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 | 2,580,209 | 2,671,262 | 2,802,249 | 2,922,545 | 2,545,626 | 2,311,659 | 2,290,109 | 2,160,153 | 2,068,172 | 2,019,441 | 2,175,044 | 2,132,694 | 2,069,235 | 2,073,529 | 1,927,118 | 1,784,244 | 1,764,365 | 1,461,052 | 1,273,930 | 1,180,985 | 1,090,012 |
Revenue Growth | - | -4.67% | -4.12% | 14.81% | 10.12% | 0.94% | 6.02% | 4.45% | 2.41% | -7.15% | 1.99% | 3.07% | -0.21% | 7.60% | 8.01% | 1.13% | 20.76% | 14.69% | 7.87% | 8.35% | |
Cost of Revenue | 1,176,221 | 1,239,916 | 1,234,919 | 1,281,884 | 1,107,804 | 1,054,663 | 1,065,747 | 972,754 | 930,085 | 897,771 | 996,527 | 954,216 | 908,190 | 895,640 | 835,630 | 784,401 | 801,843 | 669,690 | 561,394 | 534,499 | 479,939 |
Gross Profit | 1,403,988 | 1,431,346 | 1,567,330 | 1,640,661 | 1,437,822 | 1,256,996 | 1,224,362 | 1,187,399 | 1,138,087 | 1,121,670 | 1,178,517 | 1,178,478 | 1,161,045 | 1,177,889 | 1,091,488 | 999,843 | 962,522 | 791,362 | 712,536 | 646,486 | 610,073 |
Gross Profit Margin | 54.41% | 53.58% | 55.93% | 56.14% | 56.48% | 54.38% | 53.46% | 54.97% | 55.03% | 55.54% | 54.18% | 55.26% | 56.11% | 56.81% | 56.64% | 56.04% | 54.55% | 54.16% | 55.93% | 54.74% | 55.97% |
Research and Development | 276,489 | 226,927 | 256,889 | 271,657 | 226,598 | 202,710 | 199,196 | 250,301 | 205,864 | 192,972 | 220,333 | 210,952 | 214,040 | 186,439 | 172,266 | 163,585 | 159,518 | 140,535 | 123,376 | 115,104 | 108,344 |
General and Administrative Expenses | 812,938 | 820,623 | 827,825 | 879,574 | 800,267 | 824,625 | 833,294 | 808,942 | 816,724 | 761,990 | 808,200 | 798,070 | 682,898 | 696,294 | 635,213 | 601,468 | 591,304 | 507,978 | 438,949 | 416,084 | 378,264 |
Total Operating Expenses | 1,089,427 | 1,089,150 | 1,084,714 | 1,151,231 | 1,026,865 | 1,027,335 | 1,032,490 | 1,059,243 | 1,022,588 | 954,962 | 1,028,533 | 1,009,022 | 896,938 | 882,733 | 807,479 | 765,053 | 808,336 | 648,513 | 562,325 | 531,188 | 486,608 |
Operating Income or Loss | 314,561 | 365,696 | 482,616 | 489,430 | 410,957 | 229,661 | -108,641 | 116,650 | 53,194 | 166,708 | 149,984 | 169,456 | 264,107 | 295,156 | 284,009 | 230,988 | 182,943 | 135,193 | 146,111 | 115,298 | 108,845 |
Operating Margin | 12.13% | 13.69% | 17.22% | 16.75% | 16.14% | 9.93% | -4.74% | 5.40% | 2.57% | 8.26% | 6.90% | 7.95% | 12.76% | 14.23% | 14.74% | 12.95% | 10.37% | 9.25% | 11.47% | 9.76% | 9.99% |
Interest Expense | 49,076 | 49,439 | 38,114 | 1,551 | 21,861 | 23,416 | 23,962 | 21,914 | 21,942 | 21,692 | 22,131 | 61,271 | 49,263 | 53,135 | 63,717 | 47,024 | 32,113 | 31,606 | 32,022 | 0 | 0 |
EBITDA | -759,615 | -608,265 | -4,488,959 | 5,627,506 | 5,104,699 | 2,458,997 | 674,721 | 269,519 | 206,402 | 299,339 | 303,588 | 305,256 | 404,443 | 409,897 | 392,900 | 334,556 | 272,056 | 219,749 | 229,400 | 176,298 | 173,746 |
