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 | 6,501,978 | 9,617,203 | 7,320,104 | 3,327,957 | 3,128,909 | 3,589,427 | 3,374,950 | 3,071,976 | 2,677,203 | 3,651,335 | 2,445,548 | 2,616,416 | 2,745,420 | 2,869,005 | 2,362,764 | 2,005,394 | 2,467,115 | 2,336,187 | 2,368,506 | 2,107,499 | 1,513,737 |
Revenue Growth | - | 31.38% | 119.96% | 6.36% | -12.83% | 6.35% | 9.86% | 14.75% | -26.68% | 49.31% | -6.53% | -4.70% | -4.31% | 21.43% | 17.82% | -18.72% | 5.60% | -1.36% | 12.38% | 39.22% | |
Cost of Revenue | 7,271,235 | 8,431,294 | 4,245,517 | 2,329,986 | 2,134,056 | 2,331,649 | 2,157,694 | 1,961,996 | 1,706,627 | 2,454,463 | 1,674,700 | 1,755,011 | 1,835,425 | 1,891,946 | 1,616,842 | 1,521,532 | 1,859,441 | 1,713,696 | 1,817,692 | 1,684,101 | 1,201,388 |
Gross Profit | -769,257 | 1,185,909 | 3,074,587 | 997,971 | 994,853 | 1,257,778 | 1,217,256 | 1,109,980 | 970,576 | 1,196,872 | 770,848 | 861,405 | 909,995 | 977,059 | 745,922 | 483,862 | 607,674 | 622,491 | 550,814 | 423,398 | 312,349 |
Gross Profit Margin | -8.77% | 12.33% | 42.00% | 29.99% | 31.80% | 35.04% | 36.07% | 36.13% | 36.25% | 32.78% | 31.52% | 32.92% | 33.15% | 34.06% | 31.57% | 24.13% | 24.63% | 26.65% | 23.26% | 20.09% | 20.63% |
Research and Development | 89,452 | 85,725 | 71,981 | 54,026 | 59,214 | 58,287 | 70,054 | 84,330 | 80,475 | 102,871 | 88,310 | 82,246 | 78,919 | 77,083 | 58,394 | 60,918 | 67,292 | 62,691 | 46,299 | 41,675 | 31,273 |
General and Administrative Expenses | 651,155 | 919,493 | 524,145 | 441,482 | 429,827 | 533,368 | 446,090 | 437,901 | 380,464 | 512,274 | 355,135 | 162,889 | 313,227 | 312,136 | 265,722 | 225,021 | 255,132 | 244,969 | 237,856 | 219,725 | 157,737 |
Total Operating Expenses | 1,568,753 | 945,028 | 596,126 | 495,508 | 489,041 | 591,655 | 516,144 | 522,231 | 460,939 | 615,145 | 443,445 | 245,135 | 392,146 | 389,219 | 324,116 | 285,939 | 360,968 | 307,660 | 284,155 | 259,502 | 193,868 |
Operating Income or Loss | -2,338,010 | 251,881 | 2,470,061 | -100,877 | 505,812 | 666,123 | 911,540 | 587,749 | 574,551 | 442,435 | 271,298 | 582,909 | 406,164 | 587,840 | 414,848 | 186,280 | 220,917 | 284,768 | 145,161 | 142,460 | 71,844 |
Operating Margin | -35.93% | 2.62% | 33.74% | -3.03% | 16.17% | 18.56% | 27.01% | 19.13% | 21.46% | 12.12% | 11.09% | 22.28% | 14.79% | 20.49% | 17.56% | 9.29% | 8.95% | 12.19% | 6.13% | 6.76% | 4.75% |
Interest Expense | 155,302 | 116,072 | 122,973 | 61,476 | 73,116 | 57,695 | 52,405 | 115,350 | 65,181 | 132,722 | 41,358 | 31,559 | 32,800 | 37,574 | 25,533 | 24,584 | 38,175 | 0 | 0 | 0 | 0 |
EBITDA | -2,031,895 | 792,754 | 2,867,504 | 875,132 | 678,619 | 943,250 | 950,379 | 843,547 | 806,614 | 652,470 | 358,109 | 683,356 | 506,413 | 684,950 | 513,214 | 285,370 | 333,203 | 420,366 | 468,918 | 281,331 | 215,749 |
