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 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 9,940,478 | 9,596,615 | 8,815,769 | 7,854,459 | 7,116,340 | 7,085,120 | 6,892,303 | 6,476,632 | 5,323,381 | 4,905,458 | 4,476,886 | 4,551,812 | 4,316,471 | 4,102,000 | 3,810,384 | 3,547,339 | 3,774,685 | 3,937,900 | 3,706,900 | 3,403,608 | 3,067,283 |
Revenue Growth | - | 8.86% | 12.24% | 10.37% | 0.44% | 2.80% | 6.42% | 21.66% | 8.52% | 9.57% | -1.65% | 5.45% | 5.23% | 7.65% | 7.42% | -6.02% | -4.14% | 6.23% | 8.91% | 10.96% | |
Cost of Revenue | 5,055,006 | 4,910,199 | 4,642,401 | 4,222,213 | 3,801,689 | 3,851,372 | 3,763,715 | 3,568,109 | 2,943,086 | 2,775,588 | 2,555,549 | 2,637,426 | 2,529,404 | 2,363,392 | 2,201,097 | 2,049,522 | 2,223,814 | 2,256,300 | 2,125,545 | 1,948,816 | 1,762,524 |
Gross Profit | 4,885,472 | 4,686,416 | 4,173,368 | 3,632,246 | 3,314,651 | 3,233,748 | 3,128,588 | 2,908,523 | 2,380,295 | 2,129,870 | 1,921,337 | 1,914,386 | 1,787,067 | 1,738,608 | 1,609,287 | 1,497,817 | 1,550,871 | 1,681,600 | 1,581,355 | 1,454,792 | 1,304,759 |
Gross Profit Margin | 49.12% | 48.83% | 47.34% | 46.24% | 46.58% | 45.64% | 45.39% | 44.91% | 44.71% | 43.42% | 42.92% | 42.06% | 41.40% | 42.38% | 42.23% | 42.22% | 41.09% | 42.70% | 42.66% | 42.74% | 42.54% |
Research and Development | 26,600 | 0 | 24,500 | 23,500 | 22,300 | 21,500 | 21,600 | 22,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 2,629,033 | 2,617,783 | 2,370,704 | 2,044,876 | 1,929,159 | 2,071,052 | 1,980,644 | 1,916,792 | 1,527,380 | 1,348,122 | 1,224,930 | 1,302,752 | 1,221,856 | 1,198,981 | 1,168,944 | 1,109,888 | 1,082,709 | 1,104,145 | 1,003,958 | 907,954 | 810,232 |
Total Operating Expenses | 2,629,033 | 2,617,783 | 2,370,704 | 2,044,876 | 1,929,159 | 2,071,052 | 1,980,644 | 1,916,792 | 1,527,380 | 1,348,122 | 1,224,930 | 1,302,752 | 1,221,856 | 1,198,981 | 1,168,944 | 1,109,888 | 1,082,709 | 1,104,145 | 1,003,958 | 907,954 | 810,232 |
Operating Income or Loss | 2,220,815 | 2,068,633 | 1,802,664 | 1,587,370 | 1,385,492 | 1,162,696 | 1,133,534 | 949,834 | 773,691 | 781,748 | 696,407 | 567,010 | 565,211 | 539,627 | 440,343 | 390,809 | 409,065 | 577,455 | 577,397 | 546,838 | 494,527 |
Operating Margin | 22.33% | 21.56% | 20.45% | 20.21% | 19.47% | 16.41% | 16.45% | 14.67% | 14.53% | 15.94% | 15.56% | 12.46% | 13.09% | 13.16% | 11.56% | 11.02% | 10.84% | 14.66% | 15.58% | 16.07% | 16.12% |
Interest Expense | 101,890 | 100,740 | 111,232 | 88,844 | 98,210 | 105,393 | 101,736 | 110,175 | 86,524 | 64,522 | 65,161 | 65,822 | 65,712 | 70,625 | 49,704 | 48,612 | 50,236 | 52,823 | 0 | 0 | 0 |
EBITDA | 2,460,031 | 2,523,857 | 2,221,676 | 1,990,046 | 1,773,591 | 1,542,737 | 1,564,228 | 1,227,852 | 968,293 | 933,728 | 877,761 | 793,811 | 754,997 | 735,700 | 635,840 | 585,645 | 611,935 | 775,430 | 753,323 | 707,491 | 642,702 |