Depreciation and Amortization | 196,500 | 145,900 | 177,200 | 176,900 | 175,200 | 174,500 | 138,100 | 148,700 | 142,900 | 131,848 | 149,889 | 147,157 | 130,424 | 120,956 | 108,911 | 101,682 | 97,088 | 67,300 | 55,400 | 61,000 | 56,200 |
Income Before Tax | -1,005,191 | -850,104 | -4,704,273 | 5,438,149 | 4,907,638 | 2,261,081 | 507,359 | 97,805 | 41,560 | 145,847 | 131,557 | 112,385 | 231,582 | 235,762 | 220,283 | 185,832 | 142,843 | 120,843 | 142,027 | 93,371 | 97,327 |
Income Tax Expense | -226,501 | -212,780 | -1,076,738 | 1,192,247 | 1,101,371 | 502,406 | 146,363 | -16,935 | 13,435 | 32,754 | 42,712 | 34,574 | 62,279 | 57,739 | 33,348 | 36,667 | 44,579 | 26,548 | 38,764 | 15,792 | 31,035 |
Net Income | -778,690 | -637,324 | -3,627,535 | 4,254,257 | 3,814,229 | 1,758,675 | 360,996 | 114,740 | 28,125 | 113,093 | 88,845 | 77,790 | 169,234 | 178,223 | 185,490 | 144,620 | 89,510 | 92,994 | 103,263 | 81,553 | 68,242 |
Net Income Margin | -31.11% | -23.86% | -129.45% | 145.57% | 149.83% | 76.08% | 15.76% | 5.31% | 1.36% | 5.60% | 4.08% | 3.65% | 8.18% | 8.60% | 9.63% | 8.11% | 5.07% | 6.36% | 8.11% | 6.91% | 6.26% |
EPS | -27.28 | -21.82 | -121.79 | 142.61 | 127.86 | 58.93 | 12.10 | 4.12 | 0.88 | 3.74 | 3.08 | 2.72 | 5.85 | 6.39 | 6.70 | 5.28 | 3.30 | 3.48 | 3.92 | 3.13 | 2.65 |
EPS Diluted | -27.33 | -21.82 | -121.79 | 140.83 | 126.20 | 58.27 | 11.94 | 4.07 | 0.88 | 3.71 | 3.05 | 2.69 | 5.78 | 6.29 | 6.59 | 5.20 | 3.24 | 3.41 | 3.83 | 3.06 | 2.58 |
Weighted Average Shares Out | - | 29,209 | 29,785 | 29,831 | 29,768 | 29,843 | 29,836 | 29,655 | 29,440 | 29,186 | 28,876 | 28,586 | 28,290 | 28,031 | 27,665 | 27,404 | 27,112 | 26,716 | 26,376 | 26,063 | 25,724 |
Weighted Average Shares Out Diluted | - | 29,209 | 29,785 | 30,208 | 30,160 | 30,184 | 30,228 | 30,034 | 29,646 | 29,409 | 29,133 | 28,906 | 28,642 | 28,468 | 28,151 | 27,828 | 27,638 | 27,292 | 26,949 | 26,662 | 26,489 |
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 | 411,753 | 403,966 | 434,215 | 470,783 | 662,205 | 660,672 | 431,526 | 383,824 | 456,264 | 457,549 | 413,251 | 331,551 | 463,388 | 574,231 | 906,551 | 649,938 | 204,524 | 161,764 | 223,607 | 296,716 | 195,734 |
Short Term Investments | 1,212,081 | 1,203,327 | 1,362,017 | 404,695 | 334,473 | 459,533 | 418,830 | 376,714 | 387,736 | 332,928 | 284,384 | 277,369 | 457,685 | 238,884 | 118,636 | 94,876 | 38,950 | 61,977 | 264,473 | 116,343 | 165,899 |
Cash + Short Term Investments | 1,622,458 | 1,607,142 | 1,796,232 | 875,478 | 996,678 | 1,120,205 | 850,356 | 760,538 | 844,000 | 790,477 | 697,635 | 608,920 | 921,073 | 813,115 | 1,025,187 | 744,814 | 243,474 | 223,741 | 488,080 | 413,059 | 361,633 |