Depreciation and Amortization | 574,306 | 429,944 | 300,841 | 254,000 | 231,984 | 213,484 | 200,698 | 196,928 | 226,169 | 260,076 | 103,572 | 107,370 | 99,020 | 96,753 | 95,578 | 100,513 | 111,685 | 106,855 | 112,950 | 117,435 | 97,268 |
Income Before Tax | -2,761,503 | 246,738 | 2,433,444 | 133,618 | 373,519 | 562,950 | 794,701 | 446,798 | 515,264 | 358,187 | 213,179 | 544,427 | 374,593 | 550,623 | 392,103 | 160,273 | 183,343 | 277,819 | 133,386 | 149,929 | 71,844 |
Income Tax Expense | 195,350 | 430,277 | 390,588 | 29,446 | 54,425 | 88,161 | 144,826 | 431,817 | 96,263 | 29,122 | 18,484 | 136,322 | 82,533 | -130,014 | 92,719 | -7,028 | -6,539 | 55,078 | 2,192 | 27,593 | 17,005 |
Net Income | -1,872,422 | 1,573,476 | 2,042,856 | 123,672 | 375,764 | 533,228 | 693,562 | 54,850 | 643,675 | 334,906 | 133,316 | 413,171 | 311,536 | 436,280 | 323,720 | 178,368 | 194,202 | 229,690 | 142,969 | 114,867 | 54,839 |
Net Income Margin | -29.53% | 16.36% | 27.91% | 3.72% | 12.01% | 14.86% | 20.55% | 1.79% | 24.04% | 9.17% | 5.45% | 15.79% | 11.35% | 15.21% | 13.70% | 8.89% | 7.87% | 9.83% | 6.04% | 5.45% | 3.62% |
EPS | -16.29 | 13.41 | 17.44 | 1.07 | 3.53 | 5.03 | 6.40 | 0.49 | 5.73 | 3.01 | 1.69 | 4.93 | 3.49 | 4.82 | 3.54 | 1.95 | 2.13 | 2.41 | 1.51 | 1.24 | 0.66 |
EPS Diluted | -16.29 | 13.36 | 17.34 | 1.06 | 3.52 | 5.02 | 6.34 | 0.49 | 5.68 | 3.00 | 1.69 | 4.90 | 3.47 | 4.77 | 3.51 | 1.94 | 2.10 | 2.36 | 1.47 | 1.20 | 0.65 |
Weighted Average Shares Out | - | 117,317 | 117,120 | 115,841 | 106,402 | 105,949 | 108,427 | 110,914 | 112,379 | 111,182 | 78,696 | 83,839 | 89,189 | 90,522 | 91,393 | 91,512 | 91,338 | 95,254 | 94,624 | 92,696 | 83,134 |
Weighted Average Shares Out Diluted | - | 117,766 | 117,793 | 116,536 | 106,808 | 106,321 | 109,458 | 112,380 | 113,239 | 111,556 | 79,102 | 84,322 | 89,884 | 91,522 | 92,184 | 92,046 | 92,530 | 97,216 | 97,136 | 95,495 | 85,054 |
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 | 1,664,519 | 889,900 | 1,499,142 | 439,272 | 746,724 | 613,110 | 555,320 | 1,137,303 | 2,269,756 | 213,734 | 2,489,768 | 477,239 | 477,696 | 469,416 | 529,650 | 308,791 | 253,303 | 130,551 | 149,499 | 58,570 | 46,390 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,664,519 | 889,900 | 1,499,142 | 439,272 | 746,724 | 613,110 | 555,320 | 1,137,303 | 2,269,756 | 213,734 | 2,489,768 | 477,239 | 477,696 | 469,416 | 529,650 | 308,791 | 253,303 | 130,551 | 149,499 | 58,570 | 46,390 |
Net Receivables | 1,018,488 | 1,835,210 | 1,190,970 | 556,922 | 530,838 | 612,651 | 697,887 | 619,393 | 543,105 | 495,550 | 457,472 | 518,268 | 449,025 | 399,874 | 384,934 | 336,898 | 347,529 | 425,362 | 400,053 | 387,463 | 341,551 |
Inventory | 1,657,688 | 2,161,287 | 2,076,031 | 812,920 | 750,237 | 768,984 | 700,540 | 592,781 | 450,263 | 508,728 | 358,361 | 436,049 | 428,145 | 431,495 | 389,210 | 347,506 | 538,857 | 472,826 | 378,302 | 411,023 | 338,757 |
