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 | 2,467,743 | 2,269,949 | 2,065,553 | 1,906,715 | 1,681,297 | 1,515,892 | 1,293,636 | 1,095,250 | 988,465 | 942,753 | 936,021 | 861,260 | 798,018 | 691,449 | 580,236 | 516,885 | 478,339 | 385,340 | 263,640 | 158,036 | 134,539 |
Revenue Growth | - | 9.90% | 8.33% | 13.41% | 10.91% | 17.18% | 18.11% | 10.80% | 4.85% | 0.72% | 8.68% | 7.92% | 15.41% | 19.17% | 12.26% | 8.06% | 24.13% | 46.16% | 66.82% | 17.46% | |
Cost of Revenue | 283,300 | 271,298 | 250,641 | 257,984 | 225,264 | 166,273 | 155,885 | 150,164 | 146,860 | 147,246 | 153,386 | 146,692 | 139,516 | 119,014 | 100,879 | 97,236 | 91,414 | 78,047 | 56,727 | 20,463 | 18,277 |
Gross Profit | 2,184,443 | 1,998,651 | 1,814,912 | 1,648,731 | 1,456,033 | 1,349,619 | 1,137,751 | 945,086 | 841,605 | 795,507 | 782,635 | 714,568 | 658,502 | 572,435 | 479,357 | 419,649 | 386,925 | 307,293 | 206,913 | 137,573 | 116,262 |
Gross Profit Margin | 88.10% | 88.05% | 87.87% | 86.47% | 86.60% | 89.03% | 87.95% | 86.29% | 85.14% | 84.38% | 83.61% | 82.97% | 82.52% | 82.79% | 82.61% | 81.19% | 80.89% | 79.75% | 78.48% | 87.05% | 86.42% |
Research and Development | 520,043 | 494,869 | 433,661 | 404,870 | 355,371 | 298,210 | 233,802 | 202,746 | 183,093 | 168,831 | 165,421 | 151,439 | 132,628 | 108,530 | 88,990 | 79,856 | 71,594 | 56,481 | 49,406 | 30,688 | 26,281 |
General and Administrative Expenses | 938,779 | 855,135 | 772,871 | 715,377 | 587,707 | 521,200 | 413,580 | 338,640 | 269,515 | 253,603 | 246,376 | 218,907 | 205,178 | 180,357 | 155,096 | 137,264 | 134,887 | 115,108 | 86,901 | 43,285 | 39,824 |
Total Operating Expenses | 1,476,741 | 1,372,516 | 1,222,254 | 1,135,460 | 959,677 | 834,579 | 661,177 | 554,358 | 465,363 | 441,828 | 435,185 | 392,705 | 364,249 | 306,876 | 260,089 | 233,446 | 217,194 | 180,524 | 142,657 | 75,157 | 87,254 |
Operating Income or Loss | 707,702 | 626,135 | 592,658 | 513,271 | 496,356 | 515,040 | 476,574 | 390,728 | 376,242 | 353,679 | 347,450 | 321,863 | 294,253 | 265,559 | 219,268 | 183,477 | 169,731 | 126,769 | 36,156 | 58,840 | 45,978 |
Operating Margin | 26.52% | 27.58% | 28.69% | 26.92% | 29.52% | 33.98% | 36.84% | 35.67% | 38.06% | 37.52% | 37.12% | 37.37% | 36.87% | 38.41% | 37.79% | 35.50% | 35.48% | 32.90% | 13.71% | 37.23% | 34.17% |
Interest Expense | 49,476 | 47,145 | 22,726 | 12,405 | 10,988 | 3,461 | 59 | 86 | 221 | 325 | 779 | 1,169 | 2,661 | 3,332 | 4,488 | 10,401 | 9,342 | 0 | 3,013 | 0 | 0 |
EBITDA | 863,792 | 758,639 | 707,221 | 620,138 | 581,631 | 575,556 | 539,355 | 466,306 | 445,829 | 431,349 | 430,474 | 404,359 | 381,630 | 334,145 | 280,844 | 244,157 | 226,126 | 165,718 | 119,901 | 66,947 | 55,489 |