Net Receivables | 461,940 | 489,017 | 494,645 | 423,537 | 419,424 | 392,672 | 392,443 | 464,847 | 372,348 | 391,485 | 377,640 | 422,660 | 398,739 | 398,674 | 387,996 | 345,734 | 339,653 | 358,076 | 292,970 | 247,192 | 261,243 |
Inventory | 804,276 | 780,517 | 719,316 | 572,239 | 622,253 | 554,007 | 584,334 | 594,804 | 524,961 | 490,224 | 470,997 | 501,291 | 448,370 | 433,510 | 398,100 | 351,206 | 375,616 | 321,015 | 253,045 | 212,342 | 205,512 |
Other Current Assets | 166,946 | 171,654 | 153,343 | 124,785 | 97,486 | 113,178 | 196,753 | 155,578 | 103,215 | 105,410 | 170,095 | 214,985 | 161,750 | 152,856 | 164,063 | 120,920 | 135,198 | 126,142 | 95,682 | 135,618 | 80,072 |
Total Current Assets | 3,055,620 | 3,048,330 | 3,157,976 | 1,989,088 | 2,139,835 | 2,180,155 | 2,024,353 | 1,977,135 | 1,844,524 | 1,777,596 | 1,716,367 | 1,747,856 | 1,924,794 | 1,798,155 | 1,975,346 | 1,562,674 | 1,093,941 | 1,028,974 | 1,129,777 | 1,008,211 | 911,224 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 719,170 | 723,737 | 679,564 | 695,750 | 693,507 | 701,207 | 508,690 | 493,496 | 488,614 | 437,690 | 428,836 | 429,355 | 416,938 | 349,501 | 333,617 | 302,417 | 300,732 | 271,561 | 189,627 | 180,258 | 202,324 |
Goodwill | 415,100 | 413,600 | 406,488 | 347,343 | 291,916 | 264,131 | 219,770 | 506,069 | 477,115 | 495,948 | 500,441 | 517,770 | 495,418 | 468,933 | 363,981 | 327,626 | 321,820 | 328,439 | 119,492 | 0 | 0 |
Intangible Assets | 307,300 | 320,483 | 332,147 | 253,939 | 199,497 | 145,525 | 125,123 | 174,113 | 161,609 | 214,026 | 254,228 | 266,188 | 260,939 | 259,497 | 203,881 | 204,779 | 228,590 | 210,304 | 44,605 | 141,725 | 171,914 |
Long Term Investments | 6,002,635 | 7,696,570 | 8,830,892 | 14,387,006 | 9,561,140 | 4,638,205 | 2,655,709 | 1,027,736 | 830,790 | 719,840 | 389,309 | 377,870 | 294,000 | -11,189 | -12,976 | -13,272 | -12,361 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 1,903 | 1,770,481,000 | 3,059,080,000 | 2,076,785,000 | 997,787,000 | 553,239,000 | 222,209,000 | 222,919,000 | 233,475,000 | 154,917,000 | 162,110,000 | 15,477 | 11,189 | 12,976 | 13,272 | 12,361 | 20,429 | 9,100 | 14,003 | 26,544 |
Other Non-Current Assets | 103,622 | 94,447 | -1,770,386,401 | -3,058,977,331 | -2,076,698,277 | -997,707,364 | -553,169,080 | -222,115,528 | -222,871,148 | -233,408,558 | -154,864,903 | -162,060,249 | 24,050 | 220,717 | 185,939 | 138,357 | 92,181 | 111,887 | 103,567 | 82,385 | 79,996 |
Total Non-Current Assets | 7,547,827 | 9,250,740 | 10,343,690 | 15,786,707 | 10,832,783 | 5,828,704 | 3,579,212 | 2,294,886 | 2,005,980 | 1,933,946 | 1,624,911 | 1,640,934 | 1,506,822 | 1,298,648 | 1,087,418 | 973,179 | 943,323 | 942,620 | 466,391 | 418,371 | 480,778 |
