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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,808,700 | 3,773,500 | 3,958,500 | 3,494,800 | 3,427,100 | 2,496,100 | 2,768,800 | 2,229,100 | 645,106 | 634,545 | 617,225 | 572,050 | 512,338 | 508,144 | 437,104 | 426,082 | 416,783 |
Revenue Growth | - | -4.67% | 13.27% | 1.98% | 37.30% | -9.85% | 24.21% | 245.54% | 1.66% | 2.81% | 7.90% | 11.65% | 0.83% | 16.25% | 2.59% | 2.23% | |
Cost of Revenue | 1,920,400 | 2,013,500 | 2,216,800 | 2,307,200 | 2,397,700 | 1,558,200 | 1,780,700 | 1,434,900 | 191,105 | 176,499 | 66,110 | 56,576 | 46,135 | 0 | 0 | 0 | 0 |
Gross Profit | 1,888,300 | 1,760,000 | 1,741,700 | 1,187,600 | 1,029,400 | 937,900 | 988,100 | 794,200 | 454,001 | 458,046 | 551,115 | 515,474 | 466,203 | 508,144 | 437,104 | 426,082 | 416,783 |
Gross Profit Margin | 49.63% | 46.64% | 44.00% | 33.98% | 30.04% | 37.57% | 35.69% | 35.63% | 70.38% | 72.18% | 89.29% | 90.11% | 91.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 252,300 | 129,600 | 553,400 | 83,700 | 60,600 | 68,300 | 68,300 | 66,000 | 67,603 | 52,353 | 121,734 | 118,083 | 104,196 | 226,970 | 235,006 | 215,351 | 196,959 |
Total Operating Expenses | 683,800 | 694,700 | 771,300 | 366,100 | 322,000 | 352,200 | 358,600 | 336,900 | 155,801 | 138,118 | 237,314 | 229,660 | 222,106 | 266,512 | 269,763 | 248,497 | 229,473 |
Operating Income or Loss | 1,139,400 | 1,065,300 | 970,100 | 805,900 | 662,200 | 537,200 | 599,400 | 371,900 | 298,200 | 319,928 | 313,801 | 285,814 | 244,097 | 241,632 | 167,341 | 177,585 | 187,310 |
Operating Margin | 29.91% | 28.23% | 24.51% | 23.06% | 19.32% | 21.52% | 21.65% | 16.68% | 46.22% | 50.42% | 50.84% | 49.96% | 47.64% | 47.55% | 38.28% | 41.68% | 44.94% |
Interest Expense | 54,400 | 62,400 | 56,400 | 47,400 | 37,600 | 35,900 | 38,200 | 41,300 | 5,747 | 43 | 0 | 0 | 0 | 879 | 896 | 875 | 19 |
EBITDA | 1,300,400 | 1,223,300 | 1,136,900 | 986,500 | 901,700 | 762,400 | 843,500 | 653,300 | 342,655 | 366,283 | 357,905 | 322,574 | 275,670 | 275,005 | 195,004 | 204,223 | 212,084 |
Depreciation and Amortization | 145,900 | 2,708,200 | 2,988,100 | 2,673,300 | 2,719,700 | 1,948,200 | 2,179,800 | 1,814,400 | 364,493 | 46,355 | 40,000 | 34,602 | 31,573 | 34,184 | 29,960 | 27,725 | 25,656 |
Income Before Tax | 1,052,700 | 1,047,600 | 432,900 | 756,100 | 660,400 | 501,400 | 571,200 | 334,400 | 306,604 | 324,024 | 309,697 | 283,656 | 242,551 | 240,084 | 164,623 | 177,230 | 193,407 |
Income Tax Expense | 282,600 | 286,200 | 197,900 | 227,100 | 192,200 | 130,600 | 146,000 | -66,200 | 120,884 | 119,001 | 119,983 | 107,657 | 85,156 | 100,678 | 65,227 | 70,779 | 78,119 |
