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 | 3,378,081 | 3,273,569 | 3,108,581 | 2,888,621 | 2,765,686 | 2,960,562 | 2,717,076 | 2,602,076 | 2,550,820 | 2,490,821 | 2,396,998 | 2,135,539 | 1,876,267 | 1,759,526 | 1,550,804 | 1,522,249 | 1,488,400 | 1,482,289 | 1,477,586 | 1,437,635 | 1,400,465 |
Revenue Growth | - | 5.31% | 7.61% | 4.45% | -6.58% | 8.96% | 4.42% | 2.01% | 2.41% | 3.91% | 12.24% | 13.82% | 6.63% | 13.46% | 1.88% | 2.27% | 0.41% | 0.32% | 2.78% | 2.65% | |
Cost of Revenue | 2,188,277 | 1,220,485 | 1,149,133 | 1,046,356 | 1,041,970 | 1,094,400 | 1,022,604 | 962,036 | 921,234 | 904,336 | 864,526 | 771,403 | 685,483 | 620,105 | 526,847 | 525,765 | 515,540 | 483,605 | 497,352 | 490,024 | 474,746 |
Gross Profit | 1,189,804 | 2,053,084 | 1,959,448 | 1,842,265 | 1,723,716 | 1,866,162 | 1,694,472 | 1,640,040 | 1,629,586 | 1,586,485 | 1,532,472 | 1,364,136 | 1,190,784 | 1,139,421 | 1,023,957 | 996,484 | 972,860 | 998,684 | 980,234 | 947,611 | 925,719 |
Gross Profit Margin | 35.23% | 62.72% | 63.03% | 63.78% | 62.33% | 63.03% | 62.36% | 63.03% | 63.88% | 63.69% | 63.93% | 63.88% | 63.47% | 64.76% | 66.03% | 65.46% | 65.36% | 67.37% | 66.34% | 65.91% | 66.10% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 174,419 | 187,929 | 148,243 | 151,853 | 133,112 | 140,777 | 121,722 | 113,715 | 105,229 | 96,319 | 98,937 | 115,329 | 82,382 | 81,442 | 79,658 | 75,447 | 72,365 | 69,882 | 59,375 | 55,471 | 53,636 |
Total Operating Expenses | 392,493 | 170,158 | 898,018 | 869,189 | 816,863 | 818,541 | 767,371 | 731,262 | 801,508 | 735,861 | 727,510 | 675,966 | 535,450 | 520,626 | 410,829 | 397,128 | 376,512 | 359,329 | 368,277 | 335,196 | 312,150 |
Operating Income or Loss | 1,020,776 | 1,845,556 | 1,020,154 | 976,210 | 827,696 | 1,113,152 | 913,685 | 908,110 | 823,908 | 849,365 | 801,822 | 678,120 | 651,681 | 618,640 | 610,514 | 276,523 | 324,376 | 353,468 | 313,697 | 304,324 | 307,399 |
Operating Margin | 30.22% | 56.38% | 32.82% | 33.80% | 29.93% | 37.60% | 33.63% | 34.90% | 32.30% | 34.10% | 33.45% | 31.75% | 34.73% | 35.16% | 39.37% | 18.17% | 21.79% | 23.85% | 21.23% | 21.17% | 21.95% |
Interest Expense | 629,807 | 572,869 | 437,139 | 423,346 | 431,717 | 412,717 | 378,168 | 374,481 | 412,849 | 432,196 | 455,743 | 446,880 | 413,564 | 394,131 | 378,079 | 322,833 | 271,972 | 285,887 | 0 | 0 | 0 |
EBITDA | 2,156,499 | 1,865,315 | 1,769,929 | 1,687,976 | 2,136,393 | 1,747,824 | 2,034,439 | 1,525,657 | 1,520,187 | 1,488,907 | 1,430,395 | 1,332,191 | 1,138,042 | 1,057,824 | 948,885 | 596,180 | 1,079,410 | 931,750 | 323,983 | 864,032 | 553,724 |
