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 | 2024-02-02 | 2023-02-03 | 2022-01-28 | 2021-01-29 | 2020-01-31 | 2019-02-01 | 2018-02-02 | 2017-02-03 | 2016-01-29 | 2015-01-30 | 2014-01-31 | 2013-02-01 | 2012-02-03 | 2011-01-28 | 2010-01-29 | 2009-01-30 | 2008-02-01 | 2007-02-02 | 2006-02-03 | 2005-01-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 40,166,324 | 38,691,609 | 37,844,863 | 34,220,449 | 33,746,839 | 27,753,973 | 25,625,043 | 23,470,967 | 21,986,598 | 20,368,562 | 18,909,588 | 17,504,167 | 16,022,128 | 14,807,188 | 13,035,000 | 11,796,380 | 10,457,668 | 9,495,246 | 9,169,822 | 8,582,237 | 7,660,927 |
Revenue Growth | - | 2.24% | 10.59% | 1.40% | 21.59% | 8.31% | 9.18% | 6.75% | 7.94% | 7.72% | 8.03% | 9.25% | 8.21% | 13.60% | 10.50% | 12.80% | 10.14% | 3.55% | 6.85% | 12.03% | |
Cost of Revenue | 28,727,322 | 26,972,585 | 26,024,765 | 23,407,443 | 23,027,977 | 19,264,912 | 17,821,173 | 16,249,608 | 15,203,960 | 14,062,471 | 13,107,081 | 12,068,425 | 10,936,727 | 10,109,278 | 8,858,444 | 8,106,509 | 7,396,571 | 6,851,777 | 6,801,617 | 6,117,413 | 5,397,735 |
Gross Profit | 11,439,002 | 11,719,024 | 11,820,098 | 10,813,006 | 10,718,862 | 8,489,061 | 7,803,870 | 7,221,359 | 6,782,638 | 6,306,091 | 5,802,507 | 5,435,742 | 5,085,401 | 4,697,910 | 4,176,556 | 3,689,871 | 3,061,097 | 2,643,469 | 2,368,205 | 2,464,824 | 2,263,192 |
Gross Profit Margin | 28.46% | 30.29% | 31.23% | 31.60% | 31.76% | 30.59% | 30.45% | 30.77% | 30.85% | 30.96% | 30.69% | 31.05% | 31.74% | 31.73% | 32.04% | 31.28% | 29.27% | 27.84% | 25.83% | 28.72% | 29.54% |
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 | 9,439,480 | 9,266,024 | 8,491,796 | 7,592,331 | 7,164,097 | 6,186,757 | 5,687,564 | 5,213,541 | 4,719,189 | 4,365,797 | 4,033,414 | 3,699,557 | 3,430,125 | 3,207,106 | 2,902,491 | 2,736,613 | 2,448,611 | 2,388,077 | 2,119,929 | 1,902,957 | 1,706,216 |
Total Operating Expenses | 9,439,480 | 9,272,724 | 8,491,796 | 7,592,331 | 7,164,097 | 6,186,757 | 5,687,564 | 5,213,541 | 4,719,189 | 4,365,797 | 4,033,414 | 3,699,557 | 3,430,125 | 3,207,106 | 2,902,491 | 2,736,613 | 2,448,611 | 2,388,077 | 2,119,929 | 1,902,957 | 1,706,216 |
Operating Income or Loss | 1,999,522 | 2,446,300 | 3,328,302 | 3,220,675 | 3,554,765 | 2,302,304 | 2,116,306 | 2,007,818 | 2,063,449 | 1,940,294 | 1,769,093 | 1,736,185 | 1,655,276 | 1,490,804 | 1,274,065 | 953,258 | 580,486 | 255,392 | 248,276 | 561,867 | 556,976 |
Operating Margin | 4.99% | 6.32% | 8.79% | 9.41% | 10.53% | 8.30% | 8.26% | 8.55% | 9.39% | 9.53% | 9.36% | 9.92% | 10.33% | 10.07% | 9.77% | 8.08% | 5.55% | 2.69% | 2.71% | 6.55% | 7.27% |
Interest Expense | 285,529 | 326,781 | 211,273 | 157,526 | 150,385 | 100,574 | 99,871 | 97,036 | 97,821 | 86,944 | 88,232 | 88,984 | 127,926 | 204,991 | 274,212 | 345,744 | 391,932 | 263,196 | 34,915 | 26,226 | 28,794 |
