Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,966,246 | 3,811,920 | 3,616,654 | 3,461,223 | 3,198,149 | 2,893,617 | 2,714,474 | 2,502,996 | 2,340,049 | 2,197,448 | 1,963,874 | 1,577,922 | 1,373,947 | 1,158,538 | 1,023,586 | 859,773 | 790,924 | 636,406 | 428,672 | 283,115 | 210,015 |
Revenue Growth | - | 5.40% | 4.49% | 8.23% | 10.52% | 6.60% | 8.45% | 6.96% | 6.49% | 11.89% | 24.46% | 14.85% | 18.59% | 13.18% | 19.05% | 8.70% | 24.28% | 48.46% | 51.41% | 34.81% | |
Cost of Revenue | 1,708,497 | 1,640,441 | 1,383,819 | 1,268,956 | 1,132,672 | 987,624 | 953,485 | 875,758 | 809,001 | 725,620 | 610,943 | 511,087 | 431,911 | 374,543 | 303,403 | 249,938 | 222,610 | 167,444 | 94,100 | 55,655 | 46,150 |
Gross Profit | 2,257,749 | 2,171,479 | 2,232,835 | 2,192,267 | 2,065,477 | 1,905,993 | 1,760,989 | 1,627,238 | 1,531,048 | 1,471,828 | 1,352,931 | 1,066,835 | 942,036 | 783,995 | 720,183 | 609,835 | 568,314 | 468,962 | 334,572 | 227,460 | 163,865 |
Gross Profit Margin | 56.91% | 56.97% | 61.74% | 63.34% | 64.58% | 65.87% | 64.87% | 65.01% | 65.43% | 66.98% | 68.89% | 67.61% | 68.56% | 67.67% | 70.36% | 70.93% | 71.85% | 73.69% | 78.05% | 80.34% | 78.03% |
Research and Development | 459,833 | 406,048 | 391,434 | 335,372 | 269,315 | 261,365 | 246,165 | 222,434 | 167,628 | 148,591 | 125,286 | 93,879 | 74,744 | 52,333 | 54,766 | 43,658 | 39,243 | 44,141 | 33,102 | 18,071 | 12,132 |
General and Administrative Expenses | 1,116,790 | 1,058,823 | 986,277 | 918,977 | 966,696 | 947,545 | 982,775 | 900,087 | 866,883 | 829,253 | 704,880 | 535,598 | 531,437 | 419,057 | 394,483 | 325,521 | 300,393 | 268,657 | 209,880 | 130,890 | 102,718 |
Total Operating Expenses | 1,683,004 | 1,464,150 | 1,523,961 | 1,385,065 | 1,363,803 | 1,328,002 | 1,344,937 | 1,232,762 | 1,061,153 | 1,004,911 | 862,223 | 651,024 | 627,143 | 488,460 | 465,906 | 385,901 | 353,541 | 324,212 | 251,466 | 154,085 | 114,898 |
Operating Income or Loss | 574,745 | 707,329 | 676,274 | 783,148 | 658,534 | 548,918 | 362,499 | 316,219 | 459,594 | 466,150 | 489,519 | 413,968 | 314,487 | 290,649 | 254,277 | 223,480 | 212,264 | 144,928 | 83,106 | 73,375 | 48,967 |
Operating Margin | 14.52% | 18.56% | 18.70% | 22.63% | 20.59% | 18.97% | 13.35% | 12.63% | 19.64% | 21.21% | 24.93% | 26.24% | 22.89% | 25.09% | 24.84% | 25.99% | 26.84% | 22.77% | 19.39% | 25.92% | 23.32% |
Interest Expense | 23,365 | 17,709 | 11,096 | 72,332 | 69,120 | 49,364 | 43,202 | 18,839 | 18,638 | 18,525 | 15,463 | 0 | 0 | 0 | 1,697 | 2,839 | 2,825 | 0 | 0 | 0 | 0 |
EBITDA | 1,278,554 | 1,241,012 | 1,261,853 | 1,351,185 | 1,163,591 | 1,022,519 | 820,811 | 705,344 | 812,386 | 774,712 | 742,645 | 603,985 | 525,754 | 475,073 | 407,311 | 362,565 | 335,440 | 217,485 | 83,106 | 73,375 | 48,967 |