Net Income | 770,100 | 761,400 | 235,000 | 529,000 | 468,200 | 374,900 | 426,500 | 401,700 | 186,820 | 205,023 | 189,714 | 175,999 | 157,395 | 139,406 | 99,396 | 106,451 | 115,288 |
Net Income Margin | 20.27% | 20.18% | 5.94% | 15.14% | 13.66% | 15.02% | 15.40% | 18.02% | 28.96% | 32.31% | 30.74% | 30.77% | 30.72% | 27.43% | 22.74% | 24.98% | 27.66% |
EPS | 7.25 | 7.16 | 2.21 | 4.93 | 4.28 | 3.37 | 3.81 | 3.70 | 2.27 | 2.46 | 2.21 | 1.99 | 1.78 | 1.52 | 1.03 | 1.17 | 1.27 |
EPS Diluted | 7.22 | 7.13 | 2.20 | 4.92 | 4.27 | 3.35 | 3.80 | 3.69 | 2.27 | 2.46 | 2.21 | 1.99 | 1.78 | 1.52 | 1.03 | 1.17 | 1.24 |
Weighted Average Shares Out | - | 105,800 | 106,300 | 107,000 | 109,100 | 111,400 | 111,800 | 107,200 | 81,400 | 83,100 | 85,406 | 87,331 | 87,460 | 89,994 | 95,754 | 90,733 | 90,733 |
Weighted Average Shares Out Diluted | - | 106,200 | 106,700 | 107,200 | 109,300 | 111,800 | 112,200 | 107,500 | 81,400 | 83,100 | 85,406 | 87,331 | 87,460 | 89,994 | 95,754 | 90,733 | 92,951 |
Reported Currency: USD | Q2 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||
Cash and Cash Equivalents | 619,800 | 548,300 | 432,700 | 341,900 | 245,400 | 229,300 | 275,100 | 143,500 | 97,298 | 102,253 | 147,927 | 221,341 | 135,597 | 134,936 | 53,789 | 383,730 | 281,423 |
Short Term Investments | 47,100 | 20,800 | 91,700 | 37,100 | 92,400 | 71,000 | 35,700 | 47,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 666,900 | 569,100 | 524,400 | 379,000 | 337,800 | 300,300 | 310,800 | 190,800 | 97,298 | 102,253 | 147,927 | 221,341 | 135,597 | 134,936 | 53,789 | 383,730 | 281,423 |
Net Receivables | 562,300 | 548,700 | 418,100 | 369,600 | 390,400 | 291,500 | 357,700 | 234,500 | 134,339 | 96,118 | 90,586 | 80,796 | 62,599 | 49,529 | 51,098 | 43,077 | 46,828 |
Inventory | 0 | 0 | 543,000 | 745,900 | 812,100 | 0 | 0 | 0 | 7,318 | 5,122 | 4,622 | 4,007 | 4,146 | 4,152 | 4,510 | 5,804 | 6,266 |
Other Current Assets | -1,229,200 | -1,117,800 | 70,500 | 36,800 | 26,500 | 15,800 | 15,200 | 11,400 | 134 | 625 | 972 | 2,717 | 567 | 1,065 | 537 | 452 | 26,708 |
Total Current Assets | 3,899,500 | 1,979,300 | 1,556,000 | 1,531,300 | 1,566,800 | 607,600 | 683,700 | 436,700 | 239,089 | 204,118 | 244,107 | 308,861 | 202,909 | 189,682 | 109,934 | 433,063 | 361,225 |
Non-Current Assets | |||||||||||||||||
Property, Plant and Equipment | 230,400 | 245,800 | 222,200 | 217,600 | 193,600 | 100,400 | 76,600 | 78,800 | 60,849 | 65,274 | 71,770 | 72,208 | 78,959 | 81,712 | 86,998 | 96,165 | 89,848 |