Other Current Assets | 328,915 | 330,522 | 420,774 | 198,867 | 178,385 | 230,364 | 44,674 | 128,086 | 43,494 | 682,205 | 43,249 | 51,359 | 52,447 | 54,835 | 44,404 | 38,892 | 39,234 | 24,699 | 33,000 | 16,607 | 20,712 |
Total Current Assets | 4,669,610 | 5,216,919 | 5,186,917 | 2,007,981 | 2,206,184 | 2,225,109 | 1,998,421 | 2,477,563 | 3,306,618 | 1,831,003 | 3,348,850 | 1,482,915 | 1,407,313 | 1,355,620 | 1,348,198 | 1,032,087 | 1,159,152 | 1,053,438 | 960,854 | 873,663 | 747,410 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 9,258,452 | 9,632,609 | 6,962,997 | 5,909,616 | 5,354,625 | 4,909,473 | 3,021,084 | 2,493,310 | 2,360,140 | 2,484,738 | 1,231,868 | 1,357,069 | 1,296,571 | 1,129,480 | 1,006,313 | 1,026,883 | 1,012,348 | 1,038,543 | 980,575 | 966,817 | 895,984 |
Goodwill | 1,637,758 | 1,629,729 | 1,617,627 | 1,597,627 | 1,665,520 | 1,578,785 | 1,567,169 | 1,610,355 | 1,540,032 | 2,893,811 | 243,262 | 284,203 | 276,966 | 273,145 | 272,238 | 292,721 | 278,767 | 270,185 | 251,100 | 0 | 0 |
Intangible Assets | 246,078 | 261,858 | 287,870 | 308,947 | 349,105 | 354,622 | 386,143 | 421,503 | 354,564 | 1,733,047 | 44,125 | 88,203 | 94,464 | 130,281 | 713,570 | 712,587 | 167,011 | 171,354 | 151,951 | 394,470 | 404,128 |
Long Term Investments | 1,179,598 | 1,381,559 | 1,150,553 | 897,708 | 656,244 | 579,813 | 528,722 | 534,064 | 457,533 | 455,417 | 194,042 | 212,178 | 207,141 | 198,427 | 180,690 | 146,084 | 121,951 | 128,170 | 111,633 | 0 | 0 |
Tax Assets | 0 | 22,433 | 46,434 | 18,797 | 20,317 | 15,275 | 17,029 | 25,108 | 61,132 | 76,025 | 62,440 | 65,667 | 64,512 | -601,853 | 109,570 | 81,441 | 74,838 | 26,938 | 33,000 | 0 | 0 |
Other Non-Current Assets | 463,690 | 125,545 | 204,124 | 233,442 | 198,951 | 197,786 | 63,106 | 188,869 | 81,188 | 140,973 | 98,516 | 94,562 | 90,324 | 718,724 | -290,260 | -227,525 | 29,728 | 141,822 | 41,255 | 312,293 | 395,223 |
Total Non-Current Assets | 12,785,576 | 13,053,733 | 10,269,605 | 8,966,137 | 8,244,762 | 7,635,754 | 5,583,253 | 5,273,209 | 4,854,589 | 7,784,011 | 1,874,253 | 2,101,882 | 2,029,978 | 1,848,204 | 1,719,883 | 1,739,470 | 1,684,643 | 1,777,012 | 1,569,514 | 1,673,580 | 1,695,335 |
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 | 17,455,186 | 18,270,652 | 15,456,522 | 10,974,118 | 10,450,946 | 9,860,863 | 7,581,674 | 7,750,772 | 8,161,207 | 9,615,014 | 5,223,103 | 3,584,797 | 3,437,291 | 3,203,824 | 3,068,081 | 2,771,557 | 2,843,795 | 2,830,450 | 2,530,368 | 2,547,243 | 2,442,745 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,070,717 | 2,088,045 | 2,052,001 | 647,986 | 483,221 | 574,138 | 522,516 | 418,537 | 281,874 | 239,572 | 231,705 | 194,064 | 172,866 | 184,472 | 175,183 | 170,287 | 224,333 | 198,817 | 202,488 | 222,142 | 202,410 |