Depreciation and Amortization | 871,601 | 830,813 | 2,051,706 | 1,919,281 | 1,860,364 | 1,914,925 | 1,791,579 | 1,693,966 | 1,723,393 | 639,542 | 628,573 | 560,637 | 453,068 | 439,184 | 338,371 | 321,681 | 304,147 | 288,978 | 276,759 | 267,641 | 252,941 |
Income Before Tax | 475,160 | 291,424 | 1,020,584 | 631,932 | 1,018,691 | 651,999 | 597,874 | 554,818 | 487,495 | 424,023 | 358,018 | 703,648 | 294,222 | 313,826 | 159,072 | 231,014 | 168,482 | 0 | 0 | 0 | 315,548 |
Income Tax Expense | 102,932 | 0 | 437,139 | 547,519 | 492,947 | 589,774 | 177,046 | 478,092 | 397,316 | 295,883 | 382,919 | 475,791 | 467,214 | 432,012 | 490,830 | 380,400 | 289,098 | -685,335 | -261,678 | 174,123 | 329,552 |
Net Income | 363,051 | 190,215 | 583,445 | 84,413 | 525,744 | 62,225 | 582,849 | 462,439 | 511,102 | 583,106 | 443,611 | 749,811 | 289,650 | 272,679 | 159,072 | 231,014 | 125,232 | 1,324,690 | 873,635 | 438,292 | 284,017 |
Net Income Margin | 10.77% | 5.81% | 18.77% | 2.92% | 19.01% | 2.10% | 21.45% | 17.77% | 20.04% | 23.41% | 18.51% | 35.11% | 15.44% | 15.50% | 10.26% | 15.18% | 8.41% | 89.37% | 59.13% | 30.49% | 20.28% |
EPS | 2.31 | 1.21 | 3.72 | 0.54 | 3.38 | 0.40 | 3.77 | 2.93 | 3.27 | 3.73 | 2.83 | 4.87 | 1.93 | 1.87 | 1.14 | 1.76 | 0.88 | 11.11 | 7.62 | 3.94 | 2.67 |
EPS Diluted | 2.31 | 1.21 | 3.71 | 0.54 | 3.38 | 0.40 | 3.77 | 2.93 | 3.26 | 3.72 | 2.83 | 4.86 | 1.92 | 1.86 | 1.14 | 1.76 | 0.87 | 10.94 | 7.46 | 3.86 | 2.61 |
Weighted Average Shares Out | - | 156,863 | 156,726 | 156,116 | 155,432 | 154,582 | 154,427 | 154,190 | 153,715 | 153,471 | 153,089 | 152,201 | 150,120 | 145,693 | 139,440 | 131,050 | 119,980 | 118,839 | 114,721 | 111,274 | 106,458 |
Weighted Average Shares Out Diluted | - | 157,201 | 157,137 | 156,376 | 155,517 | 154,883 | 154,682 | 154,390 | 153,977 | 153,844 | 153,308 | 152,521 | 150,711 | 146,218 | 140,057 | 131,512 | 121,299 | 120,780 | 117,077 | 113,559 | 108,762 |
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 | 1,420,475 | 1,531,477 | 690,333 | 452,692 | 1,668,742 | 644,950 | 543,359 | 434,767 | 356,914 | 723,718 | 1,763,079 | 2,365,137 | 1,041,978 | 1,823,208 | 478,948 | 1,448,933 | 241,510 | 1,506,921 | 725,788 | 261,496 | 239,344 |
Short Term Investments | 0 | 0 | 32,277 | 0 | 0 | 0 | 0 | 0 | 509 | 2,364 | 0 | 0 | 0 | 9,548 | 8,732 | 9,946 | 11,590 | 104,256 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,420,475 | 1,531,477 | 690,333 | 452,692 | 1,668,742 | 644,950 | 543,359 | 434,767 | 356,914 | 723,718 | 1,763,079 | 2,365,137 | 1,041,978 | 1,832,756 | 487,680 | 1,458,879 | 253,100 | 1,611,177 | 725,788 | 261,496 | 239,344 |