Other Assets | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 10,603,472 | 12,299,070 | 13,501,666 | 17,775,795 | 12,972,618 | 8,008,859 | 5,603,565 | 4,272,021 | 3,850,504 | 3,711,542 | 3,341,278 | 3,388,790 | 3,431,616 | 3,096,803 | 3,062,764 | 2,535,853 | 2,037,264 | 1,971,594 | 1,596,168 | 1,426,582 | 1,392,002 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 122,185 | 144,625 | 135,041 | 141,941 | 139,451 | 107,014 | 122,450 | 135,182 | 133,109 | 122,391 | 128,608 | 148,510 | 130,867 | 129,124 | 113,440 | 92,988 | 117,982 | 96,470 | 83,411 | 72,950 | 71,194 |
Short Term Debt | 42,834 | 40,379 | 36,801 | 36,924 | 38,307 | 461,565 | 493 | 420 | 334 | -122,093 | 265 | 1,786 | -6,930 | 814 | 233,181 | 5,132 | 9,578 | 15,627 | 3,042 | 3,341 | 9,457 |
Tax Payables | 43,625 | 35,759 | 32,428 | 46,299 | 57,335 | 36,285 | 56,188 | 39,941 | 28,124 | 29,339 | 35,165 | 33,555 | 32,271 | 52,285 | 50,935 | 42,322 | 33,731 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 52,211 | 50,852 | 42,468 | 33,735 | 26,936 | 28,233 | 31,003 | 29,683 | 26,716 | 26,390 | 26,288 | 24,322 | 182,316 | 169,024 | 153,151 | 172,931 | 135,182 | 81,076 | 168,378 |
Other Current Liabilities | 289,299 | 302,036 | 312,227 | 404,922 | 353,975 | 266,896 | 244,728 | 298,920 | 278,752 | 259,640 | 256,007 | 277,231 | 270,064 | 252,570 | 269,071 | 279,530 | 256,743 | 302,071 | 233,080 | 242,952 | 234,724 |
Total Current Liabilities | 497,943 | 522,799 | 568,708 | 680,938 | 631,536 | 905,495 | 449,307 | 502,696 | 471,322 | 441,351 | 446,761 | 487,472 | 461,240 | 459,115 | 666,627 | 419,972 | 418,034 | 414,168 | 319,533 | 319,243 | 315,375 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,344,019 | 1,354,930 | 1,361,413 | 186,452 | 187,428 | 189,618 | 438,937 | 434,581 | 434,186 | 433,883 | 448,210 | 448,215 | 732,414 | 731,698 | 731,100 | 737,919 | 445,979 | 441,805 | 425,625 | 425,687 | 425,979 |
Deferred Revenue | -38 | 9,648 | 1,770,481,000 | -3,059,080 | -2,076,785 | -997,787 | -553,239 | -222,209 | -222,919 | -233,475 | -154,917 | -162,110 | -115,054 | -85,522 | -59,738 | -42,894 | -42,570 | 0 | 0 | 0 | 0 |
Deferred Tax | 1,076,058 | 1,475,495 | 1,770,481 | 3,059,080 | 2,076,785 | 997,787 | 553,239 | 222,209 | 222,919 | 233,475 | 154,917 | 162,110 | 115,054 | 85,522 | 59,738 | 42,894 | 42,570 | 51,215 | 7,512 | 0 | 24,772 |
Other Non-Current Liabilities | 197,593 | 204,713 | 185,812 | 3,246,767 | 196,929 | 160,902 | 147,766 | 183,276 | 365,836 | 110,506 | 106,235 | 104,271 | 106,183 | 76,086 | 64,780 | 55,855 | 60,041 | 58,282 | 23,960 | 23,678 | 28,988 |
Total Non-Current Liabilities | 2,617,670 | 3,035,138 | 3,317,706 | 3,427,723 | 2,461,142 | 1,348,307 | 1,138,534 | 838,985 | 792,423 | 779,688 | 709,362 | 714,596 | 953,651 | 893,306 | 855,618 | 836,668 | 548,590 | 551,302 | 457,097 | 449,365 | 479,739 |
