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 | 1,553,166 | 1,542,027 | 1,422,756 | 1,143,585 | 1,043,837 | 1,028,461 | 954,505 | 900,896 | 876,447 | 892,928 | 843,978 | 788,851 | 727,908 | 528,995 | 514,687 | 646,543 | 602,669 | 517,801 | 614,068 | 589,947 | 354,642 |
Revenue Growth | - | 8.38% | 24.41% | 9.56% | 1.50% | 7.75% | 5.95% | 2.79% | -1.85% | 5.80% | 6.99% | 8.37% | 37.60% | 2.78% | -20.39% | 7.28% | 16.39% | -15.68% | 4.09% | 66.35% | |
Cost of Revenue | 1,178,632 | 584,343 | 529,198 | 447,875 | 422,981 | 397,396 | 373,611 | 358,418 | 340,328 | 350,219 | 333,338 | 313,221 | 298,096 | 256,689 | 247,502 | 246,869 | 238,920 | 454,612 | 458,396 | 0 | 0 |
Gross Profit | 374,534 | 957,684 | 893,558 | 695,710 | 620,856 | 631,065 | 580,894 | 542,478 | 536,119 | 542,709 | 510,640 | 475,630 | 429,812 | 272,306 | 267,185 | 399,674 | 363,749 | 63,189 | 155,672 | 589,947 | 354,642 |
Gross Profit Margin | 24.11% | 62.11% | 62.80% | 60.84% | 59.48% | 61.36% | 60.86% | 60.22% | 61.17% | 60.78% | 60.50% | 60.29% | 59.05% | 51.48% | 51.91% | 61.82% | 60.36% | 12.20% | 25.35% | 100.00% | 100.00% |
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 | 69,436 | 62,506 | 60,413 | 59,368 | 53,624 | 53,201 | 50,735 | 50,587 | 47,415 | 46,233 | 51,005 | 40,586 | 37,528 | 250,502 | 235,229 | 230,773 | 57,550 | 225,476 | 241,382 | 194,896 | 158,356 |
Total Operating Expenses | 212,724 | 62,506 | 632,245 | 469,528 | 409,986 | 380,779 | 344,450 | 306,385 | 290,697 | 296,316 | 276,807 | 243,291 | 228,260 | 470,000 | 460,000 | 480,000 | 430,000 | 441,000 | 438,000 | 387,000 | -185,011 |
Operating Income or Loss | 306,805 | 899,508 | 267,380 | 237,182 | 221,871 | 268,159 | 154,282 | 236,093 | 245,422 | 246,393 | 233,833 | 135,427 | 201,552 | 22,546 | 10,121 | -69,028 | -13,705 | 47,078 | 128,968 | 348,777 | 169,631 |
Operating Margin | 19.75% | 58.33% | 18.79% | 20.74% | 21.26% | 26.07% | 16.16% | 26.21% | 28.00% | 27.59% | 27.71% | 17.17% | 27.69% | 4.26% | 1.97% | -10.68% | -2.27% | 9.09% | 21.00% | 59.12% | 47.83% |
Interest Expense | 131,218 | 133,395 | 113,424 | 97,297 | 91,526 | 80,706 | 84,263 | 86,750 | 93,145 | 97,312 | 93,263 | 98,129 | 0 | 112,414 | 125,893 | 128,296 | 132,399 | 116,281 | 118,344 | 111,548 | 79,214 |
EBITDA | 848,389 | 899,508 | 844,400 | 657,874 | 589,033 | 604,433 | 547,127 | 510,300 | 504,895 | 468,712 | 473,977 | 447,951 | 461,337 | 313,934 | 309,465 | 334,508 | 308,011 | 307,594 | 397,161 | 520,031 | 273,159 |
Depreciation and Amortization | 581,496 | 574,813 | 1,166,631 | 927,935 | 843,767 | 786,871 | 725,292 | 886,196 | 637,889 | 257,082 | 235,634 | 214,395 | 203,077 | 181,791 | 174,465 | 174,682 | 171,814 | 157,137 | 159,860 | 171,254 | 103,528 |
Income Before Tax | 355,657 | 414,203 | 664,474 | 314,269 | 130,551 | 225,359 | 162,118 | 202,084 | 457,001 | 260,134 | 303,217 | 157,442 | 170,545 | 35,348 | 19,628 | -61,464 | -12,862 | 50,130 | 152,131 | 166,243 | 44,527 |