Goodwill | 3,132,900 | 3,140,600 | 3,122,800 | 3,025,400 | 2,895,100 | 2,682,100 | 2,691,400 | 2,707,400 | 26,468 | 7,655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 1,462,900 | 1,604,800 | 1,662,800 | 1,668,600 | 1,729,000 | 1,589,900 | 1,720,200 | 1,902,600 | 71,646 | 59,311 | 55,673 | 45,939 | 42,720 | 42,169 | 44,565 | 39,630 | 39,367 |
Long Term Investments | 359,500 | 382,000 | 253,200 | 245,800 | 42,700 | 61,200 | 86,200 | 82,700 | 72,923 | 48,430 | 12,351 | 14,581 | 14,270 | 14,305 | 12,615 | 3,090 | 5,699 |
Tax Assets | 194,700 | 230,700 | 222,900 | 372,700 | 377,600 | 399,700 | 436,800 | 488,200 | 3,494 | 5,309 | 13,677 | 13,745 | 20,989 | 21,439 | 20,482 | 0 | 0 |
Other Non-Current Assets | -24,300 | -95,700 | -41,000 | -246,900 | -288,300 | -327,000 | -373,900 | -430,700 | 65,676 | 54,002 | -13,677 | -13,745 | -20,989 | -21,439 | -20,482 | 0 | 0 |
Total Non-Current Assets | 5,356,100 | 5,508,200 | 5,442,900 | 5,283,200 | 4,949,700 | 4,506,300 | 4,637,300 | 4,829,000 | 238,076 | 180,670 | 139,794 | 132,728 | 135,949 | 138,186 | 144,178 | 138,885 | 134,914 |
Other Assets | 0 | 230,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 9,255,600 | 7,718,200 | 6,998,900 | 6,814,500 | 6,516,500 | 5,113,900 | 5,321,000 | 5,265,700 | 477,165 | 384,788 | 383,901 | 441,589 | 338,858 | 327,868 | 254,112 | 571,948 | 496,139 |
Current Liabilities | |||||||||||||||||
Accounts Payable | 24,700 | 24,700 | 420,200 | 295,400 | 250,000 | 171,900 | 198,500 | 153,800 | 74,960 | 60,104 | 58,566 | 52,958 | 45,148 | 46,071 | 40,084 | 42,958 | 55,137 |
Short Term Debt | 21,600 | 20,800 | 304,700 | 49,000 | 68,700 | 103,000 | 299,800 | 108,200 | -72,934 | 7,874 | -57,561 | -48,739 | -44,413 | 0 | 8,349 | 428,891 | 9,326 |
Tax Payables | 4,700 | 83,300 | 3,500 | 8,200 | 4,200 | 4,000 | 4,100 | 2,600 | 18 | 1,633 | 1,774 | 29,903 | 20,857 | 12,185 | 3,165 | 0 | 0 |
Deferred Revenue | 9,900 | 5,900 | 11,700 | 15,200 | 10,200 | 4,500 | 8,500 | 15,400 | 3,107 | 4,019 | 1,988 | 1,100 | 1,084 | 351 | 280 | 207 | 26,379 |
Other Current Liabilities | 3,102,700 | 1,332,000 | 740,600 | 809,700 | 984,400 | 2,200 | 89,100 | 56,600 | 80,270 | 2,000 | 68,898 | 102,139 | 50,331 | 5,865 | 103 | 96 | 86 |
Total Current Liabilities | 3,158,900 | 1,383,400 | 1,477,200 | 1,169,300 | 1,313,300 | 281,600 | 595,900 | 334,000 | 85,403 | 73,997 | 71,891 | 107,458 | 52,150 | 52,287 | 48,816 | 472,152 | 90,928 |
Non-Current Liabilities | |||||||||||||||||