Depreciation and Amortization | 146,705 | 132,504 | 137,284 | 129,060 | 106,246 | 78,975 | 59,255 | 67,678 | 69,587 | 19,394 | 23,388 | 80,701 | 26,443 | 65,955 | 48,760 | 64,186 | 50,093 | 38,949 | 27,463 | 8,107 | 7,588 |
Income Before Tax | 683,517 | 592,138 | 575,315 | 515,354 | 493,925 | 522,583 | 487,085 | 395,694 | 380,315 | 356,765 | 348,139 | 322,489 | 293,547 | 264,858 | 216,394 | 173,529 | 166,691 | 124,263 | 33,061 | 63,111 | 47,901 |
Income Tax Expense | 115,751 | 91,726 | 51,605 | 60,727 | 60,038 | 71,288 | 67,710 | 136,443 | 114,679 | 104,244 | 93,449 | 77,162 | 90,064 | 84,183 | 63,262 | 57,138 | 55,020 | 41,871 | 18,905 | 19,208 | 13,334 |
Net Income | 567,766 | 500,412 | 523,710 | 454,627 | 433,887 | 451,295 | 419,375 | 259,251 | 265,636 | 252,521 | 254,690 | 245,327 | 203,483 | 180,675 | 153,132 | 116,391 | 111,671 | 82,392 | 14,156 | 43,903 | 34,567 |
Net Income Margin | 21.19% | 22.05% | 25.35% | 23.84% | 25.81% | 29.77% | 32.42% | 23.67% | 26.87% | 26.79% | 27.21% | 28.48% | 25.50% | 26.13% | 26.39% | 22.52% | 23.35% | 21.38% | 5.37% | 27.78% | 25.69% |
EPS | 6.52 | 5.76 | 6.02 | 5.22 | 5.05 | 5.36 | 4.99 | 3.05 | 3.05 | 2.82 | 2.77 | 2.65 | 2.20 | 1.96 | 1.69 | 1.32 | 1.35 | 1.06 | 0.19 | 0.69 | 0.56 |
EPS Diluted | 6.48 | 5.73 | 5.99 | 5.16 | 4.97 | 5.25 | 4.88 | 2.98 | 2.99 | 2.76 | 2.70 | 2.58 | 2.14 | 1.91 | 1.64 | 1.27 | 1.29 | 1.02 | 0.19 | 0.65 | 0.53 |
Weighted Average Shares Out | - | 86,833 | 87,051 | 87,100 | 85,840 | 84,259 | 83,973 | 84,988 | 87,227 | 89,561 | 92,067 | 92,691 | 92,622 | 92,120 | 90,684 | 88,486 | 82,975 | 77,792 | 72,686 | 63,628 | 61,910 |
Weighted Average Shares Out Diluted | - | 87,386 | 87,490 | 88,102 | 87,288 | 85,925 | 85,913 | 86,854 | 88,969 | 91,502 | 94,194 | 95,139 | 94,954 | 94,381 | 93,209 | 91,785 | 86,768 | 81,135 | 76,398 | 67,384 | 65,956 |
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 | 1,246,057 | 860,201 | 614,391 | 667,667 | 912,672 | 872,094 | 777,139 | 881,501 | 822,479 | 784,168 | 788,064 | 742,486 | 576,703 | 471,828 | 472,479 | 335,878 | 228,176 | 167,224 | 104,315 | 176,166 | 83,547 |
Short Term Investments | 49,212 | 189 | 183 | 361 | 479 | 288 | 225 | 286 | 381 | 446 | 714 | 500 | 452 | 576 | 455 | 7,966 | 5,699 | 4,627 | 171 | 18,066 | 54,899 |
Cash + Short Term Investments | 1,295,269 | 860,390 | 614,574 | 668,028 | 913,151 | 872,382 | 777,364 | 881,787 | 822,860 | 784,614 | 788,778 | 742,986 | 577,155 | 472,404 | 472,934 | 343,844 | 233,875 | 171,851 | 104,486 | 194,232 | 138,446 |
