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 | 17,762,187 | 17,596,443 | 24,696,625 | 23,102,138 | 16,207,106 | 15,309,508 | 16,631,172 | 14,869,380 | 13,144,413 | 13,476,084 | 13,470,067 | 12,752,076 | 11,359,113 | 10,336,346 | 9,274,305 | 7,577,189 | 8,578,614 | 7,316,223 | 6,556,194 | 5,688,948 | 4,341,538 |
Revenue Growth | - | -28.75% | 6.90% | 42.54% | 5.86% | -7.95% | 11.85% | 13.12% | -2.46% | 0.04% | 5.63% | 12.26% | 9.89% | 11.45% | 22.40% | -11.67% | 17.25% | 11.59% | 15.24% | 31.04% | |
Cost of Revenue | 16,510,784 | 16,439,161 | 22,826,428 | 21,493,659 | 15,037,716 | 14,021,726 | 15,269,479 | 13,680,857 | 11,931,821 | 12,259,014 | 12,401,436 | 11,742,642 | 10,407,548 | 8,703,688 | 7,806,327 | 6,195,230 | 7,203,651 | 6,072,445 | 5,473,650 | 4,809,198 | 3,680,547 |
Gross Profit | 1,251,403 | 1,157,282 | 1,870,197 | 1,608,479 | 1,169,390 | 1,287,782 | 1,361,693 | 1,188,523 | 1,212,592 | 1,217,070 | 1,068,631 | 1,009,434 | 951,565 | 1,632,658 | 1,467,978 | 1,381,959 | 1,374,963 | 1,243,778 | 1,082,544 | 879,750 | 660,991 |
Gross Profit Margin | 7.02% | 6.58% | 7.57% | 6.96% | 7.22% | 8.41% | 8.19% | 7.99% | 9.23% | 9.03% | 7.93% | 7.92% | 8.38% | 15.80% | 15.83% | 18.24% | 16.03% | 17.00% | 16.51% | 15.46% | 15.22% |
Research and Development | 30,426 | 0 | 25,487 | 20,208 | 16,634 | 11,492 | 9,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 634,788 | 624,266 | 603,415 | 526,371 | 496,122 | 497,806 | 449,610 | 413,404 | 375,061 | 358,760 | 320,213 | 326,784 | 276,245 | 939,928 | 845,118 | 797,148 | 201,555 | 734,094 | 664,699 | 553,389 | 438,223 |
Total Operating Expenses | 634,788 | 624,266 | 603,415 | 526,371 | 496,122 | 497,806 | 449,610 | 413,404 | 375,061 | 358,760 | 320,213 | 326,784 | 276,245 | 939,928 | 845,118 | 797,148 | 803,377 | 734,094 | 664,699 | 553,389 | 438,223 |
Operating Income or Loss | 616,615 | 514,607 | 1,266,782 | 1,082,108 | 673,268 | 789,976 | 912,083 | 775,119 | 837,531 | 858,310 | 748,418 | 682,650 | 675,320 | 692,730 | 622,860 | 584,811 | 571,586 | 509,684 | 417,845 | 326,361 | 222,768 |
Operating Margin | 3.45% | 2.92% | 5.13% | 4.68% | 4.15% | 5.16% | 5.48% | 5.21% | 6.37% | 6.37% | 5.56% | 5.35% | 5.95% | 6.70% | 6.72% | 7.72% | 6.66% | 6.97% | 6.37% | 5.74% | 5.13% |
Interest Expense | 102,882 | 105,421 | 100,017 | 59,817 | 44,937 | 47,719 | 31,810 | 46,656 | 25,581 | 35,529 | 24,987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 716,857 | 613,592 | 1,359,558 | 1,173,367 | 774,995 | 890,425 | 1,008,812 | 868,096 | 912,200 | 924,719 | 805,427 | 739,532 | 713,410 | 692,730 | 650,987 | 613,075 | 602,750 | 523,220 | 441,777 | 344,861 | 234,582 |