Total Liabilities | 3,115,613 | 3,557,937 | 3,886,414 | 4,108,661 | 3,092,678 | 2,253,802 | 1,587,841 | 1,341,681 | 1,263,745 | 1,221,039 | 1,156,123 | 1,202,068 | 1,414,891 | 1,352,421 | 1,522,245 | 1,256,640 | 966,624 | 965,470 | 776,630 | 768,608 | 795,114 |
Common Stock | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Retained Earnings | 8,132,231 | 9,260,629 | 9,898,203 | 13,507,241 | 9,268,012 | 5,470,779 | 3,722,073 | 1,830,439 | 1,836,180 | 1,808,055 | 1,694,962 | 1,606,117 | 1,523,688 | 1,359,910 | 1,181,687 | 996,197 | 851,577 | 762,067 | 674,070 | 570,807 | 489,254 |
Accumulated Other Comprehensive Income/Loss | -315,274 | -336,038 | -466,822 | -175,553 | 282,456 | -87,348 | -46,958 | 738,794 | 417,766 | 382,138 | 218,945 | 340,717 | 274,901 | 198,690 | 198,020 | 133,082 | 64,750 | 110,991 | 67,235 | 27,052 | 58,003 |
Total Stockholders Equity | 7,487,859 | 8,741,133 | 9,615,252 | 13,667,134 | 9,879,940 | 5,755,057 | 4,015,724 | 2,930,340 | 2,586,759 | 2,490,503 | 2,185,155 | 2,186,722 | 2,016,190 | 1,743,937 | 1,536,696 | 1,259,726 | 1,040,731 | 971,690 | 819,538 | 657,974 | 596,888 |
Total Investments | 7,214,716 | 8,901,397 | 8,842,792 | 14,791,701 | 9,895,613 | 5,097,738 | 3,068,979 | 1,398,890 | 1,213,966 | 1,048,558 | 673,693 | 655,239 | 751,685 | 238,884 | 118,636 | 94,876 | 38,950 | 61,977 | 264,473 | 116,343 | 165,899 |
Total Debt | 1,388,115 | 1,405,443 | 1,198,181 | 11,003 | 14,056 | 439,751 | 439,430 | 435,001 | 434,520 | 436,005 | 435,975 | 437,401 | 734,164 | 732,512 | 964,281 | 743,051 | 455,557 | 457,432 | 428,667 | 429,028 | 435,436 |
Net Debt | 977,738 | 1,001,628 | 763,966 | -459,780 | -648,149 | -220,921 | 7,904 | 51,177 | -21,744 | -21,544 | 22,724 | 105,850 | 270,776 | 158,281 | 57,730 | 93,113 | 251,033 | 295,668 | 205,060 | 132,312 | 239,702 |
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 | -778,662 | -637,324 | -3,627,535 | 4,245,902 | 3,806,267 | 1,758,675 | 360,996 | 114,740 | 28,125 | 113,093 | 88,845 | 77,811 | 169,303 | 178,023 | 186,935 | 149,165 | 89,510 | 92,994 | 103,300 | 81,600 | 66,300 |
Depreciation & Amortization | 196,500 | 0 | 137,296 | 133,801 | 138,127 | 134,238 | 138,088 | 148,682 | 142,897 | 131,848 | 149,889 | 147,157 | 130,424 | 120,956 | 108,911 | 101,682 | 97,088 | 67,300 | 55,400 | 61,000 | 56,200 |
Deferred Income Tax | -333,700 | 0 | -1,241,600 | -51,200 | -41,600 | -35,600 | 118,928 | -40,928 | -30,430 | -14,027 | 11 | 10,832 | -7,162 | -1,386 | -8,006 | 659,455 | -25 | -5,900 | 1,200 | -15,000 | 2,500 |
Stock Based Compensation | 16,200 | 61,300 | 60,900 | 51,200 | 41,600 | 35,600 | 27,800 | 23,400 | 19,700 | 17,000 | 14,900 | 13,700 | 13,200 | 10,700 | 10,200 | -664,000 | 7,300 | 0 | 0 | 0 | 0 |
Change in Working Capital | 74,447 | -127,633 | -407,038 | 13,932 | 51,678 | 55,392 | -37,298 | -155,545 | -10,367 | -51,821 | 21,700 | -66,610 | -11,487 | -54,570 | -72,350 | 66,707 | -46,563 | 11,100 | -47,800 | -16,400 | -8,100 |