Depreciation and Amortization | 226,346 | 442,384 | 409,162 | 399,701 | 385,736 | 379,053 | 360,093 | 276,676 | 194,365 | 163,891 | 155,082 | 190,862 | 189,377 | 155,831 | 193,467 | 152,059 | 157,572 | 191,903 | 175,926 | 160,653 | 148,175 |
Income Before Tax | 2,125,688 | 1,973,635 | 1,693,148 | 1,498,768 | 1,287,749 | 1,058,291 | 1,102,399 | 841,001 | 687,404 | 718,122 | 658,276 | 607,858 | 499,908 | 470,944 | 392,669 | 343,892 | 361,593 | 530,704 | 533,553 | 521,815 | 476,993 |
Income Tax Expense | 413,266 | 402,043 | 345,138 | 263,011 | 176,781 | 181,931 | 219,764 | 57,069 | 230,118 | 261,181 | 244,660 | 233,416 | 184,466 | 173,307 | 145,680 | 128,272 | 135,236 | 195,299 | 199,015 | 194,637 | 176,475 |
Net Income | 1,712,422 | 1,571,592 | 1,348,010 | 1,235,757 | 1,110,968 | 876,037 | 884,981 | 842,586 | 480,708 | 693,520 | 430,618 | 374,442 | 315,442 | 297,637 | 246,989 | 215,620 | 226,357 | 335,405 | 334,538 | 327,178 | 300,518 |
Net Income Margin | 17.22% | 16.38% | 15.29% | 15.73% | 15.61% | 12.36% | 12.84% | 13.01% | 9.03% | 14.14% | 9.62% | 8.23% | 7.31% | 7.26% | 6.48% | 6.08% | 6.00% | 8.52% | 9.02% | 9.61% | 9.80% |
EPS | 2.00 | 3.85 | 3.30 | 2.98 | 2.63 | 2.09 | 2.09 | 1.98 | 1.12 | 1.58 | 0.92 | 0.77 | 0.63 | 0.57 | 0.42 | 0.35 | 0.37 | 0.54 | 0.52 | 0.48 | 0.43 |
EPS Diluted | 1.96 | 3.79 | 3.25 | 2.91 | 2.56 | 2.03 | 2.02 | 1.92 | 1.10 | 1.55 | 0.91 | 0.76 | 0.63 | 0.57 | 0.42 | 0.35 | 0.37 | 0.54 | 0.52 | 0.48 | 0.42 |
Weighted Average Shares Out | - | 406,612 | 406,580 | 412,688 | 419,496 | 415,264 | 424,320 | 426,372 | 419,856 | 432,884 | 463,600 | 481,508 | 495,824 | 519,564 | 586,344 | 611,436 | 611,768 | 622,712 | 640,264 | 670,222 | 688,346 |
Weighted Average Shares Out Diluted | - | 413,468 | 413,508 | 422,092 | 430,828 | 428,048 | 437,980 | 439,240 | 431,132 | 439,824 | 470,172 | 486,560 | 498,124 | 520,132 | 586,344 | 611,436 | 613,464 | 623,720 | 640,264 | 673,712 | 692,419 |
Reported Currency: USD | Q2 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 122,395 | 342,015 | 124,149 | 90,471 | 493,640 | 145,402 | 96,645 | 138,724 | 169,266 | 139,357 | 417,073 | 513,288 | 352,273 | 339,825 | 438,106 | 411,281 | 129,745 | 66,224 | 35,360 | 38,914 | 43,196 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,219 | 70,405 | 16,081 | 0 | 5,680 | 0 | 87,220 | 154,806 | 120,393 | 125,471 | 120,053 | 202,539 | 266,232 |
Cash + Short Term Investments | 122,395 | 342,015 | 124,149 | 90,471 | 493,640 | 145,402 | 96,645 | 138,724 | 191,485 | 209,762 | 433,154 | 513,288 | 357,953 | 339,825 | 525,326 | 566,087 | 250,138 | 191,695 | 155,413 | 241,453 | 309,428 |
Net Receivables | 1,370,493 | 1,244,182 | 1,152,993 | 1,027,928 | 923,992 | 870,369 | 917,595 | 824,217 | 780,328 | 548,200 | 497,066 | 508,427 | 505,151 | 925,834 | 462,673 | 710,016 | 383,190 | 430,078 | 408,870 | 389,905 | 326,896 |