Depreciation and Amortization | 95,966 | 98,985 | 92,776 | 91,259 | 101,727 | 100,449 | 96,729 | 92,977 | 74,669 | 66,409 | 57,009 | 56,882 | 38,090 | 32,498 | 29,369 | 30,514 | 31,164 | 27,366 | 23,932 | 18,500 | 11,814 |
Income Before Tax | 480,035 | 409,186 | 1,166,765 | 1,022,291 | 628,331 | 742,257 | 880,273 | 728,463 | 811,950 | 822,781 | 723,431 | 673,361 | 958,462 | 694,704 | 624,102 | 587,061 | 578,387 | 523,514 | 429,688 | 332,753 | 226,038 |
Income Tax Expense | 132,678 | 84,057 | 226,241 | 178,046 | 121,910 | 165,289 | 215,768 | 223,570 | 298,566 | 313,082 | 273,720 | 257,457 | 364,658 | 263,092 | 237,076 | 226,231 | 219,210 | 199,253 | 162,763 | 129,395 | 88,784 |
Net Income | 347,357 | 325,129 | 940,524 | 844,245 | 506,421 | 576,968 | 664,505 | 504,893 | 513,384 | 509,699 | 449,711 | 415,904 | 593,804 | 431,612 | 387,026 | 360,830 | 359,177 | 324,261 | 266,925 | 203,358 | 137,254 |
Net Income Margin | 1.94% | 1.85% | 3.81% | 3.65% | 3.12% | 3.77% | 4.00% | 3.40% | 3.91% | 3.78% | 3.34% | 3.26% | 5.23% | 4.18% | 4.17% | 4.76% | 4.19% | 4.43% | 4.07% | 3.57% | 3.16% |
EPS | 2.91 | 2.74 | 7.48 | 6.37 | 3.74 | 4.21 | 4.78 | 3.59 | 3.60 | 3.52 | 3.06 | 2.65 | 3.68 | 2.63 | 2.35 | 2.15 | 2.12 | 1.90 | 1.56 | 1.20 | 0.81 |
EPS Diluted | 2.89 | 2.72 | 7.40 | 6.31 | 3.72 | 4.19 | 4.73 | 3.57 | 3.59 | 3.51 | 3.05 | 2.65 | 3.67 | 2.62 | 2.33 | 2.13 | 2.08 | 1.86 | 1.53 | 1.16 | 0.79 |
Weighted Average Shares Out | - | 118,551 | 125,743 | 132,482 | 135,532 | 136,955 | 139,010 | 140,610 | 142,706 | 144,967 | 147,202 | 156,915 | 161,557 | 164,114 | 164,909 | 167,695 | 169,056 | 170,493 | 170,888 | 170,052 | 169,228 |
Weighted Average Shares Out Diluted | - | 119,677 | 127,150 | 133,834 | 136,173 | 137,735 | 140,405 | 141,382 | 142,991 | 145,349 | 147,542 | 157,080 | 161,946 | 164,741 | 165,972 | 169,194 | 172,733 | 174,040 | 174,787 | 174,698 | 173,144 |
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 | 131,704 | 145,524 | 217,482 | 257,413 | 243,796 | 447,858 | 378,615 | 333,890 | 247,666 | 168,229 | 128,940 | 162,047 | 210,019 | 373,669 | 398,607 | 337,308 | 494,743 | 338,885 | 348,592 | 230,628 | 166,476 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,290 | 48,310 | 2,644 | 115,842 | 124,767 | 122,551 | 121,600 |
Cash + Short Term Investments | 131,704 | 145,524 | 217,482 | 257,413 | 243,796 | 447,858 | 378,615 | 333,890 | 247,666 | 168,229 | 128,940 | 162,047 | 210,019 | 373,669 | 407,897 | 385,618 | 497,387 | 454,727 | 473,359 | 353,179 | 288,076 |
Net Receivables | 2,903,601 | 2,571,863 | 3,249,350 | 4,417,147 | 2,646,753 | 2,107,255 | 2,322,073 | 2,113,930 | 1,711,191 | 1,505,620 | 1,571,591 | 1,449,581 | 1,412,136 | 1,189,637 | 1,036,070 | 885,543 | 828,884 | 911,780 | 764,995 | 716,725 | 544,274 |