Depreciation and Amortization | 628,095 | 570,776 | 592,754 | 550,632 | 478,389 | 440,674 | 434,520 | 372,313 | 334,302 | 299,563 | 247,406 | 184,431 | 204,163 | 167,878 | 143,749 | 123,334 | 98,080 | 72,735 | 41,426 | 25,170 | 20,206 |
Income Before Tax | 625,145 | 652,527 | 658,003 | 728,221 | 616,082 | 532,481 | 343,089 | 316,122 | 459,446 | 456,624 | 479,776 | 419,554 | 321,591 | 307,195 | 262,372 | 237,232 | 234,535 | 168,205 | 98,469 | 70,404 | 35,136 |
Income Tax Expense | 98,967 | 106,373 | 126,696 | 62,571 | 45,922 | 53,350 | 44,716 | 97,801 | 143,314 | 135,218 | 145,828 | 126,067 | 117,602 | 106,291 | 91,152 | 91,319 | 89,397 | 67,238 | 41,068 | -257,594 | 772 |
Net Income | 526,178 | 547,629 | 523,672 | 651,642 | 557,054 | 478,035 | 298,373 | 218,321 | 316,132 | 321,406 | 333,948 | 293,487 | 203,989 | 200,904 | 171,220 | 145,913 | 145,138 | 100,967 | 57,401 | 327,998 | 34,364 |
Net Income Margin | 13.29% | 14.37% | 14.48% | 18.83% | 17.42% | 16.52% | 10.99% | 8.72% | 13.51% | 14.63% | 17.00% | 18.60% | 14.85% | 17.34% | 16.73% | 16.97% | 18.35% | 15.87% | 13.39% | 115.85% | 16.36% |
EPS | 3.47 | 3.59 | 3.29 | 4.01 | 3.43 | 2.94 | 1.78 | 1.30 | 1.83 | 1.80 | 1.87 | 1.65 | 1.15 | 1.09 | 0.97 | 0.85 | 0.87 | 0.62 | 0.37 | 2.41 | 0.28 |
EPS Diluted | 3.37 | 3.52 | 3.26 | 3.93 | 3.37 | 2.90 | 1.76 | 1.29 | 1.82 | 1.78 | 1.84 | 1.61 | 1.12 | 1.07 | 0.90 | 0.78 | 0.79 | 0.56 | 0.34 | 2.11 | 0.25 |
Weighted Average Shares Out | - | 152,510 | 159,089 | 162,665 | 162,490 | 162,706 | 167,312 | 171,559 | 174,917 | 178,391 | 178,279 | 178,196 | 177,900 | 183,866 | 177,309 | 171,425 | 167,673 | 162,959 | 155,366 | 136,167 | 124,407 |
Weighted Average Shares Out Diluted | - | 155,397 | 160,467 | 165,804 | 165,213 | 164,573 | 169,188 | 172,711 | 176,215 | 180,415 | 181,186 | 181,783 | 181,749 | 187,556 | 190,650 | 188,658 | 186,685 | 185,094 | 176,767 | 156,944 | 146,595 |
Reported Currency: USD | Q3 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 569,749 | 489,468 | 542,337 | 536,725 | 352,917 | 543,745 | 1,036,455 | 313,382 | 324,169 | 289,473 | 238,650 | 333,891 | 201,989 | 559,197 | 231,866 | 181,305 | 156,074 | 145,078 | 80,595 | 91,792 | 35,318 |
Short Term Investments | 1,129,456 | 374,971 | 562,979 | 541,470 | 745,156 | 993,249 | 855,650 | 398,554 | 512,849 | 460,088 | 519,642 | 340,005 | 235,592 | 290,029 | 375,005 | 384,834 | 174,557 | 401,091 | 189,246 | 200,616 | 35,312 |
Cash + Short Term Investments | 1,699,205 | 864,439 | 1,105,316 | 1,078,195 | 1,098,073 | 1,536,994 | 1,892,105 | 711,936 | 837,018 | 749,561 | 758,292 | 673,896 | 437,581 | 849,226 | 606,871 | 566,139 | 330,631 | 546,169 | 269,841 | 292,408 | 70,630 |