Net Receivables | 988,433 | 1,140,276 | 998,389 | 918,111 | 761,346 | 637,830 | 498,553 | 361,477 | 322,029 | 269,642 | 272,335 | 280,345 | 312,866 | 247,898 | 224,006 | 153,819 | 157,285 | 115,780 | 89,694 | 40,134 | 18,792 |
Inventory | 0 | 0 | -51,159 | -52,435 | -44,740 | 0 | -35,260 | -27,002 | 0 | 0 | 0 | 0 | 0 | 0 | -472,934 | 0 | 0 | 0 | 0 | 0 | 3,404 |
Other Current Assets | 64,376 | 48,901 | 51,159 | 123,767 | 76,368 | 71,940 | 48,969 | 48,665 | 24,512 | 22,170 | 49,380 | 44,357 | 23,338 | 19,731 | 17,693 | 17,827 | 5,993 | 17,538 | 20,976 | 8,120 | 23,612 |
Total Current Assets | 2,348,078 | 2,049,567 | 1,374,861 | 1,313,919 | 1,450,715 | 1,305,861 | 1,095,064 | 1,006,446 | 1,169,401 | 1,076,426 | 1,110,493 | 1,067,596 | 913,359 | 740,033 | 549,538 | 515,490 | 397,153 | 305,169 | 215,156 | 242,486 | 184,254 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 193,861 | 194,760 | 209,978 | 208,795 | 234,233 | 189,307 | 61,655 | 57,096 | 54,677 | 61,924 | 64,643 | 78,674 | 52,253 | 45,638 | 36,921 | 35,131 | 36,812 | 29,082 | 25,530 | 6,362 | 5,551 |
Goodwill | 3,818,560 | 3,805,874 | 3,658,267 | 3,409,271 | 3,038,306 | 2,413,280 | 1,572,455 | 1,378,553 | 1,337,215 | 1,332,348 | 1,312,182 | 1,255,704 | 1,251,247 | 1,225,375 | 1,035,083 | 1,038,824 | 1,048,003 | 453,689 | 428,959 | 0 | 0 |
Intangible Assets | 756,712 | 835,417 | 809,183 | 763,119 | 694,865 | 476,711 | 211,272 | 157,625 | 172,619 | 220,553 | 259,312 | 291,390 | 351,173 | 383,420 | 278,320 | 322,313 | 373,398 | 177,745 | 205,381 | 53,866 | 48,385 |
Long Term Investments | 0 | 634 | 892 | -233,674 | -263,063 | -213,384 | -88,285 | -99,207 | 0 | 0 | 0 | 0 | 0 | 0 | -42,717 | 0 | 0 | -17,538 | 0 | 0 | 0 |
Tax Assets | 214,311 | 164,227 | 84,515 | 24,879 | 28,830 | 24,077 | 26,630 | 42,111 | 42,327 | 32,896 | 21,286 | 18,432 | 14,992 | 7,062 | 5,796 | 2,576 | 456 | 17,538 | 0 | 2,153 | 558 |
Other Non-Current Assets | 276,551 | 272,396 | 550,249 | 838,005 | 756,704 | 643,035 | 387,173 | 398,999 | 24,287 | 5,757 | 6,187 | 10,586 | 24,393 | 46,942 | 263,935 | 5,848 | 8,692 | 3,607 | 3,017 | 642 | 898 |
Total Non-Current Assets | 5,259,995 | 5,273,308 | 5,313,084 | 5,010,395 | 4,489,875 | 3,533,026 | 2,170,900 | 1,935,177 | 1,631,125 | 1,653,478 | 1,663,610 | 1,654,786 | 1,694,058 | 1,708,437 | 1,577,338 | 1,404,692 | 1,467,361 | 664,123 | 662,887 | 63,023 | 55,392 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 7,608,073 | 7,322,875 | 6,687,945 | 6,324,314 | 5,940,590 | 4,838,887 | 3,265,964 | 2,941,623 | 2,800,526 | 2,729,904 | 2,774,103 | 2,722,382 | 2,607,417 | 2,448,470 | 2,126,876 | 1,920,182 | 1,864,514 | 969,292 | 878,043 | 305,509 | 239,646 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 16,394 | 22,772 | 14,021 | 10,863 | 18,691 | 14,298 | 7,953 | 6,042 | 7,395 | 4,865 | 3,421 | 7,939 | 4,924 | 6,987 | 2,241 | 2,426 | 3,069 | 3,603 | 3,599 | 1,330 | 1,100 |