Inventory | 0 | 0 | 0 | -453,660 | -197,176 | -132,874 | 0 | 0 | 0 | 0 | 359,388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 303,681 | 163,307 | 122,406 | 94,593 | 51,152 | 85,005 | 52,386 | 126,232 | 98,490 | 96,910 | 404,928 | 97,428 | 88,490 | 88,092 | 70,136 | 65,762 | 37,787 | 22,649 | 17,794 | 14,877 | 13,637 |
Total Current Assets | 3,338,986 | 2,880,694 | 3,589,238 | 4,804,153 | 2,941,701 | 2,640,118 | 2,753,074 | 2,510,936 | 1,972,914 | 1,730,698 | 2,105,459 | 1,664,485 | 1,672,290 | 1,611,543 | 1,481,768 | 1,307,269 | 1,347,871 | 1,389,156 | 1,256,148 | 1,084,781 | 845,987 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 466,568 | 498,608 | 531,573 | 432,390 | 498,734 | 519,283 | 228,301 | 230,326 | 232,953 | 190,874 | 152,471 | 160,703 | 149,851 | 126,830 | 114,333 | 117,699 | 104,088 | 101,665 | 82,071 | 60,721 | 51,122 |
Goodwill | 1,446,695 | 1,473,600 | 1,470,813 | 1,484,754 | 1,487,187 | 1,291,760 | 1,258,922 | 1,275,816 | 1,232,796 | 1,108,337 | 825,038 | 829,073 | 822,215 | 359,688 | 359,116 | 361,666 | 324,704 | 278,739 | 261,766 | 0 | 0 |
Intangible Assets | 30,987 | 146,191 | 152,826 | 159,718 | 1,703,823 | 1,481,659 | 1,446,037 | 1,494,572 | 1,446,703 | 1,262,786 | 956,408 | 977,630 | 982,084 | 399,668 | 13,495 | 409,280 | 363,762 | 14,470 | 15,957 | 241,657 | 176,887 |
Long Term Investments | 0 | 0 | 0 | -147,097 | -43,112 | -47,206 | -43,618 | -40,395 | -19,079 | -29,560 | -26,854 | -24,387 | -19,429 | -38,333 | 0 | -29,243 | -24,158 | 0 | 0 | 0 | 0 |
Tax Assets | 220,738 | 214,619 | 181,602 | 124,900 | 18,640 | 13,485 | 9,993 | 6,870 | 2,250 | 16,788 | 7,746 | 8,286 | 11,780 | 8,382 | 7,836 | 14,422 | 14,833 | 16,013 | 6,668 | 0 | 0 |
Other Non-Current Assets | 109,381 | 11,568 | -181,602 | 22,197 | 24,472 | 33,721 | 33,625 | 33,525 | 16,829 | 12,772 | 19,108 | 16,101 | 7,649 | 29,951 | 19,151 | 14,821 | 9,325 | 11,264 | 9,083 | 7,909 | 6,700 |
Total Non-Current Assets | 2,274,369 | 2,344,586 | 2,365,326 | 2,223,959 | 2,202,557 | 2,000,942 | 1,674,338 | 1,724,898 | 1,679,656 | 1,453,660 | 1,108,879 | 1,138,333 | 1,131,935 | 526,498 | 513,931 | 526,979 | 467,850 | 422,151 | 375,545 | 310,287 | 234,709 |
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 | 5,613,355 | 5,225,280 | 5,954,564 | 7,028,112 | 5,144,258 | 4,641,060 | 4,427,412 | 4,235,834 | 3,652,570 | 3,184,358 | 3,214,338 | 2,802,818 | 2,804,225 | 2,138,041 | 1,995,699 | 1,834,248 | 1,815,721 | 1,811,307 | 1,631,693 | 1,395,068 | 1,080,696 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,372,807 | 1,303,951 | 1,466,998 | 1,813,473 | 1,195,099 | 984,604 | 971,023 | 1,000,305 | 839,736 | 697,585 | 716,654 | 685,890 | 639,460 | 642,672 | 567,961 | 529,256 | 568,758 | 530,752 | 468,499 | 473,882 | 303,082 |
