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 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,060,916 | 4,129,409 | 3,976,060 | 3,540,160 | 2,923,933 | 2,621,226 | 2,266,096 | 1,857,601 | 1,681,432 | 1,363,302 | 1,297,662 | 1,165,528 | 1,129,530 | 1,142,647 | 1,133,416 | 1,202,551 | 1,343,493 | 1,230,626 | 1,058,385 | 1,122,228 | 766,917 |
Revenue Growth | - | 3.86% | 12.31% | 21.08% | 11.55% | 15.67% | 21.99% | 10.48% | 23.34% | 5.06% | 11.34% | 3.19% | -1.15% | 0.81% | -5.75% | -10.49% | 9.17% | 16.27% | -5.69% | 46.33% | |
Cost of Revenue | 2,692,154 | 2,626,853 | 2,513,409 | 2,205,522 | 1,850,392 | 1,662,915 | 1,426,029 | 1,155,287 | 1,034,766 | 832,210 | 825,002 | 770,626 | 737,449 | 740,405 | 748,656 | 773,183 | 832,784 | 752,435 | 651,778 | 693,493 | 468,351 |
Gross Profit | 1,368,762 | 1,502,556 | 1,462,651 | 1,334,638 | 1,073,541 | 958,311 | 840,067 | 702,314 | 646,666 | 531,092 | 472,660 | 394,902 | 392,081 | 402,242 | 384,760 | 429,368 | 510,709 | 478,191 | 406,607 | 428,735 | 298,566 |
Gross Profit Margin | 33.71% | 36.39% | 36.79% | 37.70% | 36.72% | 36.56% | 37.07% | 37.81% | 38.46% | 38.96% | 36.42% | 33.88% | 34.71% | 35.20% | 33.95% | 35.70% | 38.01% | 38.86% | 38.42% | 38.20% | 38.93% |
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 | 739,428 | 747,855 | 665,098 | 619,919 | 528,935 | 517,622 | 443,854 | 373,446 | 367,548 | 300,414 | 269,033 | 225,695 | 208,248 | 206,140 | 262,489 | 233,995 | 230,159 | 217,491 | 180,795 | 189,544 | 121,448 |
Total Operating Expenses | 773,449 | 885,295 | 811,676 | 744,776 | 640,812 | 607,160 | 508,684 | 414,816 | 409,247 | 324,643 | 294,990 | 243,501 | 226,316 | 227,936 | 286,894 | 262,442 | 260,471 | 251,000 | 218,434 | 247,716 | 138,243 |
Operating Income or Loss | 562,910 | 617,261 | 650,975 | 589,862 | 432,729 | 351,151 | 331,383 | 287,498 | 237,419 | 206,449 | 177,670 | 151,401 | 165,765 | 174,306 | -298,512 | 166,926 | -449,762 | 227,191 | 188,173 | 181,019 | 160,323 |
Operating Margin | 13.85% | 14.95% | 16.37% | 16.66% | 14.80% | 13.40% | 14.62% | 15.48% | 14.12% | 15.14% | 13.69% | 12.99% | 14.68% | 15.25% | -26.34% | 13.88% | -33.48% | 18.46% | 17.78% | 16.13% | 20.90% |
Interest Expense | 131,598 | 136,710 | 59,291 | 73,910 | 86,433 | 60,882 | 63,772 | 29,777 | 27,709 | 15,072 | 11,950 | 20,969 | 33,342 | 41,233 | 34,093 | 21,682 | 14,009 | 14,833 | 193,237 | 22,618 | 8,652 |
EBITDA | 990,360 | 1,032,118 | 1,035,860 | 854,291 | 759,146 | 581,733 | 507,232 | 457,891 | 377,288 | 305,381 | 285,990 | 255,543 | 244,363 | 260,478 | -205,154 | 263,201 | -355,818 | 321,805 | 273,303 | 274,811 | 210,640 |