Inventory | 394,605 | 410,201 | 1,518,522 | 1,388,856 | 1,291,901 | 1,179,309 | 1,118,722 | 982,608 | 913,920 | 789,318 | 760,216 | 757,776 | 737,192 | 251,205 | 249,658 | 169,484 | 202,351 | 238,669 | 231,741 | 198,000 | 216,412 |
Other Current Assets | 1,282,898 | 1,188,809 | 142,795 | 124,728 | 133,776 | 114,619 | 103,318 | 32,383 | 68,745 | 44,969 | 45,371 | 26,190 | 24,530 | 21,222 | 69,294 | 75,275 | 99,147 | 433,962 | 360,712 | 348,650 | 313,808 |
Total Current Assets | 3,170,391 | 3,185,207 | 2,938,459 | 2,631,983 | 2,843,309 | 2,309,699 | 2,236,280 | 1,977,932 | 1,954,478 | 1,590,035 | 1,735,807 | 1,805,681 | 1,624,826 | 1,541,568 | 1,700,777 | 1,524,944 | 1,244,761 | 1,282,336 | 1,156,736 | 1,178,008 | 1,166,544 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,774,847 | 1,722,121 | 1,574,940 | 1,493,676 | 1,486,970 | 1,563,032 | 1,430,685 | 1,382,730 | 1,323,501 | 994,237 | 871,421 | 855,702 | 986,703 | 944,305 | 946,218 | 894,522 | 914,627 | 974,575 | 920,243 | 863,783 | 817,198 |
Goodwill | 3,323,043 | 3,212,424 | 3,056,201 | 3,042,976 | 2,913,069 | 2,870,020 | 2,842,441 | 2,846,888 | 2,782,335 | 1,291,593 | 1,195,612 | 1,267,411 | 1,517,560 | 1,485,375 | 1,487,882 | 1,356,925 | 1,331,388 | 1,315,569 | 1,245,877 | 1,136,175 | 889,538 |
Intangible Assets | 0 | 321,902 | 346,574 | 391,638 | 408,445 | 451,529 | 494,595 | 545,768 | 586,988 | 83,715 | 42,434 | 55,675 | 92,153 | 76,822 | 102,312 | 103,445 | 124,330 | 152,757 | 171,361 | 210,282 | 889,538 |
Long Term Investments | 340,134 | 302,212 | 247,191 | 242,873 | 274,616 | 214,847 | 192,346 | 175,581 | 164,788 | 124,952 | 329,692 | 458,357 | 101,525 | 90,198 | -45,813 | -52,415 | -66,368 | -39,410 | -122,630 | -130,992 | -133,837 |
Tax Assets | 0 | 0 | 282,519 | 473,777 | 386,647 | 388,579 | 438,179 | 352,581 | 469,328 | 259,475 | 226,938 | 246,044 | 210,483 | 204,581 | 45,813 | 52,415 | 66,368 | 39,410 | 122,630 | 130,992 | 133,837 |
Other Non-Current Assets | 0 | 424,951 | 100,472 | -129,667 | -76,233 | -127,821 | -197,864 | -323,266 | -437,361 | -239,614 | -209,444 | -226,418 | -187,618 | -181,943 | 114,751 | 89,900 | 80,333 | 83,364 | 76,263 | 36,989 | 186,464 |
Total Non-Current Assets | 5,438,024 | 5,983,610 | 5,607,897 | 5,515,273 | 5,393,514 | 5,360,186 | 5,200,382 | 4,980,282 | 4,889,579 | 2,514,358 | 2,456,653 | 2,656,771 | 2,720,806 | 2,619,338 | 2,651,163 | 2,444,792 | 2,450,678 | 2,526,265 | 2,413,744 | 2,247,229 | 1,893,200 |
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 | 8,608,415 | 9,168,817 | 8,546,356 | 8,147,256 | 8,236,823 | 7,669,885 | 7,436,662 | 6,958,214 | 6,844,057 | 4,104,393 | 4,192,460 | 4,462,452 | 4,345,632 | 4,160,906 | 4,351,940 | 3,969,736 | 3,695,439 | 3,808,601 | 3,570,480 | 3,425,237 | 3,059,744 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 418,259 | 339,166 | 302,292 | 251,504 | 230,786 | 230,995 | 226,020 | 215,074 | 177,051 | 110,940 | 109,607 | 150,070 | 121,029 | 94,840 | 110,279 | 71,747 | 69,965 | 94,755 | 64,622 | 71,635 | 69,296 |