Net Receivables | 696,493 | 724,302 | 679,206 | 675,926 | 660,052 | 551,943 | 479,889 | 461,457 | 368,596 | 380,399 | 329,578 | 271,988 | 218,777 | 210,936 | 175,366 | 154,269 | 139,612 | 118,944 | 86,232 | 52,162 | 30,333 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45,704 | 21,734 | 20,422 | 0 | 0 | 602 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 238,732 | 216,114 | 185,040 | 166,313 | 267,835 | 142,676 | 163,360 | 172,853 | 104,303 | 198,024 | 256,985 | 83,830 | 123,630 | 117,272 | 76,230 | 40,163 | 31,666 | 53,711 | 31,852 | 20,856 | 15,412 |
Total Current Assets | 2,634,430 | 1,804,855 | 1,969,562 | 1,920,434 | 1,929,531 | 2,231,613 | 2,535,354 | 1,308,872 | 1,309,917 | 1,253,188 | 1,262,555 | 1,029,714 | 728,384 | 1,122,020 | 858,467 | 761,173 | 501,909 | 695,042 | 374,673 | 354,998 | 108,669 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,954,931 | 2,734,578 | 2,353,554 | 2,350,083 | 2,272,217 | 1,910,603 | 910,618 | 862,535 | 801,017 | 753,180 | 601,591 | 450,287 | 345,091 | 293,043 | 255,929 | 182,404 | 174,483 | 134,546 | 86,623 | 44,885 | 25,242 |
Goodwill | 3,154,351 | 2,850,470 | 2,763,838 | 2,156,254 | 1,674,371 | 1,600,265 | 1,487,404 | 1,498,688 | 1,228,503 | 1,150,244 | 1,051,294 | 757,368 | 731,325 | 452,914 | 452,914 | 441,347 | 441,258 | 361,637 | 239,580 | 98,519 | 4,937 |
Intangible Assets | 586,247 | 536,143 | 441,716 | 313,225 | 234,724 | 179,431 | 168,348 | 201,259 | 149,463 | 156,095 | 132,412 | 77,429 | 84,554 | 45,386 | 62,456 | 76,273 | 92,995 | 87,500 | 58,683 | 136,786 | 5,128 |
Long Term Investments | 279,411 | 1,431,354 | 320,531 | 1,088,048 | 1,398,802 | 835,384 | 209,066 | 567,592 | 779,311 | 774,674 | 869,992 | 573,026 | 657,659 | 380,687 | 636,531 | 494,707 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 431,318 | 418,297 | 337,677 | 168,342 | 106,918 | 76,528 | 34,913 | 51,069 | 8,982 | 4,700 | 1,955 | 2,325 | 13,803 | 43,485 | 75,226 | 146,914 | 223,718 | 285,463 | 319,504 | 328,308 | 0 |
Other Non-Current Assets | 149,769 | 124,340 | 116,522 | 142,287 | 147,567 | 173,062 | 116,067 | 112,829 | 95,953 | 95,844 | 81,747 | 67,536 | 39,811 | 7,966 | 11,153 | 4,452 | 446,588 | 91,859 | 168,869 | 26,522 | 43,704 |
Total Non-Current Assets | 7,556,027 | 8,095,182 | 6,333,838 | 6,218,239 | 5,834,599 | 4,775,273 | 2,926,416 | 3,293,972 | 3,063,229 | 2,934,737 | 2,738,991 | 1,927,971 | 1,872,243 | 1,223,481 | 1,494,209 | 1,346,097 | 1,379,042 | 961,005 | 873,259 | 536,501 | 74,074 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 10,190,457 | 9,900,037 | 8,303,400 | 8,138,673 | 7,764,130 | 7,006,886 | 5,461,770 | 4,602,844 | 4,373,146 | 4,187,925 | 4,001,546 | 2,957,685 | 2,600,627 | 2,345,501 | 2,352,676 | 2,107,270 | 1,880,951 | 1,656,047 | 1,247,932 | 891,499 | 182,743 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 106,629 | 146,927 | 145,420 | 109,928 | 118,546 | 138,946 | 99,089 | 80,278 | 76,120 | 61,982 | 77,412 | 73,710 | 43,291 | 38,247 | 26,375 | 23,997 | 21,165 | 18,540 | 22,630 | 16,022 | 10,349 |