Depreciation and Amortization | 340,151 | 314,124 | 303,870 | 265,540 | 234,924 | 198,095 | 161,779 | 131,159 | 126,658 | 24,229 | 25,957 | 17,806 | 18,068 | 21,796 | 24,405 | 28,447 | 30,312 | 88,916 | 85,130 | 104,637 | 48,176 |
Income Before Tax | 518,611 | 581,284 | 622,987 | 480,710 | 447,114 | 304,084 | 281,681 | 296,955 | 222,921 | 195,428 | 177,595 | 138,327 | 129,746 | 132,662 | -334,082 | 149,107 | -461,010 | 217,422 | 176,564 | 160,413 | 152,525 |
Income Tax Expense | 90,621 | 100,914 | 130,379 | 81,873 | 81,808 | 50,023 | 54,463 | 171,369 | 66,835 | 43,391 | 47,671 | 32,911 | 27,628 | 17,140 | 23 | 39,725 | 61,944 | 59,400 | 49,738 | 16,576 | 61,156 |
Net Income | 413,080 | 474,624 | 486,226 | 390,982 | 364,304 | 252,019 | 226,373 | 123,355 | 154,765 | 149,313 | 126,698 | 102,828 | 97,295 | 109,566 | -336,669 | 114,441 | -521,843 | 154,406 | -55,783 | 141,999 | 89,792 |
Net Income Margin | 10.17% | 11.49% | 12.23% | 11.04% | 12.46% | 9.61% | 9.99% | 6.64% | 9.20% | 10.95% | 9.76% | 8.82% | 8.61% | 9.59% | -29.70% | 9.52% | -38.84% | 12.55% | -5.27% | 12.65% | 11.71% |
EPS | 8.16 | 9.27 | 9.57 | 7.77 | 7.35 | 5.17 | 4.72 | 2.60 | 3.29 | 3.21 | 2.72 | 2.15 | 2.03 | 2.16 | -5.38 | 1.75 | -7.76 | 2.31 | -0.81 | 2.04 | 1.81 |
EPS Diluted | 8.10 | 9.22 | 9.48 | 7.60 | 7.20 | 5.07 | 4.62 | 2.54 | 3.23 | 3.13 | 2.66 | 2.12 | 2.01 | 2.14 | -5.38 | 1.74 | -7.76 | 2.25 | -0.80 | 1.96 | 1.67 |
Weighted Average Shares Out | - | 51,227 | 50,812 | 50,293 | 49,550 | 48,730 | 47,947 | 47,481 | 47,014 | 46,496 | 46,627 | 47,740 | 47,912 | 50,823 | 62,561 | 65,366 | 67,274 | 66,961 | 68,868 | 69,607 | 49,601 |
Weighted Average Shares Out Diluted | - | 51,451 | 51,301 | 51,425 | 50,611 | 49,693 | 49,018 | 48,564 | 47,958 | 47,634 | 47,558 | 48,489 | 48,406 | 51,318 | 62,561 | 65,636 | 67,274 | 68,736 | 69,729 | 72,448 | 56,046 |
Reported Currency: USD | Q3 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 210,171 | 276,771 | 233,912 | 241,214 | 228,424 | 238,014 | 195,442 | 163,794 | 117,626 | 117,947 | 160,023 | 155,927 | 109,685 | 68,905 | 179,160 | 182,574 | 243,592 | 225,449 | 175,380 | 114,821 | 207,566 |
Short Term Investments | 0 | 0 | 998 | 1,063 | 1,024 | 941 | 885 | 28,489 | 3,771 | 20,516 | 16,167 | 11,158 | 6,781 | 5,359 | 9,834 | 56,436 | 0 | 14,958 | 7,450 | 1,677 | 234 |
Cash + Short Term Investments | 210,171 | 276,771 | 233,912 | 241,214 | 228,424 | 238,014 | 195,442 | 163,794 | 117,626 | 117,947 | 160,023 | 155,927 | 109,685 | 68,905 | 179,160 | 182,574 | 243,592 | 240,407 | 182,830 | 116,498 | 207,800 |
Net Receivables | 754,207 | 780,375 | 752,390 | 642,881 | 617,740 | 514,033 | 472,248 | 430,016 | 364,050 | 270,068 | 257,991 | 220,630 | 203,001 | 184,810 | 192,972 | 196,947 | 210,214 | 213,908 | 202,658 | 171,259 | 201,794 |