Long Term Debt | 1,440,100 | 1,439,200 | 1,566,600 | 1,428,500 | 1,267,300 | 914,300 | 915,600 | 1,237,900 | 1,843 | 1,896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 9,900 | 5,900 | 11,700 | 197,900 | 164,700 | 135,900 | 124,300 | 88,200 | 181,263 | -7,205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 465,600 | 692,300 | 222,900 | 372,700 | 377,600 | 399,700 | 436,800 | 488,200 | -181,263 | 5,309 | 13,677 | 13,745 | 20,989 | 21,439 | 20,482 | 20,576 | 19,180 |
Other Non-Current Liabilities | 159,400 | -18,300 | 255,200 | 41,300 | 44,700 | 26,800 | 7,400 | 6,800 | 71,973 | 51,146 | 48,266 | 35,869 | 26,597 | 17,872 | 8,940 | 4,503 | 4,371 |
Total Non-Current Liabilities | 2,075,000 | 2,119,100 | 2,056,400 | 2,040,400 | 1,854,300 | 1,476,700 | 1,484,100 | 1,821,100 | 73,816 | 51,146 | 61,943 | 49,614 | 47,586 | 39,311 | 29,422 | 25,079 | 23,551 |
Total Liabilities | 5,233,900 | 3,733,200 | 3,533,600 | 3,209,700 | 3,167,600 | 1,758,300 | 2,080,000 | 2,155,100 | 159,219 | 125,143 | 133,834 | 157,072 | 99,736 | 91,598 | 78,238 | 497,231 | 114,479 |
Common Stock | 1,100 | 1,100 | 1,100 | 1,100 | 1,200 | 1,200 | 1,200 | 1,200 | 929 | 927 | 926 | 919 | 913 | 908 | 901 | 19,574 | 19,574 |
Retained Earnings | 2,758,400 | 2,525,200 | 2,171,100 | 2,145,500 | 1,810,200 | 1,512,600 | 1,288,200 | 993,300 | 710,779 | 603,597 | 472,005 | 349,290 | 275,491 | 232,121 | 133,087 | 53,352 | 360,318 |
Accumulated Other Comprehensive Income/Loss | -26,400 | -9,400 | -31,000 | 55,600 | 74,600 | 37,600 | 11,500 | 50,700 | -762 | -824 | -689 | -1,050 | -893 | -899 | -972 | -801 | -824 |
Total Stockholders Equity | 4,021,700 | 3,985,000 | 3,465,300 | 3,604,800 | 3,348,900 | 3,355,600 | 3,241,000 | 3,110,600 | 317,946 | 259,645 | 250,067 | 284,517 | 239,122 | 236,270 | 175,874 | 74,717 | 381,660 |
Total Investments | 47,100 | 402,800 | 344,900 | 282,900 | 135,100 | 132,200 | 121,900 | 130,000 | 72,923 | 48,430 | 12,351 | 14,581 | 14,270 | 14,305 | 12,615 | 3,090 | 5,699 |
Total Debt | 1,588,000 | 1,610,800 | 1,871,300 | 1,428,500 | 1,336,000 | 914,300 | 1,215,400 | 1,237,900 | 1,843 | 1,896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Debt | 968,200 | 1,062,500 | 1,438,600 | 1,086,600 | 1,090,600 | 685,000 | 940,300 | 1,094,400 | -95,455 | -100,357 | -147,927 | -221,341 | -135,597 | -134,936 | -53,789 | -383,730 | -281,423 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||
Net Income | 767,000 | 757,500 | 235,000 | 529,000 | 468,200 | 370,800 | 425,200 | 400,600 | 185,720 | 205,023 | 189,714 | 175,999 | 157,395 | 139,406 | 99,396 | 106,451 | 115,288 |
Depreciation & Amortization | 145,900 | 158,000 | 166,800 | 167,400 | 158,500 | 176,600 | 204,000 | 192,200 | 44,455 | 46,355 | 40,000 | 34,602 | 31,573 | 34,184 | 29,960 | 27,725 | 25,656 |