Short Term Debt | 1,400,067 | 222,944 | 392,188 | 351,366 | 309,602 | 278,926 | 686,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199,755 | 0 | 0 | 0 | 1,749 | 232 |
Tax Payables | 0 | 108,287 | 107,170 | 106,829 | 86,202 | 71,241 | 59,578 | 47,584 | 52,959 | 47,364 | 40,411 | 32,503 | 22,093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 138,929 | 107,544 | 105,109 | 86,517 | 76,600 | 71,223 | 69,083 | 77,705 | 52,972 | 54,154 | 49,679 | 36,952 | 26,291 | 21,344 | 23,808 | 34,184 | 11,506 | 12,995 | 6,731 | 5,656 | 2,695 |
Other Current Liabilities | 337,398 | 250,336 | 68,981 | 135,701 | 167,220 | 133,000 | 296,407 | 258,337 | 192,537 | 168,940 | 166,509 | 120,001 | 111,269 | 88,801 | 94,968 | -130,398 | 67,785 | 56,840 | 59,903 | 38,449 | 33,490 |
Total Current Liabilities | 1,983,023 | 836,038 | 818,868 | 790,341 | 758,170 | 693,336 | 1,210,709 | 463,904 | 374,588 | 332,440 | 334,011 | 263,166 | 202,944 | 148,392 | 145,151 | 127,538 | 100,456 | 88,375 | 89,264 | 61,876 | 46,765 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,250,179 | 4,313,035 | 2,978,523 | 3,390,341 | 3,337,515 | 2,531,972 | 874,080 | 662,913 | 640,087 | 618,047 | 604,851 | 0 | 0 | 0 | 0 | 199,755 | 199,855 | 199,855 | 200,000 | 200,000 | 200,000 |
Deferred Revenue | 24,316 | 23,006 | 22,117 | 25,342 | 5,262 | 4,368 | 4,557 | 6,839 | 3,758 | 4,163 | 3,829 | 3,199 | 2,565 | 2,470 | 3,642 | 2,677 | 0 | 1,453 | 0 | 0 | 0 |
Deferred Tax | 27,387 | 24,622 | 18,400 | 40,974 | 37,458 | 29,187 | 19,624 | 15,510 | 11,652 | 12,888 | 39,299 | 4,737 | 0 | 0 | -199,755 | -2,677 | 0 | -1,453 | 0 | 0 | 0 |
Other Non-Current Liabilities | 135,730 | 106,181 | 105,305 | -638,339 | -625,571 | 90,065 | 160,940 | 142,955 | 118,691 | 93,268 | 74,221 | 57,152 | 49,364 | 38,389 | 26,278 | 18,818 | 11,870 | 7,812 | 3,975 | 5,409 | 61,909 |
Total Non-Current Liabilities | 3,413,296 | 4,466,844 | 3,124,345 | 2,818,318 | 2,754,664 | 2,655,592 | 1,059,201 | 828,217 | 774,188 | 734,607 | 722,200 | 65,088 | 51,929 | 40,859 | 29,920 | 221,250 | 211,725 | 209,120 | 203,975 | 205,409 | 261,909 |
Total Liabilities | 5,396,319 | 5,302,882 | 3,943,213 | 3,608,659 | 3,512,834 | 3,348,928 | 2,269,910 | 1,292,121 | 1,148,776 | 1,067,047 | 1,056,211 | 328,254 | 254,873 | 189,251 | 175,071 | 348,788 | 312,181 | 297,495 | 293,239 | 267,285 | 308,674 |
Common Stock | 1,548 | 1,512 | 1,565 | 1,605 | 1,627 | 1,620 | 1,629 | 1,699 | 1,733 | 1,772 | 1,783 | 1,808 | 2,015 | 1,959 | 1,924 | 1,746 | 1,694 | 1,662 | 1,603 | 1,529 | 1,268 |