Short Term Debt | 299,076 | 308,902 | 1,201,099 | 657,622 | 132,348 | 265,445 | 5,000 | 715,000 | 740,000 | 450,000 | 605,000 | 375,000 | 253,646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 7,178 | 4,748 | 15,210 | 100,265 | 43,700 | 12,354 | 28,360 | 12,240 | 15,472 | 12,573 | 4,616 | 11,681 | 121,581 | 54,357 | 47,055 | 34,438 | 35,464 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 168,932 | 0 | 0 | 0 | 0 | 28,360 | -84,119 | -66,523 | -73,725 | -73,985 | -57,436 | 53,565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 561,776 | 434,392 | 639,545 | 754,982 | 468,585 | 293,635 | 428,940 | 259,904 | 250,510 | 288,439 | 249,590 | 197,410 | 217,530 | 179,603 | 156,591 | 168,113 | 93,431 | 226,867 | 218,450 | 138,601 | 149,737 |
Total Current Liabilities | 2,240,837 | 2,051,993 | 3,322,852 | 3,326,342 | 1,839,732 | 1,556,038 | 1,433,323 | 1,987,449 | 1,810,530 | 1,448,597 | 1,575,860 | 1,269,981 | 1,232,217 | 876,632 | 771,607 | 731,807 | 697,653 | 757,619 | 686,949 | 612,483 | 452,819 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,692,371 | 1,718,050 | 1,233,791 | 1,635,018 | 1,361,873 | 1,351,892 | 1,341,352 | 750,000 | 500,000 | 500,000 | 500,000 | 500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 28,390 | 26,015 | 22,354 | 21,463 | 26,684 | 18,849 | 19,634 | 24,279 | 21,584 | 0 | 0 | 0 | -22,541 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 11,714 | 13,177 | 14,256 | 16,113 | 22,182 | 39,776 | 35,757 | 45,355 | 65,122 | 78,105 | 66,961 | 70,618 | 45,113 | 0 | 10,667 | 10,546 | 9,887 | 0 | 0 | 1,469 | 4,153 |
Other Non-Current Liabilities | 28,367 | 23,363 | 30,243 | 28,705 | 40,538 | 22,624 | 21,893 | 27,285 | 19,071 | 85,311 | 24,502 | 22,495 | 22,523 | 12,935 | 20,024 | 22,541 | 10,847 | 11,439 | 1,022 | 1,079 | 2,868 |
Total Non-Current Liabilities | 1,732,452 | 1,754,590 | 1,278,290 | 1,679,836 | 1,424,593 | 1,414,292 | 1,399,002 | 822,640 | 584,193 | 597,956 | 591,463 | 593,113 | 67,636 | 12,935 | 20,024 | 22,541 | 10,847 | 11,439 | 1,022 | 2,548 | 7,021 |
Total Liabilities | 3,973,289 | 3,806,583 | 4,601,142 | 5,006,178 | 3,264,325 | 2,970,330 | 2,832,325 | 2,810,089 | 2,394,723 | 2,046,553 | 2,167,323 | 1,863,094 | 1,299,853 | 889,567 | 791,631 | 754,348 | 708,500 | 769,058 | 687,971 | 615,031 | 459,840 |
Common Stock | 11,808 | 11,677 | 11,632 | 12,919 | 13,430 | 13,490 | 13,728 | 13,954 | 14,126 | 14,345 | 14,646 | 15,020 | 16,133 | 16,344 | 16,605 | 16,710 | 17,044 | 17,082 | 17,266 | 17,303 | 8,524 |