Short Term Debt | 677,729 | 541,049 | 43,710 | 399,318 | 942,920 | 43,031 | 312,264 | 0 | 362,900 | 250,000 | 0 | 503 | 8,187 | 225,636 | 1,335 | 609 | 598 | 1,070 | 4,141 | 4,288 | 7,300 |
Tax Payables | 10,920 | 18,618 | 12,470 | 21,708 | 22,282 | 27,099 | 7,716 | 8,148 | 8,057 | 5,783 | 6,064 | 5,960 | 7,776 | 22,188 | 33,542 | 15,691 | -25,512 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 473,777 | 0 | 0 | 0 | -2,527,161 | 579,444 | 5,783 | -789,253 | 13,491 | 7,776 | 0 | 0 | 0 | -25,512 | 258,530 | 315,691 | 292,211 | 247,021 |
Other Current Liabilities | 900,859 | 929,686 | 871,590 | 760,360 | 738,097 | 584,070 | 581,733 | 552,635 | 582,844 | 448,832 | 505,387 | 473,598 | 419,264 | 328,227 | 288,983 | 295,635 | 246,902 | 271,417 | 334,275 | 335,905 | 279,885 |
Total Current Liabilities | 2,007,767 | 1,828,519 | 1,230,062 | 1,432,890 | 1,934,085 | 885,195 | 1,127,733 | 775,857 | 1,130,852 | 815,555 | 621,058 | 630,131 | 556,256 | 670,891 | 434,139 | 383,682 | 291,953 | 367,242 | 403,038 | 411,828 | 356,481 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 141,973 | 2,172,758 | 2,624,683 | 2,612,996 | 1,773,607 | 2,662,400 | 2,537,507 | 2,535,309 | 2,770,624 | 1,050,000 | 1,300,000 | 1,300,477 | 1,300,979 | 1,059,166 | 1,284,790 | 785,444 | 786,058 | 942,736 | 877,074 | 794,454 | 465,291 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | -2,437,402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14,713 | -81,210 |
Deferred Tax | 476,929 | 0 | 498,356 | 473,777 | 386,647 | 388,579 | 438,179 | 352,581 | 469,328 | 259,475 | 226,938 | 246,044 | 210,483 | 204,581 | 196,321 | 150,560 | 149,032 | 124,184 | 122,630 | 130,992 | 133,837 |
Other Non-Current Liabilities | 438,987 | 851,168 | 329,269 | 319,397 | 454,637 | 498,509 | 330,522 | 277,941 | 170,460 | 136,704 | 338,947 | 92,942 | 76,422 | 87,133 | 134,041 | 116,021 | 100,987 | 120,308 | 0 | -748 | 0 |
Total Non-Current Liabilities | 1,057,889 | 3,023,926 | 3,452,308 | 3,406,170 | 2,614,891 | 3,549,488 | 3,306,208 | 3,165,831 | 3,410,412 | 1,446,179 | 1,638,947 | 1,639,463 | 1,587,884 | 1,350,880 | 1,615,152 | 1,052,025 | 1,036,077 | 1,187,228 | 999,704 | 925,446 | 599,128 |
Total Liabilities | 3,065,656 | 4,852,445 | 4,682,370 | 4,839,060 | 4,548,976 | 4,434,683 | 4,433,941 | 3,941,688 | 4,541,264 | 2,261,734 | 2,260,005 | 2,269,594 | 2,144,140 | 2,021,771 | 2,049,291 | 1,435,707 | 1,328,030 | 1,554,470 | 1,402,742 | 1,337,274 | 955,609 |
Common Stock | 2,474,313 | 2,305,301 | 2,031,542 | 1,771,917 | 1,417,343 | 1,102,689 | 840,328 | 618,464 | 485,068 | 409,682 | 329,248 | 251,753 | 186,332 | 148,255 | 0 | 0 | 0 | 129,182 | 0 | 0 | 114,171 |