Net Receivables | 99,706 | 1,581,816 | 1,370,780 | 1,296,931 | 1,199,913 | 1,151,595 | 1,021,525 | 953,761 | 891,686 | 852,748 | 738,594 | 711,067 | 667,754 | 450,134 | 399,818 | 363,240 | 338,743 | 58,074 | 57,052 | 52,668 | 25,500 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | -80,943 | -77,971 | -129,666 | -185,118 | -164,432 | -184,477 | -90,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 51,009 | 81,090 | 46,479 | 252,065 | 50,587 | 46,936 | 176,775 | 0 | 0 | 0 | 651,753 | 0 | 623,708 | 75,458 | 308,031 | 21,867 | 21,970 | 186,839 | 40,868 | 41,261 | 38,630 |
Total Current Assets | 1,520,181 | 3,194,383 | 2,186,168 | 1,876,393 | 3,015,523 | 1,939,401 | 1,760,184 | 1,459,130 | 1,311,774 | 1,650,256 | 2,988,994 | 3,133,405 | 2,152,220 | 2,323,222 | 1,638,212 | 1,843,986 | 613,813 | 1,564,995 | 782,840 | 314,164 | 264,844 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 712,700 | 19,896,398 | 404,861 | 407,285 | 383,799 | 386,034 | 16,551,621 | 16,302,083 | 15,678,372 | 15,303,446 | 15,420,630 | 15,519,818 | 11,684,074 | 10,746,486 | 10,441,117 | 9,065,881 | 8,849,559 | 8,718,188 | 8,160,403 | 7,886,102 | 8,147,858 |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 713,971 | 599,567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 1,461,072 | 1,413,656 | 1,748,188 | 1,526,629 | 1,349,935 | 992,394 | 984,507 | 649,086 | 799,012 | 255,604 | 212,853 | 142,725 | 672,088 | 669,722 | 767,252 | 763,636 | 782,760 | 81,672 | 83,711 | 90,207 | 80,955 |
Tax Assets | 0 | 0 | -713,971 | -599,567 | 22,858,190 | 21,284,905 | 20,256,477 | 19,372,233 | 18,851,643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 21,114,928 | 1,457,482 | 19,868,452 | 18,545,278 | 18,108,933 | 17,967,076 | 17,511,786 | 17,264,017 | 16,738,981 | 1,170,150 | 1,264,290 | 1,366,303 | 953,939 | 1,043,536 | 501,682 | 675,200 | 665,513 | -8,799,860 | -8,244,114 | -7,976,309 | -8,228,813 |
Total Non-Current Assets | 23,288,700 | 22,767,536 | 22,021,501 | 20,479,192 | 19,842,667 | 19,345,504 | 18,496,293 | 17,913,103 | 17,537,993 | 16,729,200 | 16,897,773 | 17,028,846 | 13,310,101 | 12,459,744 | 11,710,051 | 10,504,717 | 10,297,832 | 8,799,860 | 8,244,114 | 7,976,309 | 8,228,813 |
Other Assets | 1,596,655 | 64,230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 827,782 | 668,068 | 611,895 | 569,571 |
Total Assets | 26,405,536 | 26,026,149 | 24,207,669 | 22,355,585 | 22,858,190 | 21,284,905 | 20,256,477 | 19,372,233 | 18,849,767 | 18,379,456 | 19,886,767 | 20,162,251 | 15,462,321 | 14,782,966 | 13,348,263 | 12,348,703 | 10,911,645 | 11,192,637 | 9,695,022 | 8,902,368 | 9,063,228 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 444,288 | 458,329 | 417,545 | 320,775 | 336,264 | 377,553 | 276,645 | 331,500 | 298,524 | 274,709 | 243,263 | 202,470 | 199,102 | 155,139 | 161,592 | 220,089 | 171,791 | 145,692 | 102,934 | 2,180 | 3,023 |