Inventory | 336,200 | 380,259 | 255,809 | 199,146 | 185,695 | 160,660 | 127,892 | 114,956 | 95,833 | 93,735 | 89,043 | 89,396 | 88,470 | 92,969 | 100,297 | 102,723 | 96,882 | 88,023 | 72,362 | 65,270 | 61,914 |
Other Current Assets | 194,145 | 171,257 | 196,921 | 190,854 | 165,174 | 107,246 | 100,904 | 88,778 | 75,020 | 56,697 | 81,122 | 75,194 | 77,086 | 73,571 | 70,403 | 56,682 | 67,451 | 65,526 | 43,243 | 66,437 | 38,798 |
Total Current Assets | 1,494,723 | 1,608,662 | 1,439,032 | 1,274,095 | 1,201,131 | 1,021,325 | 897,836 | 826,625 | 656,832 | 559,234 | 606,898 | 552,550 | 485,252 | 425,843 | 552,894 | 595,601 | 618,139 | 607,864 | 501,093 | 419,322 | 510,306 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,025,111 | 2,033,770 | 1,857,417 | 1,584,009 | 1,302,578 | 1,184,213 | 932,877 | 781,973 | 755,827 | 677,959 | 676,797 | 676,182 | 717,020 | 738,030 | 752,657 | 865,743 | 828,921 | 748,793 | 534,745 | 399,454 | 357,149 |
Goodwill | 3,124,592 | 3,095,045 | 2,849,903 | 2,711,881 | 1,809,168 | 1,540,565 | 1,247,133 | 804,906 | 787,517 | 438,829 | 321,077 | 230,701 | 208,609 | 197,561 | 198,438 | 508,235 | 457,578 | 1,120,540 | 1,119,309 | 1,417,666 | 1,422,586 |
Intangible Assets | 778,461 | 864,051 | 955,275 | 1,061,192 | 787,599 | 689,413 | 610,888 | 369,762 | 394,448 | 280,804 | 178,875 | 84,537 | 84,922 | 93,437 | 121,236 | 160,292 | 136,100 | 148,905 | 160,204 | 1,616,814 | 1,678,880 |
Long Term Investments | 235,987 | 243,811 | 311,602 | 201,352 | 221,804 | 122,979 | 88,591 | 71,101 | 45,331 | 32,730 | 27,047 | 17,911 | 8,492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 37,963 | 40,279 | 41,262 | 40,226 | 37,729 | 44,659 | 23,386 | 22,654 | 28,746 | 40,028 | 23,193 | 35,536 | 38,554 | 44,804 | 45,003 | 18,978 | 62,935 | 89,255 | 107,498 | 67,911 | 50,412 |
Other Non-Current Assets | 307,005 | 309,383 | 148,279 | 151,537 | 130,822 | 89,636 | 55,168 | 52,901 | 43,099 | 38,913 | 51,305 | 47,204 | 43,495 | 58,645 | 63,145 | 55,244 | 56,245 | 90,180 | 134,695 | 34,708 | 30,088 |
Total Non-Current Assets | 6,509,119 | 6,586,339 | 6,163,738 | 5,750,197 | 4,289,700 | 3,671,465 | 2,958,043 | 2,103,297 | 2,054,968 | 1,509,263 | 1,278,294 | 1,092,071 | 1,101,092 | 1,132,477 | 1,180,479 | 1,608,492 | 1,541,779 | 2,197,673 | 2,056,451 | 2,118,887 | 2,116,529 |
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 | 8,003,842 | 8,195,001 | 7,602,770 | 7,024,292 | 5,490,831 | 4,692,790 | 3,855,879 | 2,929,922 | 2,711,800 | 2,068,497 | 1,885,192 | 1,644,621 | 1,586,344 | 1,558,320 | 1,733,373 | 2,204,093 | 2,159,918 | 2,805,537 | 2,557,544 | 2,538,209 | 2,626,835 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 135,963 | 168,937 | 205,915 | 198,130 | 122,475 | 111,498 | 66,250 | 77,838 | 68,485 | 36,675 | 33,815 | 31,770 | 31,218 | 34,332 | 30,627 | 31,218 | 40,517 | 36,715 | 28,223 | 28,727 | 28,672 |