Retained Earnings | 5,713,207 | 5,620,790 | 5,590,440 | 4,936,861 | 4,372,833 | 4,144,834 | 3,845,593 | 3,437,093 | 3,190,578 | 2,922,620 | 2,648,539 | 2,413,833 | 2,218,229 | 1,845,032 | 1,613,912 | 1,402,306 | 1,207,428 | 1,002,964 | 807,983 | 640,551 | 498,406 |
Accumulated Other Comprehensive Income/Loss | -72,255 | -80,946 | -88,860 | -61,134 | -45,998 | -76,149 | -71,935 | -18,460 | -61,442 | -37,946 | -28,610 | -10,620 | -9,345 | -9,115 | -6,425 | -1,636 | 2,165 | 263 | -202 | -89,111 | -32,633 |
Total Stockholders Equity | 1,640,066 | 1,418,697 | 1,353,422 | 2,021,934 | 1,879,933 | 1,670,730 | 1,595,087 | 1,425,745 | 1,257,847 | 1,137,805 | 1,047,015 | 939,724 | 1,504,372 | 1,248,474 | 1,204,068 | 1,079,900 | 1,107,221 | 1,042,249 | 943,722 | 780,037 | 620,856 |
Total Investments | -2,028,539 | 0 | 0 | -147,097 | -43,112 | -47,206 | -43,618 | -40,395 | -19,079 | -29,560 | -26,854 | -24,387 | -19,429 | -38,333 | 9,290 | 48,310 | 2,644 | 115,842 | 124,767 | 122,551 | 121,600 |
Total Debt | 1,916,909 | 1,952,501 | 2,361,168 | 2,226,329 | 1,428,047 | 1,556,057 | 1,346,352 | 1,465,000 | 1,240,000 | 950,000 | 1,105,000 | 875,000 | 253,646 | 62,100 | 59,600 | 22,541 | 83,600 | 87,400 | 71,600 | 63,100 | 55,800 |
Net Debt | 1,785,205 | 1,806,977 | 2,143,686 | 1,968,916 | 1,184,251 | 1,108,199 | 967,737 | 1,131,110 | 992,334 | 781,771 | 976,060 | 712,953 | 43,627 | -311,569 | -339,007 | -314,767 | -411,143 | -251,485 | -276,992 | -167,528 | -110,676 |
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 | 347,357 | 325,129 | 940,524 | 844,245 | 506,421 | 576,968 | 664,505 | 504,893 | 513,384 | 509,699 | 449,711 | 415,904 | 593,804 | 431,612 | 387,026 | 360,830 | 359,177 | 324,261 | 266,925 | 203,358 | 137,254 |
Depreciation & Amortization | 95,966 | 98,985 | 92,776 | 91,259 | 101,727 | 100,449 | 96,729 | 92,977 | 74,669 | 66,409 | 57,009 | 56,882 | 38,090 | 32,498 | 29,369 | 30,514 | 31,164 | 27,366 | 23,932 | 18,500 | 11,814 |
Deferred Income Tax | -9,510 | -37,746 | -58,566 | -110,188 | -32,984 | -2,407 | -15,315 | -28,731 | 15,009 | -17,095 | -3,117 | 25,226 | -14,442 | 5,750 | 7,574 | -630 | 2,951 | -8,915 | -8,882 | 4,480 | 3,156 |
Stock Based Compensation | 85,109 | 58,169 | 90,677 | 129,977 | 43,995 | 39,083 | 87,791 | 41,805 | 37,565 | 57,661 | 47,861 | 9,094 | 59,381 | 38,601 | 37,047 | 21,267 | 20,804 | 0 | 0 | 0 | 0 |
Change in Working Capital | -20,062 | 281,536 | 609,525 | -859,801 | -134,764 | 127,795 | -47,875 | -234,766 | -118,262 | 82,715 | -51,992 | -175,235 | 50,880 | -89,414 | -133,204 | -56,992 | 18,899 | -79,338 | 6,946 | -34,741 | -26,430 |