Short Term Debt | 0 | 0 | 0 | 0 | 0 | 75,000 | 0 | 0 | 0 | 0 | 0 | 0 | 53,149 | 74,423 | 31,962 | 26,758 | 29,630 | 7,716 | 13,927 | 0 | 0 |
Tax Payables | 26,781 | 65,555 | 49,510 | 61,040 | 71,272 | 46,394 | 8,726 | 5,760 | 5,263 | 4,695 | 7,127 | 9,333 | 8,182 | 6,213 | 6,179 | 12,262 | 10,642 | 10,718 | 0 | 0 | 0 |
Deferred Revenue | 427,188 | 457,514 | 413,989 | 391,528 | 372,061 | 351,353 | 328,584 | 440,491 | 403,279 | 364,644 | 332,664 | 309,775 | 305,793 | 259,155 | 199,805 | 169,275 | 166,189 | 122,799 | 101,226 | 49,894 | 43,906 |
Other Current Liabilities | 284,127 | 343,453 | 317,316 | 315,061 | 266,801 | 208,095 | 179,504 | 156,260 | 123,163 | 109,942 | 121,887 | 113,384 | 105,339 | 91,973 | 71,182 | 56,045 | 58,134 | 51,031 | 60,548 | 26,906 | 19,171 |
Total Current Liabilities | 754,490 | 889,294 | 413,989 | 391,528 | 372,061 | 351,353 | 328,584 | 440,491 | 539,100 | 484,146 | 465,099 | 440,431 | 477,387 | 438,751 | 199,805 | 266,766 | 267,664 | 195,867 | 179,300 | 80,532 | 64,177 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 842,958 | 854,396 | 866,376 | 857,954 | 919,058 | 515,299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53,149 | 127,563 | 198,668 | 250,220 | 52,430 | 109,393 | 0 | 0 |
Deferred Revenue | 0 | 0 | 58,126 | -105,548 | -110,321 | -78,643 | 0 | 0 | 0 | 0 | 0 | -18,136 | 0 | 0 | -75,026 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 55,704 | 75,301 | 58,126 | 105,548 | 110,321 | 78,643 | 30,077 | 1,461 | 2,259 | 2,091 | 37,390 | 66,899 | 92,822 | 101,618 | 75,026 | 107,313 | 127,527 | 62,471 | 47,577 | 0 | 0 |
Other Non-Current Liabilities | 126,145 | 113,520 | 102,756 | 98,272 | 84,514 | 96,426 | 61,573 | 85,778 | 50,762 | 49,240 | 91,503 | 78,806 | 96,917 | 100,479 | 82,989 | 34,804 | 36,204 | 17,314 | 6,980 | 0 | 0 |
Total Non-Current Liabilities | 1,024,807 | 1,043,217 | 1,408,105 | 1,448,738 | 1,470,657 | 1,034,155 | 287,833 | 255,301 | 53,021 | 51,331 | 91,503 | 145,705 | 189,739 | 255,246 | 397,142 | 340,785 | 413,951 | 132,215 | 163,950 | 0 | 0 |
Total Liabilities | 1,779,297 | 1,932,511 | 1,822,094 | 1,840,266 | 1,842,718 | 1,385,508 | 616,417 | 695,792 | 2,800,526 | 2,729,904 | 2,774,103 | 586,136 | 2,607,417 | 693,997 | 596,947 | 607,551 | 681,615 | 328,082 | 343,250 | 80,532 | 64,177 |