EBITDA | 2,693,577 | 3,295,093 | 4,052,764 | 3,861,991 | 4,129,002 | 2,807,108 | 2,569,421 | 2,408,547 | 2,443,380 | 2,298,625 | 2,111,446 | 2,078,022 | 1,914,904 | 1,677,055 | 1,471,117 | 1,104,491 | 834,234 | 494,728 | 455,886 | 757,692 | 728,029 |
Depreciation and Amortization | 694,055 | 848,793 | 724,877 | 641,316 | 574,237 | 504,804 | 454,134 | 404,231 | 379,931 | 352,431 | 342,353 | 332,837 | 302,911 | 275,408 | 254,927 | 256,771 | 247,899 | 234,130 | 200,608 | 186,824 | 164,478 |
Income Before Tax | 1,713,993 | 2,119,519 | 3,116,614 | 3,063,149 | 3,404,380 | 2,201,730 | 2,015,416 | 1,907,280 | 1,965,628 | 1,853,024 | 1,680,861 | 1,628,330 | 1,497,394 | 1,225,289 | 984,972 | 552,116 | 194,403 | -2,598 | 220,363 | 544,642 | 534,757 |
Income Tax Expense | 378,144 | 458,245 | 700,625 | 663,917 | 749,330 | 489,175 | 425,944 | 368,320 | 714,495 | 687,944 | 615,516 | 603,214 | 544,732 | 458,604 | 357,115 | 212,674 | 86,221 | 10,218 | 82,420 | 194,487 | 190,567 |
Net Income | 1,335,849 | 1,661,274 | 2,415,989 | 2,399,232 | 2,655,050 | 1,712,555 | 1,589,472 | 1,538,960 | 1,251,133 | 1,165,080 | 1,065,345 | 1,025,116 | 952,662 | 766,685 | 627,857 | 339,442 | 108,182 | -12,816 | 137,943 | 350,155 | 344,190 |
Net Income Margin | 3.33% | 4.29% | 6.38% | 7.01% | 7.87% | 6.17% | 6.20% | 6.56% | 5.69% | 5.72% | 5.63% | 5.86% | 5.95% | 5.18% | 4.82% | 2.88% | 1.03% | -0.13% | 1.50% | 4.08% | 4.49% |
EPS | 6.07 | 7.57 | 10.73 | 10.24 | 10.70 | 6.68 | 5.99 | 5.64 | 4.45 | 3.96 | 3.50 | 3.17 | 2.87 | 2.25 | 1.84 | 1.05 | 0.34 | -0.04 | 0.44 | 1.08 | 1.04 |
EPS Diluted | 6.07 | 7.55 | 10.68 | 10.17 | 10.62 | 6.64 | 5.97 | 5.63 | 4.43 | 3.95 | 3.49 | 3.17 | 2.85 | 2.22 | 1.82 | 1.04 | 0.34 | -0.04 | 0.44 | 1.07 | 1.04 |
Weighted Average Shares Out | - | 219,415 | 225,148 | 234,261 | 248,171 | 256,553 | 265,155 | 272,751 | 281,317 | 294,330 | 304,633 | 322,886 | 332,254 | 341,234 | 341,047 | 322,778 | 317,024 | 313,567 | 312,664 | 323,855 | 329,376 |
Weighted Average Shares Out Diluted | - | 219,938 | 226,297 | 235,812 | 250,076 | 258,053 | 266,105 | 273,362 | 282,261 | 295,211 | 305,681 | 323,854 | 334,469 | 345,117 | 344,800 | 324,836 | 317,503 | 315,928 | 313,588 | 326,334 | 332,068 |
Reported Currency: USD | Q3 | 2024-02-02 | 2023-02-03 | 2022-01-28 | 2021-01-29 | 2020-01-31 | 2019-02-01 | 2018-02-02 | 2017-02-03 | 2016-01-29 | 2015-01-30 | 2014-01-31 | 2013-02-01 | 2012-02-03 | 2011-01-28 | 2010-01-29 | 2009-01-30 | 2008-02-01 | 2007-02-02 | 2006-02-03 | 2005-01-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 537,257 | 537,283 | 381,576 | 344,829 | 1,376,577 | 240,320 | 235,487 | 267,441 | 187,915 | 157,947 | 579,823 | 505,566 | 140,809 | 126,126 | 497,446 | 222,076 | 377,995 | 100,209 | 189,288 | 200,609 | 232,830 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,611 | 29,950 | 8,850 | 42,925 |
Cash + Short Term Investments | 537,257 | 537,283 | 381,576 | 344,829 | 1,376,577 | 240,320 | 235,487 | 267,441 | 187,915 | 157,947 | 579,823 | 505,566 | 140,809 | 126,126 | 497,446 | 222,076 | 377,995 | 119,820 | 219,238 | 209,459 | 275,755 |