Short Term Debt | 3,012 | 662,105 | 37,643 | 421,523 | 826,974 | 210,473 | 307,294 | 422,012 | 247,544 | 674,994 | 711,096 | 24,554 | 12,700 | 14,416 | 8,983 | 36,310 | 26,202 | 16,627 | 50,731 | 57,564 | 45,047 |
Tax Payables | 110,514 | 255,155 | 134,876 | 27,667 | 32,251 | 32,461 | 60,871 | 54,937 | 254,416 | 69,432 | 19,554 | 31,879 | 29,451 | 31,630 | 23,780 | 2,393 | 7,645 | 23,931 | 61,775 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | -522,516 | -418,537 | -281,874 | -306,517 | 10,370 | 17,896 | 13,955 | 18,819 | -175,183 | -170,287 | -224,333 | 155,365 | 159,822 | 118,564 | 88,048 |
Other Current Liabilities | 726,477 | 555,157 | 516,495 | 777,159 | 459,403 | 591,924 | 292,492 | 305,439 | 356,269 | 632,687 | 167,161 | 167,970 | 156,037 | 151,841 | 141,317 | 149,431 | 173,689 | 163,542 | 167,955 | 142,211 | 126,289 |
Total Current Liabilities | 1,910,720 | 3,560,462 | 2,741,015 | 1,874,335 | 1,801,849 | 1,408,996 | 1,183,173 | 1,200,925 | 1,140,103 | 1,616,685 | 1,139,886 | 436,363 | 385,009 | 401,178 | 364,177 | 358,421 | 431,869 | 402,917 | 482,949 | 421,917 | 373,746 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,565,990 | 3,654,683 | 3,314,241 | 2,131,316 | 2,884,146 | 2,977,607 | 1,402,411 | 1,415,360 | 2,121,718 | 3,142,163 | 2,223,035 | 1,054,310 | 686,588 | 749,257 | 851,927 | 776,403 | 906,062 | 707,311 | 681,859 | 775,889 | 899,584 |
Deferred Revenue | 0 | 78,027 | 0 | 272,880 | 388,893 | 342,972 | 0 | 614 | 0 | 0 | 2,010 | 2,444 | 3,362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 558,430 | 480,770 | 353,279 | 394,852 | 397,858 | 382,982 | 370,389 | 412,739 | 736,317 | 56,884 | 129,188 | 63,368 | 77,903 | 109,570 | 81,441 | 52,414 | 107,089 | 100,868 | 193,950 | 248,751 |
Other Non-Current Liabilities | 1,487,815 | 753,951 | 729,649 | 809,581 | 901,505 | 982,822 | 854,000 | 946,402 | 544,043 | 1,437,793 | 312,653 | 219,716 | 366,956 | 296,659 | 266,661 | 301,974 | 387,679 | 280,467 | 236,594 | 225,212 | 209,289 |
Total Non-Current Liabilities | 5,053,805 | 5,045,091 | 4,524,660 | 3,294,176 | 4,180,503 | 4,358,287 | 2,639,393 | 2,732,151 | 3,078,500 | 4,597,016 | 2,594,582 | 1,405,658 | 1,120,274 | 1,123,819 | 1,228,158 | 1,159,818 | 1,346,155 | 1,094,867 | 1,019,321 | 1,195,051 | 1,357,624 |
Total Liabilities | 6,964,525 | 8,605,553 | 7,265,675 | 5,168,511 | 5,982,352 | 5,767,283 | 3,822,566 | 3,933,076 | 4,218,603 | 6,213,701 | 3,734,468 | 1,842,021 | 1,505,283 | 1,524,997 | 1,592,335 | 1,518,239 | 1,778,024 | 1,497,784 | 1,502,270 | 1,616,968 | 1,731,370 |
Common Stock | 1,176 | 1,174 | 1,172 | 1,170 | 1,069 | 1,061 | 1,056 | 1,105 | 1,125 | 1,122 | 780 | 801 | 889 | 888 | 916 | 915 | 910 | 947 | 949 | 467 | 419 |