Deferred Income Tax | -19,100 | -15,200 | -155,700 | -18,900 | -30,900 | -37,200 | -47,700 | -238,400 | 232 | -8,283 | -290 | -7,145 | -493 | 940 | 21 | 1,367 | -206 |
Stock Based Compensation | 37,300 | 41,300 | 30,700 | 26,600 | 21,700 | 21,800 | 35,100 | 52,600 | 14,503 | 12,181 | 15,577 | 20,823 | 12,348 | 12,618 | 20,801 | 1,087 | 1,077 |
Change in Working Capital | 535,700 | -107,000 | -84,100 | -113,600 | 843,400 | 52,100 | -86,800 | -54,100 | -12,790 | -9,922 | 12,777 | -2,123 | -1,984 | 13,945 | -17,701 | -23,949 | 23,044 |
Accounts Receivable | 8,100 | 13,100 | -49,800 | 12,000 | -90,000 | 50,300 | -70,300 | -20,600 | -7,367 | -4,847 | -8,498 | -4,222 | -8,088 | 168 | -7,309 | -959 | -676 |
Inventory | 21,200 | 0 | 0 | -109,300 | 57,400 | 31,600 | -56,300 | -51,600 | -12,474 | 3,297 | 2,610 | -1,294 | 6,975 | 8,013 | -1,349 | 5,491 | -7,783 |
Accounts Payable | 13,400 | -114,300 | 38,800 | 45,000 | 59,400 | -25,700 | 46,800 | 10,300 | 19,841 | 1,550 | 5,888 | 5,516 | 1,113 | 5,784 | -3,334 | -8,155 | 14,226 |
Other Working Capital | 634,000 | -5,800 | -73,100 | -61,300 | 816,600 | -4,100 | -7,000 | 7,800 | -12,790 | -9,922 | 12,777 | -2,123 | -1,984 | -20 | -5,709 | -20,326 | 17,277 |
Other Non-Cash Items | 240,300 | -41,600 | 458,400 | 6,300 | -2,100 | 48,700 | 4,900 | 21,500 | -2,557 | -76 | 4,879 | 2,224 | 1,696 | 2,036 | 2,436 | 85 | 86 |
Net Cash Provided by Operating Activities | 1,517,200 | 793,000 | 651,100 | 596,800 | 1,458,800 | 632,800 | 534,700 | 374,400 | 229,563 | 245,278 | 262,657 | 224,380 | 200,535 | 203,129 | 134,913 | 112,766 | 164,945 |
Cash Flows from Investing Activities | |||||||||||||||||
Investments in Property, Plant, and Equipment | -49,900 | -45,000 | -59,800 | -51,000 | -47,400 | -35,100 | -36,300 | -37,500 | -44,402 | -39,340 | -50,154 | -28,673 | -30,066 | -29,143 | -23,556 | -37,997 | -43,816 |
Acquisitions Net | 700 | 0 | -708,300 | -151,500 | -351,500 | -30,000 | 25,600 | -1,414,100 | -16,237 | -2,960 | -1,987 | -2,532 | -2,911 | 0 | 0 | 0 | 0 |
Purchases of Investments | -109,100 | -146,900 | -119,300 | -311,000 | -234,600 | -108,800 | -168,000 | -140,000 | -23,326 | -35,386 | -1,987 | -2,532 | -2,911 | -1,250 | -7,990 | 0 | 0 |
Sales/Maturities of Investments | -43,700 | 135,700 | 52,300 | 160,200 | 202,500 | 128,000 | 178,700 | 155,100 | 44,402 | 39,340 | 50,154 | 28,673 | 30,066 | 0 | 0 | 1,500 | 1,500 |
Other Investing Activities | 37,300 | 1,100 | -67,000 | 600 | 500 | 30,000 | -25,600 | 15,100 | -44,823 | -41,075 | -48,164 | -26,133 | -27,155 | 112 | -998 | 26,157 | -21,803 |