Retained Earnings | 2,832,993 | 2,467,980 | 1,920,351 | 1,256,692 | 605,050 | 47,996 | -430,890 | -742,408 | -960,729 | -1,276,861 | -1,598,267 | -1,932,215 | -2,225,702 | -2,429,691 | -2,630,595 | -2,801,815 | -2,947,728 | -3,092,866 | -3,193,833 | -3,251,234 | -3,579,232 |
Accumulated Other Comprehensive Income/Loss | -100,436 | -95,330 | -140,332 | -69,105 | -20,201 | -45,144 | -48,912 | -21,930 | -56,222 | -41,453 | -17,611 | -2,091 | -1,640 | -1,259 | -5,741 | -10,682 | -24,350 | 3,053 | 1,296 | -7,066 | 455 |
Total Stockholders Equity | 4,794,138 | 4,597,155 | 4,360,187 | 4,530,014 | 4,251,296 | 3,657,958 | 3,191,860 | 3,310,723 | 3,224,370 | 3,120,878 | 2,945,335 | 2,629,431 | 2,345,754 | 2,156,250 | 2,177,605 | 1,758,482 | 1,568,770 | 1,358,552 | 954,693 | 624,214 | -125,931 |
Total Investments | 1,408,867 | 1,806,325 | 883,510 | 1,629,518 | 2,143,958 | 1,828,633 | 1,064,716 | 966,146 | 1,292,160 | 1,234,762 | 1,389,634 | 913,031 | 893,251 | 670,758 | 1,011,536 | 880,179 | 174,557 | 401,091 | 189,246 | 200,616 | 35,312 |
Total Debt | 4,650,246 | 4,535,979 | 3,174,617 | 2,858,937 | 2,776,912 | 2,671,435 | 1,560,632 | 662,913 | 640,087 | 624,288 | 604,851 | 0 | 0 | 0 | 199,755 | 199,755 | 199,855 | 199,855 | 200,000 | 201,749 | 256,846 |
Net Debt | 4,080,497 | 4,046,511 | 2,632,280 | 2,322,212 | 2,423,995 | 2,127,690 | 524,177 | 349,531 | 315,918 | 334,815 | 366,201 | -333,891 | -201,989 | -559,197 | -32,111 | 18,450 | 43,781 | 54,777 | 119,405 | 109,957 | 221,528 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 526,178 | 547,629 | 523,672 | 651,642 | 557,054 | 478,035 | 298,373 | 218,321 | 316,132 | 321,406 | 333,948 | 293,487 | 203,989 | 200,904 | 171,220 | 145,913 | 145,138 | 100,967 | 57,401 | 327,998 | 34,364 |
Depreciation & Amortization | 628,095 | 570,776 | 592,754 | 550,632 | 478,389 | 440,674 | 434,520 | 372,313 | 334,302 | 299,563 | 247,406 | 184,431 | 204,163 | 167,878 | 143,749 | 123,334 | 98,080 | 72,735 | 41,426 | 25,170 | 20,206 |
Deferred Income Tax | -12,286 | -22,987 | -104,971 | -47,794 | -33,821 | 933 | 2,339 | -869 | 7,308 | 4,098 | -25,880 | 27,343 | -5,819 | 53,628 | -29,401 | 81,706 | 81,698 | 65,272 | 38,510 | -258,669 | 408 |
Stock Based Compensation | 386,456 | 328,467 | 217,185 | 202,759 | 197,411 | 187,140 | 183,813 | 164,308 | 144,506 | 126,677 | 111,996 | 95,884 | 90,585 | 61,305 | 76,468 | 58,797 | 2 | 66,555 | 0 | 3,849 | 1,292 |
Change in Working Capital | -21,317 | -130,697 | -5,317 | -40,524 | -69,883 | -102,863 | 30,306 | -13,962 | 40,352 | 17,379 | 4,810 | -15,612 | 60,815 | -21,112 | 8,756 | 11,624 | -30,960 | -50,462 | -22,261 | -18,028 | -6,936 |