Accounts Receivable | -301,330 | 675,300 | 923,524 | -1,547,545 | -452,145 | 208,312 | -190,048 | -364,181 | -132,898 | 107,560 | -137,102 | -87,316 | -88,107 | -162,688 | -57,855 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 17,612 | 0 | 0 | -38,071 | 92,582 | -25,435 | 57,709 | -2,736 | -14,532 | 9,106 | 4,243 | -120,310 | 26,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | -1,134 | -200,843 | -307,266 | 660,028 | 180,272 | -17,968 | 36,083 | 144,041 | 80,672 | -53,272 | 40,251 | 47,488 | 61,732 | 68,039 | 14,684 | 21,854 | -70,903 | 0 | 0 | 0 | 0 |
Other Working Capital | 282,402 | -192,921 | -6,733 | 65,787 | 44,527 | -37,114 | 48,381 | -11,890 | -51,504 | 19,321 | 40,616 | -15,097 | 50,880 | 5,235 | -90,033 | -78,846 | 89,802 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 167,886 | 5,873 | -24,765 | -537 | 14,796 | -6,469 | 7,061 | 4,323 | 7,043 | 18,947 | 13,954 | 15,906 | -267,371 | 10,665 | 16,967 | 17,582 | 14,584 | 44,747 | 54,376 | 37,491 | 30,147 |
Net Cash Provided by Operating Activities | 288,485 | 731,946 | 1,650,171 | 94,955 | 499,191 | 835,419 | 792,896 | 380,501 | 529,408 | 718,336 | 513,426 | 347,777 | 460,342 | 429,712 | 344,779 | 372,571 | 447,579 | 308,430 | 343,377 | 229,088 | 155,941 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -36,113 | -29,989 | -128,497 | -70,922 | -54,009 | -70,465 | -63,871 | -57,945 | -91,437 | -44,642 | -29,502 | -48,206 | -50,656 | -52,806 | -28,677 | -34,466 | -23,748 | -43,713 | -43,243 | -21,824 | -34,741 |
Acquisitions Net | -1,324 | 0 | 63,579 | -14,750 | -223,230 | -59,200 | -5,315 | -49,068 | -220,203 | -369,833 | 0 | 19,126 | -308,829 | 0 | -41,145 | -41,145 | -59,661 | -22,220 | -39,724 | -60,153 | -19,112 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,752 | -52,437 | -136,954 | -204,020 | -119,864 | -114,696 | -70,139 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,311 | 53,111 | 3,975 | 251,074 | 214,299 | 118,838 | 113,747 | 69,366 |
Other Investing Activities | -77,731 | -52,798 | -3,003 | -36,725 | 5,525 | 16,636 | -3,622 | -521 | -1,348 | 360,029 | -359,394 | 221 | 419 | 5,182 | 36,061 | 185 | 769 | -68 | 2,756 | -3,748 | -190 |
Net Cash Used for Investing Activities | -75,235 | -82,787 | -64,918 | -85,672 | -271,714 | -113,029 | -72,808 | -107,534 | -312,988 | -54,446 | -388,896 | -28,859 | -359,066 | -38,313 | 8,598 | -123,888 | 31,480 | -55,722 | -81,237 | -86,674 | -54,816 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -23,000 | -394,000 | 54,000 | 822,701 | -143,000 | -112,000 | -118,988 | 225,000 | 290,000 | -155,000 | 230,000 | 621,354 | 248,363 | 0 | 0 | 0 | -9,383 | 0 | 0 | 0 | 0 |
Common Stock Issued | 115,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,596 | 17,733 | 17,741 | 23,327 | 13,740 | 18,184 | 15,549 | 10,496 |