Net Cash Used for Investing Activities | -62,700 | -55,100 | -835,100 | -352,700 | -430,500 | -15,900 | -25,600 | -1,436,500 | -84,386 | -79,421 | -52,138 | -31,197 | -32,977 | -30,281 | -32,544 | -10,340 | -64,119 |
Cash Flows from Financing Activities | |||||||||||||||||
Debt Repayment | -165,000 | -305,000 | -220,000 | -20,000 | -225,000 | -350,000 | -364,000 | -700,000 | 0 | -4,040 | 0 | 0 | 0 | 0 | -19,661 | 0 | 0 |
Common Stock Issued | -900 | 0 | 0 | 103,400 | 549,700 | 9,300 | 341,100 | 1,945,900 | 0 | 0 | 0 | 0 | 0 | 0 | 301,238 | 0 | 0 |
Common Stock Repurchased | -228,500 | -114,500 | -100,900 | -81,300 | -349,100 | -167,900 | -161,800 | -26,100 | -64,600 | -135,345 | -176,660 | -51,426 | -52,872 | -46,990 | -299,190 | 0 | 0 |
Dividends Paid | -233,700 | -223,500 | -209,400 | -193,300 | -170,600 | -150,000 | -130,300 | -118,100 | -78,500 | -73,431 | -110,830 | -58,369 | -114,025 | -40,372 | -19,661 | 0 | 0 |
Other Financing Activities | -19,500 | -13,100 | 612,000 | -9,100 | -6,700 | -4,300 | -56,600 | -2,000 | -7,100 | 1,285 | 3,557 | 2,356 | -119,069 | -4,339 | -395,036 | -119 | -828 |
Net Cash Used Provided by Financing Activities | -653,600 | -656,100 | 81,700 | -200,300 | -201,700 | -662,900 | -371,600 | 1,099,700 | -150,200 | -211,531 | -283,933 | -107,439 | -166,897 | -91,701 | -432,310 | -119 | -828 |
Effect of Forex Changes on Cash | -8,900 | 52,800 | -10,000 | -9,100 | 1,600 | 200 | -5,900 | 8,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 808,100 | 115,600 | -112,300 | 34,700 | 828,200 | -45,800 | 131,600 | 46,200 | -4,955 | -45,674 | -73,414 | 85,744 | 661 | 81,147 | -329,941 | 102,307 | 99,998 |
Cash at End of Period | 3,441,000 | 548,300 | 979,900 | 1,092,200 | 1,057,500 | 229,300 | 275,100 | 143,500 | 97,298 | 102,253 | 147,927 | 221,341 | 135,597 | 134,936 | 53,789 | 383,730 | 281,423 |
Cash at Start of Period | 2,632,900 | 432,700 | 1,092,200 | 1,057,500 | 229,300 | 275,100 | 143,500 | 97,300 | 102,253 | 147,927 | 221,341 | 135,597 | 134,936 | 53,789 | 383,730 | 281,423 | 181,425 |
Free Cash Flow | |||||||||||||||||
Operating Cash Flow | 1,517,200 | 793,000 | 651,100 | 596,800 | 1,458,800 | 632,800 | 534,700 | 374,400 | 229,563 | 245,278 | 262,657 | 224,380 | 200,535 | 203,129 | 134,913 | 112,766 | 164,945 |
Capital Expenditure | -49,900 | -45,000 | -59,800 | -51,000 | -47,400 | -35,100 | -36,300 | -37,500 | -44,402 | -39,340 | -50,154 | -28,673 | -30,066 | -29,143 | -23,556 | -37,997 | -43,816 |
Free Cash Flow | 1,467,300 | 748,000 | 591,300 | 545,800 | 1,411,400 | 597,700 | 498,400 | 336,900 | 185,161 | 205,938 | 212,503 | 195,707 | 170,469 | 173,986 | 111,357 | 74,769 | 121,129 |