Short Term Debt | 500,000 | 0 | 761,721 | 0 | 0 | 0 | 0 | 45,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 0 | -862,280 | -332,490 | -10,680,374 | 0 | -8,183,151 | 0 | 0 | -744,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 293,551 | 304,860 | -487,304 | 409,655 | 277,370 | 260,729 | 254,381 | 222,686 | 374,241 | 517,706 | 1,046,004 | 1,409,645 | 182,949 | 161,006 | 143,358 | 156,594 | 264,294 | 999,357 | -102,934 | -2,180 | -3,023 |
Total Current Liabilities | 1,237,839 | 763,189 | 691,962 | 721,780 | 613,634 | 638,282 | 531,026 | 599,186 | 672,765 | 792,415 | 1,289,267 | 867,235 | 382,051 | 316,145 | 329,417 | 376,683 | 436,085 | 145,692 | 102,934 | 2,180 | 3,023 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 16,477,950 | 16,624,649 | 13,932,636 | 13,317,206 | 13,454,975 | 12,236,028 | 11,007,757 | 9,964,433 | 8,183,151 | 9,216,513 | 10,086,984 | 10,776,628 | 8,912,369 | 8,704,138 | 7,786,001 | 6,719,771 | 6,092,884 | 4,198,040 | 4,150,937 | 4,768,254 | 5,011,814 |
Deferred Revenue | 0 | 0 | 15,837,237 | 14,322,462 | 14,511,681 | 13,262,304 | 12,042,509 | 11,269,777 | 10,919,719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 684,744 | 675,879 | 654,807 | 646,596 | -12,042,509 | -11,269,777 | -10,919,719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 379,806 | 445,947 | 1,212,639 | 274,826 | 443,072 | 387,994 | 503,726 | 706,158 | 1,756,710 | 483,601 | 607,580 | 1,474,770 | 533,047 | 349,167 | 268,652 | 183,190 | 851,409 | -4,198,040 | -4,150,937 | -4,768,254 | -5,011,814 |
Total Non-Current Liabilities | 16,857,756 | 17,070,596 | 15,145,275 | 13,591,009 | 13,898,047 | 12,624,022 | 11,511,483 | 10,670,591 | 10,246,954 | 9,700,114 | 10,694,564 | 12,251,398 | 9,445,416 | 9,053,305 | 8,054,653 | 6,902,961 | 6,944,293 | 4,198,040 | 4,150,937 | 4,826,254 | 5,011,814 |
Total Liabilities | 18,123,230 | 17,833,785 | 15,837,237 | 14,312,789 | 14,511,681 | 13,262,304 | 12,042,509 | 11,269,777 | 10,919,719 | 10,492,529 | 11,983,831 | 13,118,633 | 9,827,467 | 9,369,450 | 8,384,070 | 7,279,644 | 7,380,378 | 6,869,920 | 5,848,288 | 5,245,754 | 5,340,827 |
Common Stock | 1,580 | 1,569 | 1,568 | 1,565 | 1,557 | 1,548 | 1,545 | 1,543 | 1,538 | 1,536 | 1,531 | 1,530 | 1,516 | 1,481 | 1,402 | 1,389 | 1,212 | 1,195 | 1,175 | 1,125 | 1,103 |
Retained Earnings | -1,035,710 | -816,152 | -391,356 | -625,911 | -509,653 | -760,523 | -675,534 | -712,343 | -695,377 | -780,952 | -762,464 | -108,552 | -109,971 | -53,080 | -24,763 | 95,433 | 192,843 | 394,324 | 108,155 | 182,105 | 325,452 |