Income Tax Expense | 3,251 | 3,650 | 2,966 | 1,893 | 1,972 | 1,089 | 1,424 | 1,224 | 1,617 | 1,872 | 1,903 | 1,826 | 1,208 | 2,220 | 1,581 | 967 | 843 | 3,052 | 204,895 | -32,843 | 3,186 |
Net Income | 344,932 | 403,309 | 653,613 | 303,907 | 123,911 | 219,623 | 156,128 | 196,422 | 819,823 | 249,315 | 292,089 | 336,364 | 286,241 | 56,379 | 30,216 | -43,800 | 70,973 | 136,728 | 232,846 | 199,086 | 41,341 |
Net Income Margin | 22.20% | 26.15% | 45.94% | 26.57% | 11.87% | 21.35% | 16.36% | 21.80% | 93.54% | 27.92% | 34.61% | 42.64% | 39.32% | 10.66% | 5.87% | -6.77% | 11.78% | 26.41% | 37.92% | 33.75% | 11.66% |
EPS | 3.17 | 3.73 | 6.07 | 2.97 | 1.24 | 2.23 | 1.64 | 2.15 | 9.15 | 2.80 | 3.32 | 3.86 | 3.42 | 0.77 | 0.44 | -0.70 | 1.28 | 2.35 | 4.11 | 3.83 | 1.00 |
EPS Diluted | 3.16 | 3.70 | 6.03 | 2.96 | 1.24 | 2.22 | 1.64 | 2.12 | 9.12 | 2.79 | 3.30 | 3.80 | 3.35 | 0.77 | 0.44 | -0.70 | 1.28 | 2.31 | 3.91 | 3.54 | 0.97 |
Weighted Average Shares Out | - | 108,653 | 107,605 | 101,999 | 99,385 | 98,460 | 95,208 | 91,499 | 89,580 | 89,120 | 88,084 | 87,204 | 83,772 | 72,756 | 68,608 | 62,359 | 55,272 | 58,135 | 56,660 | 52,000 | 41,430 |
Weighted Average Shares Out Diluted | - | 109,399 | 108,388 | 102,829 | 99,438 | 99,384 | 95,366 | 92,515 | 89,903 | 89,490 | 88,468 | 88,494 | 85,556 | 73,462 | 68,608 | 62,359 | 55,272 | 59,125 | 59,524 | 56,313 | 42,426 |
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 | 31,234 | 259,686 | 10,687 | 613,391 | 420,441 | 23,184 | 34,378 | 368,492 | 237,364 | 10,617 | 153,918 | 17,794 | 26,669 | 55,159 | 170,575 | 27,180 | 7,407 | 897 | 1,034 | 1,576 | 2,253 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,200 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 31,234 | 259,686 | 10,687 | 613,391 | 420,441 | 23,184 | 34,378 | 368,492 | 337,364 | 10,617 | 153,918 | 17,794 | 26,669 | 55,159 | 170,575 | 27,180 | 7,407 | 897 | 1,034 | 1,576 | 2,253 |
Net Receivables | 8,993 | 11,905 | 13,364 | 18,664 | 20,158 | 21,833 | 22,920 | 24,038 | 24,028 | 25,100 | 25,977 | 27,724 | 33,625 | 31,035 | 35,089 | 36,112 | 104,114 | 99,813 | 81,539 | 59,261 | 86,294 |
Inventory | 0 | 0 | 0 | 643,233 | 455,183 | 61,515 | 0 | -2,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 11,112 | 8,361 | 6,751 | 5,589 | 4,092 | 4,315 | 9,225 | 9,313 | 8,462 | 5,971 | 33,041 | 6,599 | 36,508 | 16,207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 51,339 | 279,952 | 30,802 | 637,644 | 444,691 | 49,332 | 66,523 | 401,843 | 369,854 | 41,688 | 212,936 | 52,117 | 96,802 | 55,159 | 202,470 | 100,268 | 44,407 | 36,837 | 35,204 | 60,837 | 88,547 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 0 | 8,591,103 | 6,000 | 6,900 | 9,200 | 10,600 | 5,925,326 | 5,548,904 | 5,486,034 | 5,606,903 | 5,682,654 | 5,428,468 | 5,155,018 | 4,397,872 | 4,354,753 | 1,174,823 | 4,510,544 | 4,650,863 | 4,370,211 | 4,144,149 | 2,398,685 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 1,200 | 2,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 14,300 | 11,100 | 13,730 | 18,994 | 20,688 | 22,283 | 27,237 | 30,254 | 33,698 | 36,429 | 42,155 | 45,092 | 44,844 | 27,632 | 43,542 | 15,106 | 8,466 | 9,245 | 6,096 | 9,641 |