Retained Earnings | 5,495,697 | 6,987,015 | 5,601,277 | 3,096,539 | 3,155,252 | 2,943,478 | 2,566,050 | 2,035,163 | 2,121,931 | 1,615,407 | 1,410,651 | 1,500,358 | 1,744,684 | 1,798,117 | 1,560,519 | 1,287,983 | 1,165,503 | 1,023,022 | 838,162 | 727,874 | 641,914 |
Accumulated Other Comprehensive Income/Loss | -469,770 | -528,526 | -560,662 | -392,450 | -326,132 | -395,735 | -350,682 | -225,668 | -412,412 | -421,288 | -62,413 | 116,245 | 85,264 | -222,922 | -164,196 | -91,860 | -100,642 | 99,885 | -10,058 | 12,047 | 46,203 |
Total Stockholders Equity | 10,240,595 | 9,412,180 | 7,982,627 | 5,625,266 | 4,268,227 | 3,932,250 | 3,585,321 | 3,674,549 | 3,795,062 | 3,254,392 | 1,359,465 | 1,627,361 | 1,833,598 | 1,591,277 | 1,416,074 | 1,205,696 | 1,065,771 | 1,278,305 | 1,028,098 | 930,275 | 711,375 |
Total Investments | 1,179,598 | 1,381,559 | 1,150,553 | 897,708 | 656,244 | 579,813 | 528,722 | 534,064 | 457,533 | 455,417 | 194,042 | 212,178 | 207,141 | 198,427 | 180,690 | 146,084 | 121,951 | 128,170 | 111,633 | 0 | 0 |
Total Debt | 3,569,002 | 4,311,027 | 3,217,100 | 2,394,239 | 3,572,058 | 3,073,394 | 1,705,210 | 1,837,372 | 2,369,262 | 3,852,019 | 2,934,131 | 1,078,864 | 699,288 | 763,673 | 860,910 | 812,713 | 932,264 | 723,938 | 732,590 | 833,453 | 944,631 |
Net Debt | 1,904,483 | 3,421,127 | 1,717,958 | 1,954,967 | 2,825,334 | 2,460,284 | 1,149,890 | 700,069 | 99,506 | 3,638,285 | 444,363 | 601,625 | 221,592 | 294,257 | 331,260 | 503,922 | 678,961 | 593,387 | 583,091 | 774,883 | 898,241 |
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 | -1,838,268 | 1,573,476 | 2,815,131 | 199,942 | 446,615 | 604,357 | 739,139 | 99,468 | 680,769 | 360,064 | 160,906 | 439,834 | 330,127 | 464,363 | 337,359 | 189,623 | 194,202 | 229,690 | 142,969 | 114,867 | 54,839 |
Depreciation & Amortization | 574,306 | 429,944 | 300,841 | 254,000 | 231,984 | 213,484 | 200,698 | 196,928 | 226,169 | 260,076 | 103,572 | 107,370 | 99,020 | 96,753 | 95,578 | 100,513 | 111,685 | 106,855 | 112,950 | 117,435 | 97,268 |
Deferred Income Tax | 170,864 | 100,877 | 93,339 | -38,500 | -1,976 | 14,394 | 49,164 | -41,941 | 21,121 | -136,298 | -64,947 | 64,865 | -14,587 | 14,682 | 92,719 | 1,720 | -12,048 | -9,128 | -60,856 | 10,185 | -8,130 |
Stock Based Compensation | 31,523 | 36,545 | 30,474 | 20,120 | 22,837 | 19,680 | 15,228 | 19,404 | 17,031 | 15,188 | 14,267 | 10,164 | 15,211 | 27,069 | 15,694 | 307 | 18,467 | 0 | 0 | 0 | 0 |
Change in Working Capital | 423,908 | -1,612,617 | -1,414,702 | 111,722 | -86,532 | -114,339 | -151,965 | -392,263 | 239,195 | -41,534 | 57,160 | -31,003 | -47,710 | -49,614 | -85,788 | 104,131 | -8,419 | -78,963 | 57,425 | -70,781 | 20,618 |
Accounts Receivable | -350,655 | -350,655 | -786,121 | -49,295 | 100,118 | -18,220 | -97,448 | -74,545 | -42,816 | -8,788 | 36,221 | -65,906 | -25,992 | -16,435 | -57,414 | 1,269 | 90,481 | 0 | 0 | 0 | 0 |