Accumulated Other Comprehensive Income/Loss | 10,696 | -21,147 | -13,718 | -36,662 | -49,890 | -48,335 | -47,741 | -50,429 | -52,251 | -14,114 | -9,304 | -11,556 | -13,817 | -16,138 | -18,436 | -21,777 | -29,916 | -29,191 | -3,323 | -8,881 | -15,637 |
Total Stockholders Equity | 5,759,209 | 5,876,697 | 6,132,919 | 5,834,020 | 5,996,083 | 5,684,687 | 5,883,171 | 5,813,957 | 5,784,615 | 5,709,435 | 5,697,298 | 5,741,153 | 5,097,065 | 4,865,998 | 4,372,643 | 4,446,002 | 3,531,267 | 3,668,825 | 3,223,226 | 2,917,346 | 2,936,073 |
Total Investments | 1,461,072 | 1,413,656 | 1,748,188 | 1,526,629 | 1,349,935 | 992,394 | 984,507 | 649,086 | 799,012 | 255,604 | 212,853 | 142,725 | 672,088 | 679,270 | 775,984 | 773,582 | 794,350 | 185,928 | 83,711 | 90,207 | 80,955 |
Total Debt | 16,977,950 | 16,624,649 | 14,694,357 | 13,345,591 | 13,485,963 | 12,236,028 | 11,007,757 | 10,271,611 | 9,796,133 | 9,216,513 | 10,086,984 | 11,521,508 | 8,912,369 | 8,704,138 | 7,786,001 | 6,719,771 | 6,271,916 | 4,198,040 | 4,150,937 | 4,826,254 | 5,011,814 |
Net Debt | 15,557,475 | 15,093,172 | 14,004,024 | 12,892,899 | 11,817,221 | 11,591,078 | 10,464,398 | 9,836,844 | 9,439,219 | 8,492,795 | 8,323,905 | 9,156,371 | 7,870,391 | 6,880,930 | 7,307,053 | 5,270,838 | 6,030,406 | 2,691,119 | 3,425,149 | 4,564,758 | 4,772,470 |
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 | 387,875 | 190,215 | 1,020,584 | 631,932 | 1,018,691 | 651,999 | 712,563 | 562,481 | 569,977 | 799,918 | 526,057 | 711,670 | 295,262 | 313,826 | 190,327 | 274,499 | 125,232 | 1,324,690 | 873,635 | 438,292 | 284,017 |
Depreciation & Amortization | 871,601 | 832,753 | 752,202 | 720,852 | 685,985 | 680,176 | 645,649 | 617,547 | 694,403 | 639,542 | 628,573 | 565,397 | 454,044 | 439,184 | 338,371 | 321,681 | 304,147 | 288,978 | 276,759 | 267,641 | 252,941 |
Deferred Income Tax | -473,483 | 0 | 0 | -69,699 | -505,392 | 16,252 | -148,191 | -10,975 | -123,214 | -367,706 | -269,437 | -93,875 | -73,964 | -44,108 | -30,909 | 14,200 | 179,892 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 44,331 | 0 | 52,026 | 50,860 | 44,142 | 40,958 | 40,117 | 35,361 | 32,911 | 29,183 | 28,099 | 45,155 | 29,679 | 29,672 | 32,852 | 26,636 | 23,106 | 0 | 0 | 0 | 0 |
Change in Working Capital | -191,734 | -162,899 | -207,589 | -224,086 | -109,970 | -230,474 | -121,196 | -295,685 | -102,151 | -259,255 | -178,396 | -67,079 | -105,203 | -181,607 | -205,578 | -71,807 | -113,405 | -50,092 | -118,248 | -124,317 | -149,066 |
Accounts Receivable | -45,352 | 0 | -7,621 | 4,820 | 22,550 | -24,876 | 29,204 | 2,433 | 3,688 | -46,326 | 12,869 | -443 | 23,155 | 0 | 0 | 0 | 0 | -31,522 | -56,887 | -97,937 | -72,560 |