Tax Assets | 0 | 0 | 9,327,935 | 7,976,784 | 7,198,952 | 6,748,504 | 6,219,586 | 6,173,748 | 6,028,152 | 0 | -5,683,154 | -5,429,668 | -5,157,618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 497,782 | 9,280,033 | 7,318,510 | 6,726,067 | 6,667,884 | 205,454 | 195,764 | 142,010 | 355,323 | 5,807,542 | 5,537,869 | 5,243,278 | 124,200 | -4,382,385 | -1,218,365 | -4,525,650 | -4,659,329 | -4,379,456 | -4,150,245 | -2,408,326 |
Total Non-Current Assets | 8,895,842 | 9,103,185 | 9,297,133 | 7,339,140 | 6,754,261 | 6,699,172 | 6,153,063 | 5,771,905 | 5,658,298 | 5,995,924 | 5,843,971 | 5,580,024 | 5,288,370 | 4,566,916 | 4,382,385 | 1,218,365 | 4,525,650 | 4,659,329 | 4,379,456 | 4,150,245 | 2,408,326 |
Other Assets | 0 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114,882 | -38,028 | 160,285 | 194,594 | 171,390 | 276,717 | 132,491 |
Total Assets | 8,947,181 | 9,383,737 | 9,327,935 | 7,976,784 | 7,198,952 | 6,748,504 | 6,219,586 | 6,173,748 | 6,028,152 | 6,037,612 | 6,056,907 | 5,632,141 | 5,385,172 | 4,622,075 | 4,699,737 | 1,280,605 | 4,730,342 | 4,890,760 | 4,586,050 | 4,487,799 | 2,629,364 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 221,880 | 222,599 | 211,370 | 191,651 | 175,608 | 171,719 | 146,866 | 128,313 | 137,813 | 133,353 | 157,232 | 113,307 | 101,896 | 93,747 | 0 | 0 | 0 | 0 | 0 | 0 | 31,904 |
Short Term Debt | 0 | 536,600 | 42,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,000 |
Tax Payables | 131,693 | 96,517 | 95,551 | 66,673 | 66,156 | 54,408 | 54,358 | 51,383 | 49,041 | 45,223 | 39,149 | 35,648 | 28,452 | 0 | 0 | 0 | 23,600 | 24,943 | 23,306 | 26,070 | 27,324 |
Deferred Revenue | 0 | 0 | -246,600 | -386,300 | 3,700 | -3,100 | -446,700 | -173,700 | -173,800 | -19,000 | -249,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 113,505 | 113,727 | 61,628 | 88,786 | 84,147 | 80,973 | 74,982 | 72,943 | 69,161 | 64,275 | -189,414 | 56,787 | 49,969 | 61,247 | 0 | 0 | -23,600 | -24,943 | -23,306 | -26,070 | -115,228 |
Total Current Liabilities | 467,078 | 969,443 | 410,549 | 347,110 | 325,911 | 307,100 | 276,206 | 252,639 | 256,015 | 242,851 | 256,767 | 205,742 | 180,317 | 431,300 | 449,500 | 452,400 | 486,400 | 531,300 | 520,700 | 483,800 | 314,400 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,455,598 | 3,178,836 | 3,647,300 | 3,180,367 | 3,179,625 | 2,539,099 | 2,321,603 | 2,204,598 | 2,480,588 | 2,724,687 | 2,480,813 | 2,530,766 | 2,510,468 | 2,432,112 | 2,563,754 | 2,625,199 | 0 | 2,828,095 | 2,330,976 | 2,633,091 | 1,576,405 |