Common Stock Repurchased | -19,808 | -63,884 | -1,459,900 | -581,756 | -177,514 | -309,444 | -300,991 | -185,485 | -172,925 | -229,863 | -164,041 | -757,305 | -245,067 | -240,934 | -151,057 | -266,906 | -200,846 | -167,323 | -85,270 | -38,842 | -29,616 |
Dividends Paid | -292,883 | -291,569 | -285,317 | -277,321 | -209,956 | -277,786 | -265,219 | -258,222 | -245,430 | -235,615 | -215,008 | -220,257 | -275,353 | -194,697 | -168,902 | -162,865 | -151,195 | -125,183 | -90,837 | -51,458 | -40,902 |
Other Financing Activities | 65,325 | 31,620 | 71,671 | 43,949 | 89,803 | 47,977 | 30,021 | 16,573 | 1,055 | 12,737 | 5,412 | -8,696 | 7,719 | 20,533 | 30,825 | 9,966 | 12,057 | 16,668 | 12,078 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -250,558 | -717,833 | -1,619,546 | 7,573 | -440,667 | -651,253 | -655,177 | -198,634 | -127,300 | -607,741 | -143,637 | -364,904 | -264,338 | -415,098 | -289,134 | -402,064 | -326,040 | -262,098 | -145,845 | -74,751 | -60,022 |
Effect of Forex Changes on Cash | 2,771 | -3,284 | -5,638 | -3,239 | 9,128 | -1,894 | -20,186 | 11,891 | -9,683 | -16,860 | -14,000 | -1,986 | -588 | -1,239 | -2,944 | -4,054 | 2,839 | -317 | 1,669 | -3,511 | 1,960 |
Net Change in Cash | -43,029 | -71,958 | -39,931 | 13,617 | -204,062 | 69,243 | 44,725 | 86,224 | 79,437 | 39,289 | -33,107 | -47,972 | -163,650 | -24,938 | 61,299 | -157,435 | 155,858 | -9,707 | 117,964 | 64,152 | 43,063 |
Cash at End of Period | 512,232 | 145,524 | 217,482 | 257,413 | 243,796 | 447,858 | 378,615 | 333,890 | 247,666 | 168,229 | 128,940 | 162,047 | 210,019 | 373,669 | 398,607 | 337,308 | 494,743 | 338,885 | 348,592 | 230,628 | 166,476 |
Cash at Start of Period | 555,261 | 217,482 | 257,413 | 243,796 | 447,858 | 378,615 | 333,890 | 247,666 | 168,229 | 128,940 | 162,047 | 210,019 | 373,669 | 398,607 | 337,308 | 494,743 | 338,885 | 348,592 | 230,628 | 166,476 | 123,413 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 288,485 | 731,946 | 1,650,171 | 94,955 | 499,191 | 835,419 | 792,896 | 380,501 | 529,408 | 718,336 | 513,426 | 347,777 | 460,342 | 429,712 | 344,779 | 372,571 | 447,579 | 308,430 | 343,377 | 229,088 | 155,941 |
Capital Expenditure | -75,235 | -84,111 | -128,497 | -70,922 | -54,009 | -70,465 | -63,871 | -57,945 | -91,437 | -44,642 | -29,502 | -48,206 | -50,656 | -52,806 | -28,677 | -34,466 | -23,748 | -43,713 | -43,243 | -21,824 | -34,741 |
Free Cash Flow | 213,250 | 647,835 | 1,521,674 | 24,033 | 445,182 | 764,954 | 729,025 | 322,556 | 437,971 | 673,694 | 483,924 | 299,571 | 409,686 | 376,906 | 316,102 | 338,105 | 423,831 | 264,717 | 300,134 | 207,264 | 121,200 |