Accounts Receivable | -20,200 | 11,400 | -87,400 | -20,400 | -15,000 | 1,600 | 59,700 | -64,100 | 12,500 | -39,000 | 11,100 | -24,200 | 4,400 | -20,100 | -37,000 | 0 | 11,100 | 0 | 0 | 0 | 0 |
Inventory | 15,400 | 0 | -158,800 | 46,100 | -52,100 | 24,200 | -12,900 | -47,700 | -57,100 | -54,200 | 5,800 | -33,400 | -2,200 | -44,000 | -15,900 | 0 | -51,900 | 4,400 | -22,800 | -18,700 | -5,500 |
Accounts Payable | 20,600 | -51,800 | -94,200 | 69,900 | 124,700 | 10,600 | -45,600 | 7,800 | 30,100 | 28,600 | -9,900 | 33,200 | 19,000 | 0 | 0 | 0 | -3,600 | 0 | 0 | 0 | 0 |
Other Working Capital | 58,647 | -87,233 | -66,638 | -81,668 | -5,922 | 18,992 | -38,498 | -51,545 | 4,133 | 12,779 | 14,700 | -42,210 | -32,687 | 9,530 | -19,450 | 0 | -2,163 | 6,700 | -25,000 | 2,300 | -2,600 |
Other Non-Cash Items | 1,480,593 | 1,078,600 | 5,272,424 | -3,737,114 | -3,420,744 | -1,490,408 | -323,020 | 13,536 | 66,508 | -9,883 | -2,033 | -7,414 | -15,380 | 6,093 | 219 | 12,065 | 44,061 | 26,086 | 6,166 | -2,869 | 4,251 |
Net Cash Provided by Operating Activities | 411,478 | 374,943 | 194,447 | 656,521 | 575,328 | 457,897 | 285,494 | 103,885 | 216,433 | 186,210 | 273,312 | 175,476 | 278,898 | 259,816 | 225,909 | 325,074 | 191,371 | 191,580 | 118,229 | 108,284 | 123,093 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -164,931 | -156,680 | -114,157 | -120,803 | -98,920 | -98,532 | -129,828 | -115,127 | -141,571 | -113,372 | -136,478 | -113,698 | -154,197 | -103,324 | -91,344 | -76,361 | -88,809 | -62,670 | -52,987 | -36,055 | -60,493 |
Acquisitions Net | 2,699 | 0 | -100,746 | -125,516 | -96,655 | -79,386 | 6,964 | -76,645 | -14,165 | -4,356 | -44,627 | -72,054 | -39,443 | -158,538 | -89,307 | -35,990 | -53,014 | -387,673 | -46,071 | -4,344 | -58,983 |
Purchases of Investments | -1,205,161 | -689,041 | -2,060,238 | -1,305,067 | -345,112 | -450,836 | -370,753 | -282,656 | -278,071 | -294,497 | -205,746 | -386,714 | -683,836 | -509,310 | -240,286 | -147,554 | -77,800 | -270,174 | -334,047 | -873,822 | -2,257,694 |
Sales/Maturities of Investments | 831,348 | 361,279 | 1,066,027 | 766,896 | 368,058 | 331,532 | 266 | 299,770 | 219,879 | 249,487 | 196,115 | 565,831 | 458,347 | 384,606 | 207,636 | 86,473 | 78,906 | 470,200 | 191,415 | 942,790 | 2,174,538 |
Other Investing Activities | 489,966 | 504,650 | 1,521 | 52 | 112,379 | 88,333 | 306,373 | -914 | 48 | -4,131 | 225 | 1,214 | 6,325 | 3,153 | -3,211 | -2,520 | -5,390 | -4,112 | 33,942 | -34,741 | 16,314 |