Deferred Revenue | 0 | 0 | 4,271,014 | 3,710,529 | 3,682,365 | 3,046,780 | 2,781,808 | 2,611,804 | 2,855,562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 8,400 | 10,000 | 13,000 | 15,000 | -2,781,808 | -2,611,804 | -2,855,562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 210,227 | 183,687 | 171,165 | 183,052 | 176,829 | 200,581 | 183,999 | 154,567 | 118,959 | 97,814 | 362,784 | 88,272 | 67,679 | -2,432,112 | -2,563,754 | -2,625,199 | 0 | -2,828,095 | -2,330,976 | -2,633,091 | -1,576,405 |
Total Non-Current Liabilities | 3,665,825 | 3,362,523 | 3,860,465 | 3,363,419 | 3,356,454 | 2,739,680 | 2,505,602 | 2,359,165 | 2,599,547 | 2,822,501 | 2,843,597 | 2,619,038 | 2,578,147 | 2,432,100 | 2,563,800 | 2,625,200 | 2,832,400 | 2,828,100 | 2,331,000 | 2,633,100 | 1,576,400 |
Total Liabilities | 4,132,903 | 4,331,966 | 4,271,014 | 3,710,529 | 3,682,365 | 3,046,780 | 2,781,808 | 2,611,804 | 2,855,562 | 3,065,352 | 3,100,364 | 2,824,780 | 2,758,464 | 2,794,307 | 2,942,364 | 1,050,079 | 3,131,061 | 3,139,495 | 2,628,183 | 2,895,873 | 1,731,282 |
Common Stock | 1,158 | 1,156 | 1,156 | 1,126 | 1,069 | 1,069 | 1,031 | 1,028 | 978 | 976 | 976 | 967 | 962 | 845 | 824 | 770 | 660 | 654 | 650 | 608 | 486 |
Retained Earnings | -826,725 | -613,651 | -581,532 | -829,453 | -791,079 | -584,167 | -495,496 | -368,703 | -289,180 | -457,638 | -453,777 | -494,167 | -598,951 | -690,466 | -595,317 | -492,571 | -312,309 | -227,025 | -213,665 | -295,074 | -361,973 |
Accumulated Other Comprehensive Income/Loss | 641 | -1,252 | -1,774 | -3,739 | -5,383 | -6,529 | 6,929 | -57 | -1,863 | -1,913 | -2,419 | -1,106 | -1,062 | -683 | -33,458 | -41,155 | -51,056 | -16,123 | -762,011 | -716,650 | -688,333 |
Total Stockholders Equity | 4,742,562 | 4,980,757 | 4,986,620 | 4,197,490 | 3,444,905 | 3,628,685 | 3,364,097 | 3,482,593 | 3,091,910 | 2,895,921 | 2,883,736 | 2,738,716 | 2,563,099 | 1,758,717 | 1,686,419 | 151,924 | 1,411,494 | 1,531,313 | 1,734,356 | 1,370,903 | 738,515 |
Total Investments | 0 | 14,300 | 11,100 | 13,730 | 18,994 | 20,688 | 22,283 | 27,237 | 130,254 | 33,698 | 36,429 | 42,155 | 45,092 | 44,844 | 27,632 | 43,542 | 15,106 | 8,466 | 9,245 | 6,096 | 9,641 |
Total Debt | 3,451,798 | 3,715,436 | 3,680,913 | 3,170,367 | 3,166,625 | 2,524,099 | 2,321,603 | 2,204,598 | 2,480,588 | 2,724,687 | 2,743,539 | 2,530,766 | 2,510,468 | 2,432,112 | 2,563,754 | 1,030,654 | 2,832,396 | 2,828,095 | 2,330,976 | 2,633,091 | 1,576,405 |
Net Debt | 3,420,564 | 3,455,714 | 3,670,226 | 2,556,976 | 2,746,184 | 2,500,915 | 2,287,225 | 1,836,106 | 2,243,224 | 2,714,070 | 2,589,621 | 2,512,972 | 2,483,799 | 2,376,953 | 2,393,179 | 1,003,474 | 2,824,989 | 2,827,198 | 2,329,942 | 2,631,515 | 1,574,152 |
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 | 346,561 | 410,553 | 661,508 | 312,376 | 128,579 | 224,270 | 160,694 | 200,860 | 455,384 | 258,262 | 301,314 | 346,291 | 293,900 | 59,961 | 21,528 | -61,090 | 70,973 | 148,457 | 232,846 | 199,086 | 37,429 |
Depreciation & Amortization | 581,496 | 574,813 | 577,020 | 420,692 | 367,162 | 336,274 | 300,946 | 263,974 | 250,146 | 257,082 | 235,634 | 219,650 | 209,872 | 181,791 | 174,465 | 172,415 | 169,151 | 157,137 | 159,860 | 171,254 | 103,528 |