Short Term Debt | 0 | 0 | 50,203 | 36,062 | 74,888 | 58,902 | 34,604 | 30,998 | 27,313 | 17,033 | 31,904 | 21,437 | 139,384 | 14,758 | 30,582 | 50,224 | 35,452 | 25,051 | 24,977 | 36,263 | 80,865 |
Tax Payables | 0 | 38,800 | 39,900 | 26,161 | 24,884 | 26,066 | 24,120 | 43,250 | 25,621 | 12,168 | 9,362 | 18,773 | 18,216 | 10,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 251,968 | 241,820 | 264,259 | 219,703 | 207,942 | 171,805 | 145,139 | 117,569 | 127,731 | 81,343 | 78,124 | 54,177 | 56,422 | 56,530 | 66,905 | 72,390 | 86,707 | 102,021 | 93,197 | 116,302 | 117,490 |
Other Current Liabilities | 624,290 | 605,525 | 531,308 | 553,129 | 409,562 | 341,910 | 288,109 | 193,849 | 180,443 | 164,542 | 142,965 | 120,877 | 97,007 | 100,625 | 131,666 | 110,752 | 138,322 | 138,741 | 112,934 | 150,676 | 122,088 |
Total Current Liabilities | 1,012,221 | 1,055,082 | 1,091,585 | 1,033,185 | 839,751 | 710,181 | 558,222 | 463,504 | 429,593 | 311,761 | 296,170 | 247,034 | 342,247 | 216,797 | 259,780 | 249,773 | 300,998 | 302,528 | 259,331 | 311,412 | 349,115 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,731,416 | 3,485,615 | 3,097,276 | 3,169,508 | 2,085,166 | 1,965,918 | 1,662,650 | 1,141,987 | 1,234,891 | 877,758 | 769,880 | 642,352 | 527,136 | 703,187 | 670,270 | 457,419 | 540,646 | 484,998 | 547,084 | 260,217 | 605,980 |
Deferred Revenue | 28,073 | -388,315 | 25,795 | 20,578 | 19,475 | 20,983 | 34,420 | 3,942 | 5,771 | 7,890 | -22,459 | -6,908 | -4,352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 167,746 | 191,349 | 215,582 | 239,720 | 217,031 | 167,283 | 143,635 | 89,540 | 55,717 | 48,223 | 30,816 | 14,988 | 13,147 | 0 | 0 | 0 | 0 | 70,914 | 56,372 | 0 | 0 |
Other Non-Current Liabilities | 264,742 | -196,043 | 149,027 | -30,691 | 185,740 | 161,950 | 118,649 | 166,933 | 137,815 | 65,191 | 114,796 | 75,589 | 100,614 | 110,973 | 114,596 | 123,077 | 118,827 | 83,130 | 90,323 | 129,849 | 189,443 |
Total Non-Current Liabilities | 3,163,904 | 3,480,921 | 3,487,680 | 3,399,115 | 2,507,412 | 2,316,134 | 1,959,354 | 1,402,402 | 1,428,423 | 991,172 | 884,676 | 732,929 | 640,897 | 812,380 | 784,866 | 580,496 | 659,473 | 639,042 | 693,779 | 390,066 | 795,423 |
Total Liabilities | 4,176,125 | 4,536,003 | 4,579,265 | 4,432,300 | 3,347,163 | 3,026,315 | 2,517,576 | 1,865,906 | 1,858,016 | 1,302,933 | 1,180,846 | 979,963 | 983,144 | 1,029,177 | 1,044,646 | 830,269 | 960,471 | 941,570 | 953,110 | 701,478 | 1,144,538 |
Common Stock | 517 | 513 | 509 | 505 | 498 | 489 | 482 | 875 | 863 | 855 | 845 | 825 | 796 | 785 | 775 | 771 | 766 | 754 | 734 | 724 | 658 |