Inventory | 66,334 | 0 | 0 | -186,081 | -48,689 | -100,943 | -21,011 | -212,365 | -27,679 | -97,939 | -99,525 | -23,631 | -65,663 | 0 | 0 | 0 | 0 | 13,178 | -5,234 | -25,219 | -10,364 |
Accounts Payable | 8,378 | 41,696 | -22,777 | 20,025 | -4,059 | 12,627 | 1,353 | 10,482 | 15,666 | -6,310 | 3,903 | 13,108 | 3,854 | 6,660 | -32,839 | 14,848 | 18,075 | -18,570 | -61,361 | -26,380 | -76,506 |
Other Working Capital | -154,760 | -204,595 | -177,191 | -62,850 | -79,772 | -117,282 | -130,742 | -96,235 | -93,826 | -108,680 | -95,643 | -56,113 | -66,549 | -188,267 | -172,739 | -86,655 | -131,480 | -13,178 | 5,234 | 25,219 | 10,364 |
Other Non-Cash Items | 1,082,834 | 441,451 | -334,824 | 23,368 | 23,384 | 22,254 | 21,303 | -1,284 | -35,052 | -42,271 | -39,343 | -383,342 | 43,131 | 49,361 | 50,830 | 52,167 | 41,936 | -934,198 | -504,167 | -109,367 | 41,614 |
Net Cash Provided by Operating Activities | 1,237,903 | 1,301,520 | 1,282,399 | 1,133,227 | 1,156,840 | 1,181,165 | 1,150,245 | 907,445 | 1,036,874 | 799,411 | 695,553 | 777,926 | 642,949 | 606,328 | 375,893 | 617,376 | 560,908 | 629,378 | 527,979 | 472,249 | 429,506 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -120,312 | 0 | -398,093 | -13,614 | -2,551 | -432,387 | -399,805 | -427,813 | -812,435 | 0 | 0 | 0 | 0 | -445,997 | -860,519 | -442,844 | -575,974 | -1,132,594 | -642,024 | -394,757 | -277,684 |
Acquisitions Net | 413,432 | 0 | -277,581 | -80,363 | -172,436 | -87,392 | -345,717 | -109,015 | -520,088 | -38,207 | -52,052 | 79,468 | -6,214 | -17,970 | -12,904 | -7,835 | -896,027 | 0 | 0 | 0 | 0 |
Purchases of Investments | -593,220 | -2,187 | -2,404 | -4,175 | 2,551 | -2,132 | -902 | -1,669 | -1,161 | -668,909 | -1,780 | -1,558 | -1,235 | -816 | -22,500 | 1,644 | 288,628 | -30,374 | -282,764 | -37,500 | 0 |
Sales/Maturities of Investments | 25,154 | 0 | 4,902 | 17,789 | 2,551 | 231,175 | 455,409 | 319,850 | -3,663 | 0 | 0 | 0 | 0 | 43,444 | 2,149 | 4,078 | 14,697 | 0 | 23,566 | 39,813 | 0 |
Other Investing Activities | -687,724 | -1,191,494 | -929,626 | -959,593 | -443,834 | -724,355 | -752,257 | -787,130 | 8,290 | 426,890 | -611,292 | -610,550 | -1,270,583 | 331,243 | -267,500 | -1,644 | -147,000 | 1,739,899 | 1,130,978 | 749,049 | 106,670 |
Net Cash Used for Investing Activities | -728,421 | -1,193,681 | -1,602,802 | -1,039,956 | -613,719 | -1,015,091 | -1,098,876 | -897,814 | -1,329,057 | -280,226 | -665,124 | -532,640 | -1,278,032 | -90,096 | -1,161,274 | -446,601 | -1,315,676 | 576,931 | 229,756 | 356,605 | -171,014 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 736,960 | 1,317,727 | 1,334,557 | -167,105 | 1,230,957 | 802,194 | 730,946 | 647,505 | 656,920 | -53,770 | -1,290,529 | 720,974 | 12,218 | 713,928 | 146,336 | 557,208 | 675,353 | 730,504 | -424,252 | -185,939 | -111,214 |