Inventory | -962,924 | -962,924 | -1,609,642 | -127,401 | 51,978 | -46,304 | -124,067 | -101,545 | 25,974 | 27,649 | -6,486 | -1,810 | 7,364 | -41,749 | -58,582 | 180,132 | -87,929 | -70,636 | 38,626 | -73,022 | -18,077 |
Accounts Payable | 1,313,579 | -283,411 | 1,287,072 | 143,939 | -31,519 | -12,234 | 73,730 | 53,421 | 43,953 | 23,745 | 28,296 | 21,316 | -16,798 | -11,971 | 13,463 | -53,543 | 33,452 | 0 | 0 | 0 | 0 |
Other Working Capital | 1,737,487 | -15,627 | -306,011 | 144,479 | -207,109 | -37,581 | -4,180 | -269,594 | 212,084 | -84,140 | -871 | 15,397 | -12,284 | 20,541 | 16,745 | -23,727 | -44,423 | -8,327 | 18,799 | 2,241 | 38,695 |
Other Non-Cash Items | 1,786,141 | 797,096 | 82,766 | -203,027 | 185,986 | -18,202 | -306,099 | 422,383 | -450,882 | -96,807 | 221,651 | -158,371 | 106,705 | -95,664 | -124,253 | -37,769 | 11,860 | -2,549 | 15,838 | -2,380 | 4,412 |
Net Cash Provided by Operating Activities | 603,175 | 1,325,321 | 1,907,849 | 344,257 | 798,914 | 719,374 | 546,165 | 303,979 | 733,403 | 360,689 | 492,609 | 432,859 | 488,766 | 457,589 | 331,309 | 358,525 | 315,747 | 242,542 | 376,294 | 168,862 | 191,555 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -2,014,150 | -2,149,281 | -1,261,646 | -953,667 | -850,477 | -851,796 | -699,991 | -317,703 | -196,654 | -227,649 | -110,576 | -155,346 | -280,873 | -197,746 | -75,478 | -100,786 | -99,736 | -98,740 | -99,847 | -70,080 | -57,652 |
Acquisitions Net | -383,238 | -426,228 | -162,945 | 289,791 | -13,999 | -822,569 | 396,566 | -39,825 | 3,116,837 | -1,991,451 | 104,718 | -2,565 | 6,286 | -13,164 | -16,027 | -20,457 | -63,960 | -29,581 | -25,970 | -7,473 | -785,247 |
Purchases of Investments | 145,742 | 0 | -706 | -6,488 | -2,427 | 851,796 | -270 | -275 | 196,654 | 227,649 | -33,425 | 155,346 | -1,615 | -10,868 | -1,338 | -387 | -3,452 | -5,023 | -4,312 | -521 | -12,881 |
Sales/Maturities of Investments | -1,580 | 0 | 1,942 | 3,774 | 903 | 384 | 699,991 | 317,703 | 305 | 998 | 649 | 169 | 280,873 | 1,670 | 652 | 100,786 | 6,000 | 414 | 0 | 3,135 | 0 |
Other Investing Activities | 23,351 | -205,651 | 706 | 287,077 | 2,427 | -841,440 | -699,991 | -317,703 | -196,654 | -170,099 | -7,499 | -155,346 | -305,832 | 11,494 | 0 | -100,786 | -2,556 | 0 | -14,991 | -3,088 | -12,848 |
Net Cash Used for Investing Activities | -2,312,157 | -2,781,160 | -1,422,649 | -666,590 | -863,573 | -1,663,625 | -303,695 | -357,803 | 2,920,488 | -2,160,552 | -46,133 | -157,742 | -301,161 | -208,614 | -92,191 | -121,630 | -163,704 | -132,930 | -145,120 | -78,027 | -868,628 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -158,026 | 944,199 | 867,554 | -1,112,832 | 339,798 | 1,296,228 | -113,567 | -612,458 | -1,416,023 | -278,276 | 1,876,355 | 379,811 | -63,811 | -100,176 | 48,527 | -120,032 | 206,963 | -26,710 | -104,970 | -191,480 | 715,956 |