Common Stock | 953 | 953 | 953 | 953 | 953 | 946 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 927 | 916 | 897 | 897 | 783 | 392 | 332 | 332 |
Retained Earnings | 5,576,346 | 5,283,342 | 4,782,930 | 4,259,220 | 3,804,593 | 3,370,706 | 2,919,411 | 2,316,916 | 2,057,665 | 1,792,029 | 1,539,508 | 1,284,818 | 1,039,491 | 836,008 | 655,333 | 502,201 | 385,810 | 274,139 | 193,327 | 179,171 | 135,268 |
Accumulated Other Comprehensive Income/Loss | -71,638 | -90,271 | -122,722 | -56,112 | -17,775 | -65,381 | -62,379 | -37,844 | -57,652 | -52,164 | -31,754 | -2,644 | 8,651 | 11,876 | 16,962 | 8,812 | -1,484 | 16,229 | 7,718 | 4,271 | 6,701 |
Total Stockholders Equity | 5,828,776 | 5,390,364 | 4,865,851 | 4,484,048 | 4,097,872 | 3,453,379 | 2,649,547 | 2,245,831 | 2,208,405 | 2,194,427 | 2,217,501 | 2,136,246 | 1,940,291 | 1,754,473 | 1,529,929 | 1,312,631 | 1,182,899 | 641,210 | 534,793 | 224,977 | 175,469 |
Total Investments | 49,212 | 189 | 183 | 361 | 479 | 288 | 225 | 286 | 381 | 446 | 714 | 500 | 452 | 576 | 455 | 7,966 | 5,699 | 4,627 | 171 | 18,066 | 54,899 |
Total Debt | 842,958 | 854,396 | 753,574 | 753,576 | 798,118 | 423,531 | 0 | 0 | 0 | 0 | 0 | 18,136 | 53,149 | 127,572 | 159,525 | 225,426 | 279,425 | 60,146 | 123,320 | 0 | 0 |
Net Debt | -403,099 | -5,805 | 139,183 | 85,909 | -114,554 | -448,563 | -777,139 | -881,501 | -822,479 | -784,168 | -788,064 | -724,350 | -523,554 | -344,256 | -312,954 | -110,452 | 51,249 | -107,078 | 19,005 | -176,166 | -83,547 |
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 | 567,766 | 500,412 | 523,710 | 454,627 | 433,887 | 451,295 | 419,375 | 259,251 | 265,636 | 252,521 | 254,690 | 245,327 | 203,483 | 180,675 | 153,132 | 116,391 | 111,671 | 82,392 | 14,156 | 43,903 | 34,567 |
Depreciation & Amortization | 140,816 | 132,504 | 114,563 | 106,867 | 106,246 | 78,975 | 59,255 | 67,678 | 69,587 | 77,670 | 81,924 | 80,701 | 85,422 | 65,955 | 60,826 | 64,186 | 50,093 | 38,949 | 27,463 | 8,107 | 7,588 |
Deferred Income Tax | -89,275 | -91,306 | -130,716 | -34,490 | -30,932 | -14,511 | -33,675 | -2,693 | -10,921 | -15,196 | -18,859 | -24,025 | -18,896 | -3,021 | -26,719 | -28,146 | -13,323 | -5,634 | -15,224 | -2,051 | 546 |
Stock Based Compensation | 261,242 | 221,891 | 168,128 | 166,338 | 145,615 | 116,190 | 83,346 | 53,154 | 33,347 | 33,951 | 36,861 | 35,298 | 32,415 | 23,088 | 19,019 | 13,212 | 11,779 | 8,918 | 0 | 0 | 0 |
Change in Working Capital | -135,417 | -73,835 | -78,305 | -154,628 | -116,124 | -137,719 | -43,851 | 51,553 | 5,032 | 24,036 | 42,250 | 4,115 | 8,872 | 50,426 | -29,475 | 19,388 | 37,771 | -78 | 23,307 | 17,296 | 8,512 |