Net Receivables | 0 | 112,262 | 135,775 | 97,394 | 90,760 | 76,537 | 57,804 | 108,265 | 11,050 | 6,843 | -170,265 | -147,048 | 0 | -139,742 | -104,946 | 7,543 | 6,392 | 32,501 | 9,833 | -51,339 | -53,702 |
Inventory | 7,118,974 | 6,994,266 | 6,760,733 | 5,614,325 | 5,247,477 | 4,676,848 | 4,097,004 | 3,609,025 | 3,258,785 | 3,074,153 | 2,782,521 | 2,552,993 | 2,397,175 | 2,009,206 | 1,765,433 | 1,519,578 | 1,414,955 | 1,288,661 | 1,432,336 | 1,474,414 | 1,376,537 |
Other Current Assets | 520,285 | 366,913 | 302,925 | 247,295 | 199,405 | 184,163 | 272,725 | 263,121 | 220,021 | 193,467 | 340,530 | 294,096 | 278,258 | 279,484 | 209,892 | 96,252 | 70,783 | 76,762 | 81,341 | 130,391 | 132,312 |
Total Current Assets | 8,176,516 | 8,010,724 | 7,581,009 | 6,303,843 | 6,914,219 | 5,177,868 | 4,663,020 | 4,247,852 | 3,677,771 | 3,432,410 | 3,532,609 | 3,205,607 | 2,677,113 | 2,275,074 | 2,367,825 | 1,845,449 | 1,870,125 | 1,517,744 | 1,742,748 | 1,762,925 | 1,730,902 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 17,686,567 | 17,185,950 | 15,906,323 | 14,439,057 | 13,373,327 | 12,074,542 | 2,970,806 | 2,701,282 | 2,434,456 | 2,264,062 | 2,116,075 | 2,080,305 | 2,088,665 | 1,794,960 | 1,524,575 | 1,328,386 | 1,268,960 | 1,274,245 | 1,236,874 | 1,192,172 | 1,080,838 |
Goodwill | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,338,589 | 4,344,930 | 0 | 0 | 0 |
Intangible Assets | 1,199,700 | 1,199,700 | 1,199,700 | 1,199,750 | 1,199,870 | 1,200,006 | 1,200,217 | 1,200,428 | 1,200,659 | 1,200,994 | 1,201,870 | 1,207,645 | 1,219,543 | 1,235,954 | 1,256,922 | 1,284,283 | 1,325,558 | 1,370,557 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 0 | -825,254 | -710,549 | -675,227 | -609,687 | -515,702 | -652,841 | -639,955 | -25,268 | 36,851 | -23,223 | -3,722 | -36,854 | -25,061 | -4,600 | -17,297 | 0 | 0 | 0 |
Tax Assets | 0 | 0 | 1,060,906 | 825,254 | 710,549 | 675,227 | 609,687 | 515,702 | 652,841 | 639,955 | 25,268 | -36,851 | 23,223 | 3,722 | 36,854 | 25,061 | 4,600 | 17,297 | 24,321 | 11,912 | 24,908 |
Other Non-Current Assets | 59,043 | 60,628 | -1,003,160 | 46,132 | 36,619 | 34,079 | 31,406 | 28,760 | 20,823 | 21,830 | 34,961 | 35,378 | 43,772 | 43,943 | 58,311 | 66,812 | 85,967 | 148,955 | 36,571 | 25,178 | 4,356 |
Total Non-Current Assets | 23,283,899 | 22,784,867 | 21,502,358 | 20,023,528 | 18,948,405 | 17,647,216 | 8,541,018 | 8,269,059 | 7,994,527 | 7,825,475 | 7,691,495 | 7,661,917 | 7,690,569 | 7,413,446 | 7,178,397 | 7,018,070 | 7,019,074 | 7,138,687 | 1,297,766 | 1,229,262 | 1,110,102 |