Retained Earnings | 2,122,835 | 1,887,218 | 1,432,901 | 980,751 | 625,414 | 280,329 | 42,096 | 288,658 | 165,303 | 10,538 | -138,775 | -265,473 | -368,301 | -465,596 | -575,162 | -238,493 | -344,314 | 177,529 | 23,123 | 78,906 | -63,093 |
Accumulated Other Comprehensive Income/Loss | -192,871 | -196,427 | -262,057 | -164,740 | -138,874 | -178,019 | -172,703 | -144,731 | -253,764 | -135,548 | -74,247 | 5,357 | 6,603 | 4,593 | 33,635 | 45,037 | 3,347 | 85,559 | 21,171 | -12,245 | 16,086 |
Total Stockholders Equity | 3,782,273 | 3,596,882 | 2,976,293 | 2,534,820 | 2,114,602 | 1,634,584 | 1,317,332 | 1,045,080 | 836,768 | 733,067 | 672,203 | 640,984 | 600,805 | 527,363 | 687,423 | 1,373,824 | 1,199,025 | 1,860,467 | 1,595,211 | 1,827,013 | 1,472,505 |
Total Investments | 235,987 | 243,811 | 311,602 | 202,415 | 222,828 | 123,920 | 89,476 | 99,590 | 49,102 | 53,246 | 43,214 | 29,069 | 15,273 | 5,359 | 9,834 | 56,436 | 0 | 14,958 | 7,450 | 1,677 | 234 |
Total Debt | 2,759,489 | 3,066,381 | 3,097,276 | 2,919,331 | 2,135,380 | 2,004,463 | 1,668,014 | 1,145,103 | 1,235,009 | 863,030 | 777,862 | 663,789 | 666,520 | 717,945 | 700,852 | 492,832 | 576,098 | 510,049 | 572,061 | 296,662 | 686,845 |
Net Debt | 2,549,318 | 2,789,610 | 2,863,364 | 2,678,117 | 1,906,956 | 1,766,449 | 1,472,572 | 981,309 | 1,117,383 | 745,083 | 617,839 | 507,862 | 556,835 | 649,040 | 521,692 | 310,258 | 332,506 | 284,600 | 396,681 | 181,841 | 479,279 |
Reported Currency: USD | TTM | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 422,195 | 480,370 | 492,608 | 398,837 | 365,306 | 254,061 | 227,218 | 125,586 | 156,086 | 152,037 | 129,924 | 105,416 | 102,118 | 115,522 | -334,105 | 109,382 | -522,267 | 154,406 | -55,783 | 141,999 | 89,792 |
Depreciation & Amortization | 340,151 | 314,124 | 303,870 | 265,540 | 234,924 | 198,095 | 161,779 | 131,159 | 126,658 | 94,881 | 96,445 | 96,636 | 81,275 | 85,230 | 93,649 | 93,553 | 91,183 | 88,916 | 85,130 | 104,637 | 48,176 |
Deferred Income Tax | -48,640 | -50,903 | -35,884 | -24,006 | -133 | -21,895 | -9,702 | 28,254 | 1,945 | 2,689 | 7,060 | -846 | 1,311 | -8,668 | -42,342 | 15,791 | 12,671 | -9,786 | 4,035 | -37,406 | 9,079 |
Stock Based Compensation | 72,177 | 72,048 | 73,617 | 71,474 | 56,341 | 57,271 | 47,346 | 44,003 | 43,642 | 40,122 | 31,035 | 24,542 | 21,855 | 21,706 | 25,526 | 23,813 | 24,333 | 0 | 21,090 | 16,974 | 3,815 |
Change in Working Capital | 50,456 | -102,380 | -152,554 | 42,942 | -26,275 | 6,179 | 14,814 | 5,943 | -30,018 | 9,617 | -3,774 | -25,357 | -26,039 | -27,014 | 7,556 | -43,445 | -32,198 | 19,207 | -58,618 | -10,499 | 12,200 |