Common Stock Issued | 2,236,750 | 0 | 0 | 1,453,888 | 0 | 4,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,949 | 21,395 | 154,208 | 11,907 |
Common Stock Repurchased | 0 | -27,468 | -13,338 | 0 | -5,143 | -11,031 | -500,000 | -250,000 | -2,194 | -1,549 | -150,000 | -582,298 | -63,575 | -178,132 | -14,945 | -5,812 | -168,952 | -101,209 | -31,837 | 0 | -827 |
Dividends Paid | -268,925 | -187,188 | -184,429 | -177,853 | -161,818 | -152,204 | -144,596 | -140,557 | -135,353 | -119,302 | -84,102 | -78,107 | -69,113 | -57,759 | -49,643 | -56,141 | -55,935 | -40,031 | -31,582 | -29,847 | -30,142 |
Other Financing Activities | 2,158,498 | -105,632 | -57,900 | -94,599 | -719 | -101,337 | -28,363 | -83,853 | -24,333 | -79,319 | -32,924 | -7,452 | 19,205 | 6,948 | 8,123 | -10,507 | 4,303 | 6,331 | 3,469 | -5,510 | -15,429 |
Net Cash Used Provided by Financing Activities | 1,731,620 | 623,911 | 611,887 | 50,212 | 177,261 | 1,042,687 | -786,526 | -1,086,868 | -1,577,903 | -478,325 | 1,609,329 | -288,046 | -177,294 | -333,837 | -7,938 | -180,783 | -13,621 | -139,670 | -143,525 | -69,229 | 686,332 |
Effect of Forex Changes on Cash | 40,213 | 222,686 | -37,217 | -35,331 | 21,012 | -40,646 | -37,927 | 8,239 | -19,966 | 2,154 | -43,276 | 12,472 | -2,031 | -5,538 | -10,321 | -624 | -15,670 | 11,110 | 3,280 | -9,426 | 1,958 |
Net Change in Cash | 62,851 | -609,242 | 1,059,870 | -307,452 | 133,614 | 57,790 | -581,983 | -1,132,453 | 2,056,022 | -2,276,034 | 2,012,529 | -457 | 8,280 | -60,234 | 220,859 | 55,488 | 122,752 | -18,948 | 90,929 | 12,180 | 11,217 |
Cash at End of Period | 6,440,459 | 889,900 | 1,499,142 | 439,272 | 746,724 | 613,110 | 555,320 | 1,137,303 | 2,269,756 | 213,734 | 2,489,768 | 477,239 | 477,696 | 469,416 | 529,650 | 308,791 | 253,303 | 130,551 | 149,499 | 58,570 | 46,390 |
Cash at Start of Period | 6,377,608 | 1,499,142 | 439,272 | 746,724 | 613,110 | 555,320 | 1,137,303 | 2,269,756 | 213,734 | 2,489,768 | 477,239 | 477,696 | 469,416 | 529,650 | 308,791 | 253,303 | 130,551 | 149,499 | 58,570 | 46,390 | 35,173 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 603,175 | 1,325,321 | 1,907,849 | 344,257 | 798,914 | 719,374 | 546,165 | 303,979 | 733,403 | 360,689 | 492,609 | 432,859 | 488,766 | 457,589 | 331,309 | 358,525 | 315,747 | 242,542 | 376,294 | 168,862 | 191,555 |
Capital Expenditure | -2,014,150 | -2,149,281 | -1,261,646 | -953,667 | -850,477 | -851,796 | -699,991 | -317,703 | -196,654 | -227,649 | -110,576 | -155,346 | -280,873 | -197,746 | -75,478 | -100,786 | -99,736 | -98,740 | -99,847 | -70,080 | -57,652 |
Free Cash Flow | -1,410,975 | -823,960 | 646,203 | -609,410 | -51,563 | -132,422 | -153,826 | -13,724 | 536,749 | 133,040 | 382,033 | 277,513 | 207,893 | 259,843 | 255,831 | 257,739 | 216,011 | 143,802 | 276,447 | 98,782 | 133,903 |