Retained Earnings | 11,202,524 | 10,617,955 | 9,597,315 | 8,719,163 | 7,877,015 | 7,296,509 | 6,691,236 | 5,837,827 | 5,170,830 | 4,805,867 | 4,227,620 | 3,998,893 | 3,717,771 | 3,482,073 | 3,255,256 | 3,080,079 | 2,938,419 | 2,784,302 | 2,533,459 | 2,304,280 | 2,035,992 |
Accumulated Other Comprehensive Income/Loss | 68,525 | 91,201 | 77,778 | 107,917 | 30,888 | -153,380 | -39,152 | 16,343 | -3,029 | -24,874 | -8,471 | 28,428 | 38,123 | 36,295 | 58,807 | 36,133 | 25,299 | 52,280 | 37,121 | 42,384 | 12,176 |
Total Stockholders Equity | 4,293,106 | 4,316,372 | 3,863,986 | 3,308,196 | 3,687,847 | 3,235,202 | 3,002,721 | 3,016,526 | 2,302,793 | 1,842,659 | 1,932,455 | 2,192,858 | 2,201,492 | 2,139,135 | 2,302,649 | 2,534,029 | 2,367,409 | 2,254,131 | 2,167,738 | 2,087,963 | 2,104,135 |
Total Investments | 340,134 | 302,212 | 247,191 | 242,873 | 274,616 | 214,847 | 192,346 | 175,581 | 187,007 | 195,357 | 345,773 | 458,357 | 107,205 | 90,198 | 87,220 | 154,806 | 120,393 | 125,471 | 120,053 | 202,539 | 266,232 |
Total Debt | 819,702 | 2,668,080 | 2,668,393 | 2,968,442 | 2,716,527 | 2,705,431 | 2,849,771 | 2,535,309 | 3,133,524 | 1,300,000 | 1,300,000 | 1,300,980 | 1,309,166 | 1,284,802 | 1,286,125 | 786,053 | 786,656 | 943,806 | 881,215 | 798,742 | 472,591 |
Net Debt | 697,307 | 2,326,065 | 2,544,244 | 2,877,971 | 2,222,887 | 2,560,029 | 2,753,126 | 2,396,585 | 2,964,258 | 1,160,643 | 882,927 | 787,692 | 956,893 | 944,977 | 848,019 | 374,772 | 656,911 | 877,582 | 845,855 | 759,828 | 429,395 |
Reported Currency: USD | TTM | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,709,437 | 1,571,592 | 1,348,010 | 1,235,757 | 1,110,968 | 876,037 | 884,981 | 842,586 | 480,708 | 693,520 | 430,618 | 374,442 | 315,442 | 297,637 | 246,989 | 215,620 | 226,357 | 335,405 | 334,538 | 327,178 | 300,518 |
Depreciation & Amortization | 471,593 | 442,384 | 409,162 | 399,701 | 387,951 | 379,053 | 360,093 | 279,416 | 196,595 | 165,279 | 155,082 | 190,862 | 189,377 | 155,831 | 193,467 | 152,059 | 157,572 | 191,903 | 175,926 | 160,653 | 148,175 |
Deferred Income Tax | -18,054 | -28,912 | 23,233 | 52,110 | -42,242 | -16,252 | 31,708 | -119,295 | 3,902 | -59,302 | 20,866 | 47,109 | 48,023 | 56,727 | 47,908 | 13,295 | -1,174 | 1,663 | -332 | 257 | 4,191 |
Stock Based Compensation | 129,588 | 116,986 | 103,621 | 109,308 | 112,035 | 115,435 | 139,210 | 112,835 | 88,868 | 79,293 | 47,002 | 29,875 | 23,310 | 20,312 | 15,203 | 15,349 | 11,953 | 0 | 0 | 0 | 0 |
Change in Working Capital | 269,913 | -22,269 | -286,212 | -216,971 | -191,056 | -72,010 | -275,557 | -54,982 | -81,301 | -43,088 | -16,831 | 29,922 | -23,404 | -98,979 | -162,681 | 124,167 | 37,392 | 8,116 | -65,241 | -26,202 | -38,671 |