Accounts Receivable | 25,151 | -49,203 | -21,214 | -24,096 | -90,381 | -64,471 | -30,445 | -63,825 | 3,356 | -56,247 | -58,397 | -67,184 | -2,108 | -37,837 | -23,563 | -1,159 | 0 | -31,937 | 0 | -19,455 | -8,516 |
Inventory | 0 | 0 | 0 | -8,769 | -8,769 | -8,769 | 5,290 | -5,933 | 29,365 | 6,792 | -61,490 | -3,790 | 2,788 | -3,442 | 0 | 0 | 0 | -14,731 | 0 | 2,934 | 1,094 |
Accounts Payable | -27,081 | -39,825 | -26,499 | 8,769 | 8,769 | 8,769 | 42,238 | 33,232 | 18,491 | 51,624 | 94,698 | 40,533 | 59,653 | 15,184 | 0 | 0 | 0 | -12,965 | 0 | -1,032 | -130 |
Other Working Capital | -19,387 | -41,669 | 42,396 | -16,428 | 20,498 | -38,392 | 13,223 | 22,564 | -10,860 | 15,210 | 29,999 | 14,829 | 482 | 4,983 | 32,319 | 12,783 | -30,960 | 9,171 | -22,261 | -475 | 616 |
Other Non-Cash Items | 530,761 | 55,251 | 51,353 | 87,848 | 85,850 | 54,385 | 58,976 | 60,872 | 23,698 | -4,972 | -14,210 | -21,625 | -23,328 | -10,048 | 31,663 | 3,038 | 49,536 | -19,678 | 17,875 | 2,478 | 1,903 |
Net Cash Provided by Operating Activities | 1,564,576 | 1,348,439 | 1,274,676 | 1,404,563 | 1,215,000 | 1,058,304 | 1,008,327 | 800,983 | 866,298 | 764,151 | 658,070 | 563,908 | 530,405 | 452,555 | 402,455 | 424,412 | 343,494 | 235,389 | 131,967 | 82,798 | 51,237 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -583,981 | -578,894 | -458,302 | -545,230 | -731,872 | -562,077 | -405,741 | -414,778 | -316,289 | -444,983 | -318,627 | -260,073 | -219,846 | -182,862 | -192,045 | -108,147 | -115,386 | -100,462 | -69,328 | -26,947 | -12,342 |
Acquisitions Net | -523,499 | -106,171 | -872,091 | -598,825 | -127,999 | -201,337 | -79 | -369,073 | -95,439 | -141,147 | -386,532 | -30,657 | -336,680 | -550 | -12,668 | -5,779 | -83,719 | 7,875 | -5,127 | 1,717 | 9 |
Purchases of Investments | -93,694 | -1,461,890 | -17,975 | -932,604 | -1,782,849 | -1,840,148 | -873,697 | -326,497 | -781,061 | -692,879 | -1,225,409 | -494,885 | -752,592 | -880,110 | -1,146,993 | -790,351 | -533,069 | -550,614 | -395,871 | -215,633 | -187,674 |
Sales/Maturities of Investments | 396,231 | 576,917 | 732,180 | 1,434,082 | 1,628,001 | 1,085,229 | 775,050 | 652,769 | 722,577 | 845,939 | 746,017 | 475,135 | 530,065 | 1,234,223 | 1,016,171 | 545,336 | 367,652 | 415,771 | 264,308 | 66,099 | 211,753 |
Other Investing Activities | -65,383 | -278,200 | -6,122 | -4,322 | -28,255 | 399 | -2,066 | -2,098 | 782 | -2,494 | 5,745 | -2,628 | 12 | 422 | 176 | 1,443 | 82 | 723 | 400 | -9,011 | -2,663 |
Net Cash Used for Investing Activities | -870,326 | -1,848,238 | -622,310 | -646,899 | -1,042,974 | -1,517,934 | -506,533 | -459,677 | -469,430 | -435,564 | -1,178,806 | -313,108 | -779,041 | 171,123 | -335,359 | -357,498 | -364,440 | -226,707 | -205,618 | -183,775 | 9,083 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -1,337,583 | 1,247,388 | 0 | 0 | 0 | 133,404 | 870,445 | 0 | 0 | 0 | 660,873 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 0 | -57,432 | -145,616 |
