,401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | 211,000 | 5,190,000 | -5,392,000 | -849,000 | 855,000 | -5,983,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred charges | 8,814,000 | 9,416,000 | 9,871,000 | 10,233,000 | 10,984,000 | 10,753,000 | 10,429,000 | 10,038,000 | 10,212,000 | 10,356,000 | 10,501,000 | 10,677,000 | 10,845,000 | 10,966,000 | 11,030,000 | 10,755,000 | 10,586,000 | 10,730,000 | 10,336,000 | 7,774,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock-based compensation awards | 2,985,000 | 278,000 | 24,000 | 109,000 | 2,710,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | 56,562,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in investing activities | -82,336,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in financing activities | -262,157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale or redemption of marketable securities | 30,399,000 | 61,491,000 | 171,000 | 3,398,000 | 463,000 | 12,774,000 | 29,156,000 | 15,303,000 | 22,386,000 | 54,047,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock options exercised | 341,000 | 278,000 | 522,000 | 7,230,000 | 1,334,000 | 3,748,000 | 2,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in current assets and liabilities, net of acquisitions of businesses: accounts receivable | 644,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit on exercise of stock options | -81,000 | 134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in current assets and liabilities, net of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -2,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to conform unitog company's fiscal year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write down of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestiture of certain facilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nasdaq: ctas 2001 page 21 |