Accounts Receivable | -204,825 | -102,516 | -114,986 | -149,017 | -160,319 | -154,403 | -74,455 | -14,406 | -17,388 | 6,044 | -5,554 | -2,983 | -12,401 | -8,086 | -11,149 | -6,434 | -4,551 | -10,392 | 0 | 0 | 0 |
Inventory | -89,468 | -33,679 | 0 | -86,004 | 17,385 | -39,104 | -45,529 | 18,266 | -35,929 | -15,581 | 4,048 | -50,744 | -36,023 | -7,258 | 0 | 9,560 | 20,871 | 992 | 0 | 0 | 0 |
Accounts Payable | 27,913 | 27,853 | -8,250 | 53,846 | 21,362 | 38,543 | 19,920 | 27,045 | 16,919 | -6,993 | 8,208 | 15,737 | 9,548 | 18,222 | 0 | 12,913 | 9,467 | 6,055 | 0 | 0 | 0 |
Other Working Capital | 93,404 | 34,507 | 44,931 | 26,547 | 5,448 | 17,245 | 56,213 | 20,648 | 41,430 | 40,566 | 35,548 | 42,105 | 47,748 | 47,548 | -18,326 | 3,349 | 11,984 | 3,267 | 23,307 | 17,296 | 8,512 |
Other Non-Cash Items | 313,496 | 27,456 | 33,623 | 10,768 | 8,618 | 5,706 | 1,987 | 1,495 | -5,854 | -5,459 | -11,559 | -8,433 | -12,881 | -9,462 | -9,899 | -11,342 | -1,283 | 2,581 | 5,574 | 570 | 153 |
Net Cash Provided by Operating Activities | 770,489 | 717,122 | 631,003 | 549,482 | 547,310 | 499,936 | 486,437 | 430,438 | 356,827 | 367,523 | 385,307 | 332,983 | 298,415 | 307,661 | 166,884 | 173,689 | 196,708 | 127,128 | 89,697 | 67,825 | 51,366 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -41,038 | -25,318 | -24,370 | -23,018 | -35,370 | -44,940 | -21,762 | -19,149 | -12,443 | -16,145 | -26,023 | -28,848 | -23,977 | -22,063 | -14,260 | -8,311 | -16,639 | -10,859 | -7,843 | -4,482 | -3,191 |
Acquisitions Net | -12,711 | -208,911 | -386,264 | -510,805 | -572,328 | -787,196 | -283,026 | -63,885 | -7,891 | -46,117 | -103,016 | -4,224 | -45,075 | -269,486 | 14,260 | 0 | -320,130 | -119 | -296,555 | -4,385 | 0 |
Purchases of Investments | -48,745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -355 | -261 | -228 | -351 | -1,075 | -9,899 | -12,993 | -4,460 | -6,094 | -52,865 | -74,455 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | 156 | 324 | 257 | 8,687 | 7,491 | 11,763 | 20 | 24,118 | 90,164 | 25,000 |
Other Investing Activities | -3,412 | -5,813 | -734 | -2,990 | -6,555 | -1,412 | -8,892 | -14,409 | -11,839 | 230 | -231 | -105 | -44,979 | 0 | -14,260 | -12 | 0 | -101 | -8,257 | -270 | -544 |
Net Cash Used for Investing Activities | -105,906 | -240,042 | -411,368 | -536,813 | -614,253 | -833,548 | -313,680 | -97,443 | -32,173 | -62,032 | -129,270 | -33,177 | -68,956 | -291,643 | -6,648 | -10,731 | -337,999 | -15,418 | -294,631 | 28,162 | -53,190 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | 0 | 0 | -45,000 | 300,000 | 500,000 | 0 | 0 | 0 | -21 | -91 | -53,149 | -74,422 | -31,976 | -65,913 | -54,230 | 218,995 | -63,179 | 121,267 | 0 | 0 |