Common Stock Issued | 0 | 0 | 56,462 | 0 | 0 | 0 | 0 | 55,680 | 0 | 0 | 0 | 63,707 | 0 | 25,252 | 45,776 | 21,724 | 21,966 | 31,621 | 27,918 | 216,530 | 13,754 |
Common Stock Repurchased | -473,988 | -654,046 | -608,010 | -522,255 | -193,588 | -334,519 | -750,000 | -361,194 | -373,794 | -302,606 | -268,647 | -160,419 | -141,468 | -324,070 | -92,425 | -66,497 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 1,215,999 | -149,963 | -26,167 | -39,748 | -30,053 | 165,438 | 113,163 | -3,811 | 19,529 | 34,878 | 43,801 | 45,176 | 32,985 | 29,982 | 74,749 | 2,236 | 11,176 | 20,862 | 32,511 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -595,572 | 443,379 | -634,177 | -562,003 | -223,641 | -35,677 | 233,608 | -365,005 | -354,265 | -267,728 | 436,027 | -115,243 | -108,483 | -294,088 | -17,676 | -42,537 | 33,142 | 52,460 | 60,429 | 159,098 | -131,862 |
Effect of Forex Changes on Cash | 11,597 | 3,868 | -12,918 | -11,376 | 10,935 | 2,466 | -12,844 | 12,912 | -7,907 | -10,036 | -10,532 | -3,655 | -89 | -2,259 | 1,141 | 854 | -1,200 | 3,341 | 2,025 | -1,647 | 1,208 |
Net Change in Cash | 111,574 | -52,552 | 5,271 | 184,285 | -40,680 | -492,841 | 722,558 | -10,787 | 34,696 | 50,823 | -95,241 | 131,902 | -357,208 | 327,331 | 50,561 | 25,231 | 10,996 | 64,483 | -11,197 | 56,474 | -70,334 |
Cash at End of Period | 1,977,980 | 490,470 | 543,022 | 537,751 | 353,466 | 544,146 | 1,036,987 | 313,382 | 324,169 | 289,473 | 238,650 | 333,891 | 201,989 | 559,197 | 231,866 | 181,305 | 156,074 | 145,078 | 80,595 | 91,792 | 35,318 |
Cash at Start of Period | 1,866,406 | 543,022 | 537,751 | 353,466 | 394,146 | 1,036,987 | 314,429 | 324,169 | 289,473 | 238,650 | 333,891 | 201,989 | 559,197 | 231,866 | 181,305 | 156,074 | 145,078 | 80,595 | 91,792 | 35,318 | 105,652 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,564,576 | 1,348,439 | 1,274,676 | 1,404,563 | 1,215,000 | 1,058,304 | 1,008,327 | 800,983 | 866,298 | 764,151 | 658,070 | 563,908 | 530,405 | 452,555 | 402,455 | 424,412 | 343,494 | 235,389 | 131,967 | 82,798 | 51,237 |
Capital Expenditure | -656,295 | -730,040 | -458,302 | -545,230 | -731,872 | -562,077 | -405,741 | -414,778 | -316,289 | -444,983 | -318,627 | -260,073 | -219,846 | -182,862 | -192,045 | -108,147 | -115,386 | -100,462 | -69,328 | -26,947 | -12,342 |
Free Cash Flow | 908,281 | 618,399 | 816,374 | 859,333 | 483,128 | 496,227 | 602,586 | 386,205 | 550,009 | 319,168 | 339,443 | 303,835 | 310,559 | 269,693 | 210,410 | 316,265 | 228,108 | 134,927 | 62,639 | 55,851 | 38,895 |