Net Cash Used for Investing Activities | -57,459 | 20,208 | -1,207,593 | -784,438 | -60,250 | -208,889 | -186,978 | -175,572 | -213,880 | -166,869 | -190,511 | -5,421 | -412,804 | -383,413 | -216,512 | -175,952 | -146,107 | -254,429 | -207,748 | -6,172 | -186,318 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -477 | -467 | 1,185,710 | -3,020 | -426,938 | -643 | -2,961 | -352 | -266 | -282 | -1,813 | -300,180 | -811 | -230,735 | 217,097 | 285,624 | -11,631 | -22,022 | -1,146 | -7,294 | 188,639 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,280 | 8,236 | 15,051 | 11,237 | 10,611 | 14,249 | 12,730 | 10,286 | 12,912 | 11,580 | 9,923 | 8,915 | 7,464 |
Common Stock Repurchased | -403,586 | -428,728 | -215,679 | -49,998 | -100,004 | -28,000 | -48,912 | -2,920 | 0 | 0 | 0 | 0 | -101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -85,470,670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 42,561 | 3,548 | 3,545 | -2,411 | 3,901 | 5,885 | 3,193 | 3,613 | 9,286 | 627 | -1,549 | -22,754 | 2,889 | 2,926 | -1,082 | -1,977 | 5,050 | 2,992 | 1,385 | -331 | -2,876 |
Net Cash Used Provided by Financing Activities | -392,555 | -425,647 | 973,576 | -55,429 | -523,041 | -22,758 | -48,680 | 341 | 9,020 | 8,581 | 11,689 | -311,697 | 12,588 | -213,560 | 228,745 | 293,933 | 6,331 | -7,450 | 10,162 | 1,290 | 193,227 |
Effect of Forex Changes on Cash | -7,591 | 321 | 2,981 | -12,636 | 12,427 | 2,237 | -655 | -1,094 | -12,858 | 16,376 | -12,790 | 9,805 | 10,475 | 4,837 | 18,471 | 2,359 | -8,835 | 8,456 | 6,248 | -2,420 | 337 |
Net Change in Cash | -45,741 | -30,175 | -36,589 | -195,982 | 4,464 | 228,487 | 49,181 | -72,440 | -1,285 | 44,298 | 81,700 | -131,837 | -110,843 | -332,320 | 256,613 | 445,414 | 42,760 | -61,843 | -73,109 | 100,982 | 130,339 |
Cash at End of Period | 1,656,782 | 404,369 | 434,544 | 471,133 | 667,115 | 662,651 | 434,164 | 383,824 | 456,264 | 457,549 | 413,251 | 331,551 | 463,388 | 574,231 | 906,551 | 649,938 | 204,524 | 161,764 | 223,607 | 296,716 | 195,734 |
Cash at Start of Period | 1,702,523 | 434,544 | 471,133 | 667,115 | 662,651 | 434,164 | 384,983 | 456,264 | 457,549 | 413,251 | 331,551 | 463,388 | 574,231 | 906,551 | 649,938 | 204,524 | 161,764 | 223,607 | 296,716 | 195,734 | 65,395 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 411,478 | 374,943 | 194,447 | 656,521 | 575,328 | 457,897 | 285,494 | 103,885 | 216,433 | 186,210 | 273,312 | 175,476 | 278,898 | 259,816 | 225,909 | 325,074 | 191,371 | 191,580 | 118,229 | 108,284 | 123,093 |
Capital Expenditure | -188,341 | -156,680 | -114,157 | -120,803 | -98,920 | -98,532 | -129,828 | -115,127 | -141,571 | -113,372 | -136,478 | -113,698 | -154,197 | -103,324 | -91,344 | -76,361 | -88,809 | -62,670 | -52,987 | -36,055 | -60,493 |
Free Cash Flow | 223,137 | 218,263 | 80,290 | 535,718 | 476,408 | 359,365 | 155,666 | -11,242 | 74,862 | 72,838 | 136,834 | 61,778 | 124,701 | 156,492 | 134,565 | 248,713 | 102,562 | 128,910 | 65,242 | 72,229 | 62,600 |