Common Stock Issued | 4,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,521 | 1,515 | 1,720 | 7,956 | 6,256 | 6,031 | 5,893 |
Common Stock Repurchased | -2,818 | -196,494 | -205,571 | -134,679 | -161,029 | -59,116 | -269,801 | -336,042 | -336,335 | -337,910 | -233,793 | -116,132 | -95,477 | -12,704 | 0 | -39,904 | -10,008 | -8,012 | 0 | -7,492 | 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 | -75,189 | -34,825 | -39,937 | -66,173 | -42,374 | -11,475 | 7,126 | 41,391 | 56,858 | 46,180 | 48,242 | 39,522 | 45,053 | 35,004 | 11,753 | 28,529 | 7,043 | 7,406 | 3,251 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -75,189 | -231,319 | -245,508 | -245,852 | 96,597 | 429,409 | -262,675 | -294,651 | -279,477 | -291,751 | -185,642 | -129,759 | -124,846 | -9,676 | -29,639 | -64,090 | 217,750 | -55,829 | 130,774 | -1,461 | 5,893 |
Effect of Forex Changes on Cash | 17,321 | 49 | -27,403 | -11,822 | 10,924 | -842 | -14,444 | 20,678 | -6,866 | -17,636 | -24,817 | -4,264 | 262 | -6,993 | 6,004 | 8,834 | -15,507 | 7,028 | 2,309 | -1,907 | 1,440 |
Net Change in Cash | 606,715 | 245,810 | -53,276 | -245,005 | 40,578 | 94,955 | -104,362 | 59,022 | 38,311 | -3,896 | 45,578 | 165,783 | 104,875 | -651 | 136,601 | 107,702 | 60,952 | 62,909 | -71,851 | 92,619 | 5,509 |
Cash at End of Period | 4,255,725 | 860,201 | 614,391 | 667,667 | 912,672 | 872,094 | 777,139 | 881,501 | 822,479 | 784,168 | 788,064 | 742,486 | 576,703 | 471,828 | 472,479 | 335,878 | 228,176 | 167,224 | 104,315 | 176,166 | 83,547 |
Cash at Start of Period | 3,649,010 | 614,391 | 667,667 | 912,672 | 872,094 | 777,139 | 881,501 | 822,479 | 784,168 | 788,064 | 742,486 | 576,703 | 471,828 | 472,479 | 335,878 | 228,176 | 167,224 | 104,315 | 176,166 | 83,547 | 78,038 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 770,489 | 717,122 | 631,003 | 549,482 | 547,310 | 499,936 | 486,437 | 430,438 | 356,827 | 367,523 | 385,307 | 332,983 | 298,415 | 307,661 | 166,884 | 173,689 | 196,708 | 127,128 | 89,697 | 67,825 | 51,366 |
Capital Expenditure | -41,038 | -25,318 | -24,370 | -23,018 | -35,370 | -44,940 | -21,762 | -19,149 | -12,443 | -16,145 | -26,023 | -28,848 | -23,977 | -22,063 | -14,260 | -8,311 | -16,639 | -10,859 | -7,843 | -4,482 | -3,191 |
Free Cash Flow | 729,451 | 691,804 | 606,633 | 526,464 | 511,940 | 454,996 | 464,675 | 411,289 | 344,384 | 351,378 | 359,284 | 304,135 | 274,438 | 285,598 | 152,624 | 165,378 | 180,069 | 116,269 | 81,854 | 63,343 | 48,175 |