Accounts Receivable | -99,571 | -91,399 | -151,771 | -100,392 | -32,576 | 39,681 | -94,918 | -66,267 | -93,557 | -52,762 | -1,443 | -56,231 | -42,704 | -24,261 | -48,986 | 1,140 | 71,149 | 0 | 0 | 0 | 0 |
Inventory | 82,424 | 95,766 | -35,658 | 16,194 | -75,501 | -74,773 | -60,039 | -3,323 | -668 | -17,917 | 23,785 | -11,062 | 10,997 | -2,330 | -78,824 | 30,293 | 35,136 | -6,100 | -32,090 | 22,033 | -26,321 |
Accounts Payable | 102,207 | 36,896 | 53,369 | 22,697 | -2,604 | 2,629 | 12,276 | 35,275 | 13,726 | -564 | -33,445 | 30,446 | 25,023 | -12,557 | 29,215 | 8,939 | -24,560 | 0 | 0 | 0 | 0 |
Other Working Capital | 184,853 | -63,532 | -152,152 | -155,470 | -80,375 | -39,547 | -132,876 | -20,667 | -802 | 28,155 | -5,728 | 66,769 | -16,720 | -59,831 | -64,086 | 83,795 | -44,333 | 14,216 | -33,151 | -48,235 | -12,350 |
Other Non-Cash Items | -130,529 | 0 | 1,061,468 | -42,280 | -16,916 | 9,220 | -72,573 | -96,400 | 75,115 | -369,857 | -56,461 | -64,241 | 85,074 | 38,334 | 246,989 | 41,082 | 91,422 | 7,456 | 4,500 | 0 | 0 |
Net Cash Provided by Operating Activities | 2,258,286 | 2,079,781 | 1,597,814 | 1,537,625 | 1,360,740 | 1,291,483 | 1,067,862 | 964,160 | 763,887 | 465,845 | 580,276 | 607,969 | 552,748 | 469,862 | 340,886 | 561,572 | 523,522 | 544,543 | 449,391 | 461,886 | 414,213 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -403,279 | -409,469 | -331,109 | -240,672 | -143,470 | -230,289 | -276,719 | -271,699 | -273,317 | -275,385 | -217,720 | -145,580 | -196,486 | -160,802 | -182,592 | -111,078 | -160,092 | -190,333 | -180,824 | -156,632 | -140,727 |
Acquisitions Net | -267,724 | -186,837 | -46,357 | -164,228 | -10,038 | -53,720 | -6,613 | 108,489 | -2,074,095 | 459,596 | 176,210 | 145,918 | -69,370 | -24,864 | -171,552 | -50,444 | -30,909 | -111,535 | -160,707 | -346,363 | -109,076 |
Purchases of Investments | -7,163 | -7,546 | -4,566 | -6,076 | -4,299 | -10,031 | -17,841 | -153,708 | -181,065 | -494,146 | -195,471 | -65,858 | -178,464 | -585,655 | -78,307 | -81,269 | -128,402 | -54,498 | -48,515 | -25,613 | -202,265 |
Sales/Maturities of Investments | -200,527 | 0 | 331,109 | 0 | 143,470 | 230,289 | 73,342 | 179,857 | 218,324 | 434,179 | 161,938 | 54,196 | 161,478 | 665,016 | 139,056 | 34,712 | 116,433 | 45,791 | 118,174 | 87,477 | 102,997 |
Other Investing Activities | 2,727 | -4,779 | -337,749 | 8,341 | -122,878 | -221,647 | -7,807 | 1,363 | -196 | 4,137 | 120,030 | -5,219 | -1,339 | 2,011 | -5,198 | 4,579 | -251 | -400 | -1,836 | 1,085 | -1,663 |
Net Cash Used for Investing Activities | -675,439 | -608,631 | -388,672 | -402,635 | -137,215 | -285,398 | -235,638 | -135,698 | -2,310,349 | 128,381 | 44,987 | -16,543 | -284,181 | -104,294 | -298,593 | -203,500 | -203,221 | -310,975 | -273,708 | -440,046 | -350,734 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -44,000 | -13,450 | -50,000 | 251,706 | 0 | -312,500 | 312,500 | -600,500 | 1,732,729 | -16 | -518 | -8,187 | 24,364 | -1,323 | 500,073 | -603 | -157,149 | 62,591 | 82,473 | 326,197 | -10,575 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,371 | 10,863 | 14,402 | 9,993 |