Deferred Income Tax | -327,764 | 0 | 0 | 0 | 0 | 0 | -4,566 | -4,438 | 364,439 | -8,947 | -157,761 | -198,839 | -128,922 | -3,582 | 11,990 | 96,621 | -35,167 | -97,433 | -197,374 | 0 | 0 |
Stock Based Compensation | 14,437 | 14,512 | 12,822 | 15,397 | 13,942 | 15,235 | 16,749 | 17,547 | 20,123 | 17,674 | 15,552 | 14,063 | 13,086 | 12,039 | 11,306 | 9,053 | 7,663 | 7,547 | 11,619 | 0 | 0 |
Change in Working Capital | 44,554 | 17,975 | 3,913 | 3,518 | 9,505 | 38,094 | 9,553 | -4,846 | 281 | -5,711 | 20,434 | 19,578 | -9,859 | -9,469 | 4,233 | 61 | -3,026 | -13,113 | 8,336 | 16,449 | 8,044 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 877 | 0 | 5,901 | 0 | 0 | 0 | 0 | 0 | 0 | 382 | 0 | 456 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,167 | 0 | 20,764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,681 |
Accounts Payable | 15,736 | 13,639 | -2,990 | 14,786 | -62 | 19,713 | -4,133 | -2,300 | -2,309 | -15,528 | 19,296 | -8,138 | 2,320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,653 |
Other Working Capital | 28,818 | 4,336 | 6,903 | -11,268 | 9,567 | 18,381 | 13,686 | -2,546 | 2,590 | 2,773 | 1,138 | 1,051 | -12,179 | -9,469 | 4,233 | 61 | -3,026 | -13,113 | 7,954 | 16,449 | -2,746 |
Other Non-Cash Items | 452,877 | -222,903 | -510,551 | -174,516 | 131 | -58,276 | 20,371 | -38,441 | -647,310 | -95,122 | 3,355 | 3,548 | -53,810 | 4,094 | 514 | 628 | 7,364 | 20,511 | 16,282 | -185,944 | 11,036 |
Net Cash Provided by Operating Activities | 814,499 | 794,950 | 744,712 | 577,467 | 519,319 | 555,597 | 503,747 | 434,656 | 443,063 | 423,238 | 418,528 | 404,291 | 324,267 | 244,834 | 224,036 | 217,688 | 216,958 | 223,106 | 231,569 | 200,845 | 160,037 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -116,614 | -5,597 | -449,431 | -428,714 | -427,247 | -407,558 | -359,230 | -299,086 | -342,952 | -425,574 | -503,328 | -356,815 | -290,728 | -227,755 | -63,739 | -72,779 | -199,269 | -500,820 | 181,963 | 0 | 0 |
Acquisitions Net | 0 | 0 | -1,066,051 | 375,242 | 0 | 367,339 | 0 | 0 | 622,982 | 0 | -1,000 | -1,886 | -7,006 | -26,727 | -6,467 | -22,997 | 42,065 | 510 | 213,720 | 315,868 | 23,179 |
Purchases of Investments | 0 | 0 | -70,536 | -629,959 | 0 | -436,305 | -290,005 | -58,267 | -100,000 | 0 | 0 | 0 | 0 | 57,312 | 0 | 0 | 0 | -246,032 | -3,147 | 0 | 0 |
Sales/Maturities of Investments | 230,304 | 0 | 70,536 | 254,717 | 2,202 | 68,966 | 20,771 | 100,000 | 515,754 | 0 | 0 | 0 | 0 | 4,510 | 0 | 0 | 0 | 623 | 49,524 | 104,076 | 1,748 |
Other Investing Activities | -196,177 | -121,530 | 59,298 | -375,677 | -4,557 | -384,887 | -281,691 | 9,332 | 1,133,364 | 132,266 | 178,442 | 99,716 | -229,951 | 5,296 | 105,356 | 26,260 | 119,830 | 398,921 | -494,127 | -627,505 | -93,857 |