Accounts Receivable | 43,947 | -33,434 | -150,570 | -26,633 | -85,627 | -8,323 | -21,196 | -48,279 | -52,780 | -16,963 | -28,088 | -19,492 | -16,266 | 7,669 | -5,640 | 21,768 | -8,532 | -18,961 | -18,961 | -9,481 | -7,260 |
Inventory | -4,386 | -62,301 | -78,523 | -25,159 | -18,379 | -21,399 | -13,338 | -17,838 | -4,021 | 3,364 | -2,956 | -1,571 | 785 | 3,766 | 1,989 | -4,379 | -9,670 | -12,988 | -6,475 | -5,801 | -6,363 |
Accounts Payable | -991 | -20,427 | -2,652 | 44,901 | 748 | 29,775 | -12,732 | 34 | 22,076 | 1,174 | 4,599 | -7,080 | -3,257 | 2,208 | 71 | -11,493 | 8,177 | -2,586 | -2,586 | 2,535 | -2,322 |
Other Working Capital | 11,886 | 13,782 | 79,191 | 49,833 | 76,983 | 6,126 | 62,080 | 72,026 | 4,707 | 22,042 | 22,671 | 2,786 | -7,301 | -40,657 | 11,136 | -49,341 | -22,173 | 53,742 | -30,596 | 2,248 | 28,145 |
Other Non-Cash Items | 331,636 | -29,361 | -62,017 | 6,012 | -83,588 | -12,775 | -315 | -18,680 | 6 | -12,988 | -9,639 | 6,748 | 27,380 | 18,507 | 418,729 | 25,950 | 706,227 | 10,415 | 168,516 | 20,997 | 21,765 |
Net Cash Provided by Operating Activities | 796,158 | 683,898 | 619,640 | 760,799 | 546,575 | 480,936 | 441,140 | 316,265 | 298,319 | 286,358 | 251,051 | 207,139 | 207,900 | 205,283 | 169,013 | 225,044 | 279,949 | 284,248 | 164,370 | 236,702 | 184,827 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -235,674 | -318,528 | -324,733 | -228,772 | -166,560 | -140,514 | -140,054 | -82,431 | -55,288 | -63,252 | -56,925 | -39,154 | -47,534 | -49,143 | -42,860 | -80,012 | -197,081 | -227,036 | -181,747 | -95,550 | -45,336 |
Acquisitions Net | -150,098 | -194,785 | -120,117 | -1,170,401 | -418,628 | -515,701 | -824,868 | 47,450 | -648,482 | -247,651 | -234,267 | -29,218 | -16,861 | 0 | 2,807 | -83,347 | -69,151 | -11,584 | -30,862 | -3,400 | -571,992 |
Purchases of Investments | -63,157 | -54,215 | -158,274 | -45,555 | -26,692 | -22,341 | -25,125 | -46,217 | -40,248 | -34,235 | -26,648 | -17,566 | -18,537 | -24,556 | -27,600 | -102,275 | -6,439 | -299,408 | -207,900 | -15,580 | -16,689 |
Sales/Maturities of Investments | 42,184 | 6,667 | 4,549 | 6,532 | 11,401 | 942 | 35,849 | 9,128 | 53,954 | 27,072 | 21,000 | 11,584 | 25,156 | 31,607 | 72,464 | 52,785 | 45,444 | 334,546 | 122,981 | 405 | 32,621 |
Other Investing Activities | -608 | -2,294 | -9,347 | 264 | -1,065 | -3,888 | -805 | -516 | 3,694 | -2,221 | -1,150 | 307 | 2,786 | 5,447 | 950 | 4,028 | 51 | 2,698 | 189,537 | 132 | 1,427 |
Net Cash Used for Investing Activities | -407,353 | -563,155 | -607,922 | -1,437,932 | -601,544 | -681,502 | -955,003 | -72,586 | -686,370 | -320,287 | -297,990 | -74,047 | -54,990 | -36,645 | 5,761 | -208,821 | -227,176 | -200,784 | -107,991 | -113,993 | -599,969 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -217,655 | -75,323 | 19,794 | 669,981 | 30,588 | 233,873 | 554,025 | -135,579 | 388,030 | 75,183 | 104,384 | -11,500 | -66,231 | -2,257 | 197,837 | -36,130 | 65,460 | -64,545 | 269,458 | -203,605 | 412,505 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53,977 | 88,323 | 27,123 | 26,554 |