Common Stock Repurchased | -928,423 | -700,033 | -398,865 | -1,525,873 | -554,121 | -464,518 | -1,016,300 | -127,319 | -20,724 | -780,151 | -551,970 | -370,599 | -215,681 | -392,328 | -443,690 | -969 | -25,847 | -191,479 | -198,949 | -323,409 | -58,204 |
Dividends Paid | -570,634 | -530,909 | -449,917 | -375,119 | -451,327 | -267,956 | -220,764 | -175,589 | -142,433 | -115,273 | -201,891 | -93,320 | -79,744 | -70,820 | -71,812 | -73,960 | -72,207 | -70,831 | -61,996 | -58,823 | -54,968 |
Other Financing Activities | -38,284 | -9,098 | -274,054 | 111,343 | 125,580 | 89,767 | 51,259 | 39,268 | 8,930 | 28,716 | 41,819 | 42,371 | 15,003 | 3,896 | -4,609 | -977 | 855 | -2,985 | -11,628 | 16,372 | 6,429 |
Net Cash Used Provided by Financing Activities | -1,544,625 | -1,253,490 | -1,172,836 | -1,537,943 | -879,868 | -955,207 | -873,305 | -864,140 | 1,578,502 | -866,724 | -712,560 | -429,735 | -256,058 | -460,575 | -20,038 | -76,509 | -254,348 | -202,704 | -179,237 | -26,122 | -107,640 |
Effect of Forex Changes on Cash | -1,383 | 206 | -2,628 | -216 | 4,581 | -2,121 | -998 | 5,136 | -2,131 | -5,218 | -8,918 | -676 | -61 | -3,274 | 4,570 | -27 | -2,432 | 0 | 0 | 0 | 0 |
Net Change in Cash | 36,839 | 217,866 | 33,678 | -403,169 | 348,238 | 48,757 | -42,079 | -30,542 | 29,909 | -277,716 | -96,215 | 161,015 | 12,448 | -98,281 | 26,825 | 281,536 | 63,521 | 30,864 | -3,554 | -4,282 | -44,161 |
Cash at End of Period | 694,266 | 342,015 | 124,149 | 90,471 | 493,640 | 145,402 | 96,645 | 138,724 | 169,266 | 139,357 | 417,073 | 513,288 | 352,273 | 339,825 | 438,106 | 411,281 | 129,745 | 66,224 | 35,360 | 38,914 | 43,196 |
Cash at Start of Period | 657,427 | 124,149 | 90,471 | 493,640 | 145,402 | 96,645 | 138,724 | 169,266 | 139,357 | 417,073 | 513,288 | 352,273 | 339,825 | 438,106 | 411,281 | 129,745 | 66,224 | 35,360 | 38,914 | 43,196 | 87,357 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 2,258,286 | 2,079,781 | 1,597,814 | 1,537,625 | 1,360,740 | 1,291,483 | 1,067,862 | 964,160 | 763,887 | 465,845 | 580,276 | 607,969 | 552,748 | 469,862 | 340,886 | 561,572 | 523,522 | 544,543 | 449,391 | 461,886 | 414,213 |
Capital Expenditure | -403,279 | -409,469 | -331,109 | -240,672 | -143,470 | -230,289 | -276,719 | -271,699 | -273,317 | -275,385 | -217,720 | -145,580 | -196,486 | -160,802 | -182,592 | -111,078 | -160,092 | -190,333 | -180,824 | -156,632 | -140,727 |
Free Cash Flow | 1,855,007 | 1,670,312 | 1,266,705 | 1,296,953 | 1,217,270 | 1,061,194 | 791,143 | 692,461 | 490,570 | 190,460 | 362,556 | 462,389 | 356,262 | 309,060 | 158,294 | 450,494 | 363,430 | 354,210 | 268,567 | 305,254 | 273,486 |