Common Stock Issued | -367 | 0 | 0 | 24,214 | 3,277 | 13,710 | 0 | 241 | 0 | 799 | 1,923 | 0 | 247,253 | 448,704 | 22,593 | 850,624 | 37,410 | 23,479 | 0 | 45,020 | 422,070 |
Common Stock Repurchased | 1,539 | 0 | 0 | -200,000 | 0 | 0 | -730 | 0 | -271 | -633 | -17,373 | -43,404 | -18,329 | 0 | 0 | 0 | 0 | 0 | 0 | -1,846 | 0 |
Dividends Paid | -690,196 | -687,809 | -685,019 | -683,753 | -688,904 | -666,294 | -587,628 | -526,578 | -671,626 | -1,226,199 | -840,264 | -451,118 | -372,899 | -332,597 | -328,051 | -357,328 | -1,235,767 | -1,143,470 | -391,613 | -702,989 | -342,815 |
Other Financing Activities | 357,838 | 137,998 | -93,481 | -484,798 | -61,008 | -262,989 | -60,865 | -65,822 | -59,915 | -279,376 | 1,496,383 | 808,351 | -32,719 | -2,007 | -3,365 | -13,856 | 12,361 | -35,689 | 522,422 | 39,052 | -9,875 |
Net Cash Used Provided by Financing Activities | 263,484 | 767,916 | 556,057 | -1,311,442 | 484,322 | -113,379 | 82,453 | 55,346 | -74,621 | -1,558,546 | -632,487 | 1,077,873 | -146,147 | 828,028 | -184,604 | 1,036,648 | -510,643 | -425,176 | -293,443 | -806,702 | -41,834 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 541,096 | 875,755 | 235,654 | -1,218,171 | 1,027,443 | 52,695 | 133,822 | 77,853 | -366,804 | -1,039,361 | -602,058 | 1,323,159 | -781,230 | 1,344,260 | -969,985 | 1,207,423 | -1,265,411 | 781,133 | 464,292 | 22,152 | 216,658 |
Cash at End of Period | 4,588,186 | 1,612,567 | 736,812 | 501,158 | 1,719,329 | 691,886 | 639,191 | 434,767 | 356,914 | 723,718 | 1,763,079 | 2,365,137 | 1,041,978 | 1,823,208 | 478,948 | 1,448,933 | 241,510 | 1,506,921 | 725,788 | 261,496 | 239,344 |
Cash at Start of Period | 4,047,090 | 736,812 | 501,158 | 1,719,329 | 691,886 | 639,191 | 505,369 | 356,914 | 723,718 | 1,763,079 | 2,365,137 | 1,041,978 | 1,823,208 | 478,948 | 1,448,933 | 241,510 | 1,506,921 | 725,788 | 261,496 | 239,344 | 22,686 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,237,903 | 1,301,520 | 1,282,399 | 1,133,227 | 1,156,840 | 1,181,165 | 1,150,245 | 907,445 | 1,036,874 | 799,411 | 695,553 | 777,926 | 642,949 | 606,328 | 375,893 | 617,376 | 560,908 | 629,378 | 527,979 | 472,249 | 429,506 |
Capital Expenditure | -120,312 | 0 | -398,093 | -13,614 | -2,551 | -432,387 | -399,805 | -427,813 | -812,435 | 0 | 0 | 0 | 0 | -445,997 | -860,519 | -442,844 | -575,974 | -1,132,594 | -642,024 | -394,757 | -277,684 |
Free Cash Flow | 932,319 | 1,301,520 | 884,306 | 1,119,613 | 1,154,289 | 748,778 | 750,440 | 479,632 | 224,439 | 799,411 | 695,553 | 777,926 | 642,949 | 160,331 | -484,626 | 174,532 | -15,066 | -503,216 | -114,045 | 77,492 | 151,822 |