Common Stock Repurchased | -119,190 | -24,155 | -38,651 | -40,707 | -23,979 | -18,087 | -13,846 | -106,909 | -12,267 | -117,478 | -122,018 | -165,932 | -64,189 | -283,795 | -356,527 | -45,897 | -115,058 | -41,617 | -249,958 | -17,997 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,916 | -1,400 | -2,112 |
Other Financing Activities | -14,635 | 13,957 | -23,540 | 43,324 | 40,639 | 16,151 | 17,880 | 34,012 | 14,963 | 46,843 | 79,048 | 93,195 | 19,299 | 14,266 | -9,205 | 1,050 | 32,278 | 59,735 | -102,255 | 457 | 0 |
Net Cash Used Provided by Financing Activities | -351,480 | -85,521 | -42,397 | 672,598 | 47,248 | 231,937 | 558,059 | -208,476 | 390,726 | 4,548 | 61,414 | -84,237 | -111,121 | -271,786 | -167,895 | -80,977 | -17,320 | -46,427 | 5,386 | -197,577 | 436,947 |
Effect of Forex Changes on Cash | 8,699 | 8,044 | 25,579 | 17,730 | 794 | 11,357 | -9,474 | 11,234 | -2,996 | -12,695 | -10,379 | -2,613 | -1,009 | -7,107 | -10,293 | 3,736 | -17,310 | 13,032 | -1,205 | -17,877 | 3,430 |
Net Change in Cash | 47,930 | 43,266 | -5,100 | 13,195 | -6,927 | 42,728 | 30,987 | 46,437 | -321 | -42,076 | 4,096 | 46,242 | 40,780 | -110,255 | -3,414 | -61,018 | 18,143 | 50,069 | 60,559 | -92,745 | 25,235 |
Cash at End of Period | 1,013,024 | 284,480 | 241,214 | 246,314 | 233,119 | 240,046 | 197,318 | 166,331 | 117,626 | 117,947 | 160,023 | 155,927 | 109,685 | 68,905 | 179,160 | 182,574 | 243,592 | 225,449 | 175,380 | 114,821 | 207,566 |
Cash at Start of Period | 965,094 | 241,214 | 246,314 | 233,119 | 240,046 | 197,318 | 166,331 | 119,894 | 117,947 | 160,023 | 155,927 | 109,685 | 68,905 | 179,160 | 182,574 | 243,592 | 225,449 | 175,380 | 114,821 | 207,566 | 182,331 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 796,158 | 683,898 | 619,640 | 760,799 | 546,575 | 480,936 | 441,140 | 316,265 | 298,319 | 286,358 | 251,051 | 207,139 | 207,900 | 205,283 | 169,013 | 225,044 | 279,949 | 284,248 | 164,370 | 236,702 | 184,827 |
Capital Expenditure | -235,674 | -318,528 | -324,733 | -228,772 | -166,560 | -140,514 | -140,054 | -82,431 | -55,288 | -63,252 | -56,925 | -39,154 | -47,534 | -49,143 | -42,860 | -80,012 | -197,081 | -227,036 | -181,747 | -95,550 | -45,336 |
Free Cash Flow | 560,484 | 365,370 | 294,907 | 532,027 | 380,015 | 340,422 | 301,086 | 233,834 | 243,031 | 223,106 | 194,126 | 167,985 | 160,366 | 156,140 | 126,153 | 145,032 | 82,868 | 57,212 | -17,377 | 141,152 | 139,491 |