Net Cash Used for Investing Activities | -82,487 | -127,127 | -1,456,184 | -804,391 | -429,602 | -792,445 | -640,921 | -189,754 | 690,412 | -293,308 | -325,886 | -258,985 | -527,685 | -187,364 | 35,150 | -69,516 | -37,374 | -346,798 | -52,067 | -207,561 | -68,930 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -214,813 | 18,486 | -8,000 | 0 | 638,823 | 187,249 | 114,107 | -278,999 | -247,077 | -9,043 | 211,738 | 19,247 | -221,267 | -131,918 | -255,508 | -212,989 | 36,714 | 503,614 | -272,284 | 175,170 | 66,119 |
Common Stock Issued | 0 | 0 | 516,758 | 759,209 | 0 | 353,213 | 0 | 445,038 | 0 | 0 | 66,225 | 40,044 | 693,355 | 106,571 | 231,651 | 272,112 | 0 | 0 | 254,931 | 9,238 | 8,025 |
Common Stock Repurchased | -49,997 | 0 | 0 | 0 | 0 | 0 | -14,668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26 | -21 | -33,133 | -200,467 | -170 | -5,688 | -181 |
Dividends Paid | -447,885 | -434,875 | -396,822 | -343,039 | -333,360 | -317,253 | -298,005 | -280,761 | -663,363 | -253,129 | -236,514 | -220,083 | -189,018 | -152,242 | -135,626 | -152,687 | -172,332 | -178,142 | -166,234 | -148,318 | -123,841 |
Other Financing Activities | 60 | -825 | 514,752 | 5,201 | 1,854 | -2,465 | 1,538 | 1,799 | 6,203 | -11,059 | 2,033 | 6,611 | -108,142 | 4,703 | 6,716 | 2,162 | -4,323 | -1,450 | 3,713 | -15,125 | -34,877 |
Net Cash Used Provided by Financing Activities | -712,635 | -417,214 | 109,930 | 421,371 | 307,317 | 220,744 | -197,028 | -112,923 | -904,237 | -273,231 | 43,482 | -154,181 | 174,928 | -172,886 | -152,767 | -91,423 | -173,074 | 123,555 | -180,044 | 6,039 | -92,211 |
Effect of Forex Changes on Cash | -378,483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 19,377 | 250,609 | -601,542 | 194,447 | 397,034 | -16,104 | -334,202 | 131,979 | 229,238 | -143,301 | 136,124 | -8,875 | -28,490 | -115,416 | 106,419 | 56,749 | 6,510 | -137 | -542 | -677 | -1,104 |
Cash at End of Period | 513,217 | 268,047 | 17,438 | 618,980 | 424,533 | 27,499 | 43,603 | 377,805 | 245,826 | 10,617 | 153,918 | 17,794 | 26,669 | 55,159 | 170,575 | 64,156 | 7,407 | 897 | 1,034 | 1,576 | 2,253 |
Cash at Start of Period | 493,840 | 17,438 | 618,980 | 424,533 | 27,499 | 43,603 | 377,805 | 245,826 | 16,588 | 153,918 | 17,794 | 26,669 | 55,159 | 170,575 | 64,156 | 7,407 | 897 | 1,034 | 1,576 | 2,253 | 3,357 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 814,499 | 794,950 | 744,712 | 577,467 | 519,319 | 555,597 | 503,747 | 434,656 | 443,063 | 423,238 | 418,528 | 404,291 | 324,267 | 244,834 | 224,036 | 217,688 | 216,958 | 223,106 | 231,569 | 200,845 | 160,037 |
Capital Expenditure | -116,614 | -410,934 | -449,431 | -428,714 | -427,247 | -407,558 | -359,230 | -299,086 | -342,952 | -425,574 | -503,328 | -356,815 | -290,728 | -227,755 | -63,739 | -72,779 | -199,269 | -500,820 | 181,963 | 0 | 0 |
Free Cash Flow | 697,885 | 384,016 | 295,281 | 148,753 | 92,072 | 148,039 | 144,517 | 135,570 | 100,111 | -2,336 | -84,800 | 47,476 | 33,539 | 17,079 | 160,297 | 144,909 | 17,689 | -277,714 | 413,532 | 200,845 | 160,037 |