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 | 31,460,415 | 30,795,591 | 29,083,367 | 26,327,371 | 25,862,624 | 22,825,084 | 13,204,038 | 12,516,911 | 11,672,298 | 11,257,885 | 11,224,104 | 10,867,524 | 10,367,682 | 9,688,520 | 9,546,222 | 8,863,519 | 8,889,199 | 8,656,431 | 3,040,514 | 2,992,187 | 2,841,004 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 4,045,404 | 3,587,374 | 3,552,991 | 3,738,604 | 3,614,089 | 2,860,682 | 2,385,469 | 2,009,771 | 1,557,596 | 1,494,225 | 1,388,154 | 1,286,484 | 1,261,607 | 1,064,087 | 953,641 | 830,953 | 678,421 | 551,040 | 555,274 | 508,386 | 409,327 |
Short Term Debt | 1,964,422 | 3,542,811 | 2,577,878 | 2,367,118 | 2,148,158 | 1,930,165 | 1,950 | 401,345 | 500,950 | 1,379 | 101,158 | 75,966 | 892 | 590 | 1,157 | 3,671 | 14,158 | 3,246 | 8,080 | 8,785 | 12,860 |
Tax Payables | 14,459 | 10,709 | 8,919 | 8,055 | 16,063 | 8,362 | 10,033 | 4,104 | 63,393 | 32,870 | 59,400 | 59,148 | 184,716 | 152,381 | 25,980 | 4,525 | 7,611 | 2,999 | 15,959 | 43,706 | 69,616 |
Deferred Revenue | 0 | 0 | 1,060,906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 1,086,412 | -415,193 | -252,020 | -134,420 | -67,527 | -255,649 | 618,405 | 549,658 | 500,866 | 467,122 | 439,028 | 390,373 | 291,332 | 292,844 | 384,595 | 367,351 | 375,045 | 300,956 | 253,558 | 372,920 | 333,889 |
Total Current Liabilities | 7,110,697 | 6,725,701 | 5,887,768 | 5,979,357 | 5,710,783 | 4,543,560 | 3,015,857 | 2,964,878 | 2,622,805 | 1,995,596 | 1,987,740 | 1,811,971 | 1,738,547 | 1,509,902 | 1,365,373 | 1,206,500 | 1,075,235 | 858,241 | 832,871 | 933,797 | 825,692 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 15,601,760 | 15,935,038 | 16,372,160 | 13,062,777 | 12,516,363 | 10,731,121 | 2,862,740 | 2,604,613 | 2,710,576 | 2,969,175 | 2,639,427 | 2,742,788 | 2,771,336 | 2,611,804 | 3,287,070 | 3,381,229 | 4,122,956 | 4,269,634 | 261,958 | 269,962 | 258,462 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 40,303 | 44,781 | 49,259 | 53,737 | 58,215 | 62,693 | 155,855 | 6,087 | 9,153 | 18,486 | 13,924 | 9,122 | 0 | 0 | 0 |
Deferred Tax | 1,138,086 | 1,133,784 | 1,060,906 | 825,254 | 710,549 | 675,227 | 609,687 | 515,702 | 652,841 | 639,955 | 601,590 | 614,026 | 670,453 | 656,996 | 598,565 | 546,172 | 556,101 | 486,725 | 41,597 | 67,633 | 72,385 |
Other Non-Current Liabilities | 267,287 | 251,949 | 220,761 | 1,023,251 | 974,240 | 847,903 | 258,058 | 261,163 | 230,523 | 221,546 | 227,094 | 233,853 | 225,399 | 229,149 | 231,582 | 302,348 | 289,288 | 319,714 | 158,341 | 0 | 0 |
Total Non-Current Liabilities | 17,007,133 | 17,320,771 | 17,653,827 | 14,086,028 | 13,490,603 | 11,579,024 | 3,770,788 | 3,426,259 | 3,643,199 | 3,884,413 | 3,526,326 | 3,653,360 | 3,643,805 | 3,510,123 | 4,126,370 | 4,266,721 | 4,982,269 | 5,094,317 | 461,896 | 337,595 | 330,847 |
Total Liabilities | 24,117,830 | 24,046,472 | 23,541,595 | 20,065,385 | 19,201,386 | 16,122,584 | 6,786,645 | 6,391,137 | 6,266,004 | 5,880,009 | 5,514,066 | 5,465,331 | 5,382,352 | 5,020,025 | 5,491,743 | 5,473,221 | 6,057,504 | 5,952,558 | 1,294,767 | 1,271,392 | 1,156,539 |
Common Stock | 192,435 | 192,206 | 191,718 | 201,265 | 210,687 | 220,444 | 227,072 | 235,141 | 240,811 | 250,855 | 265,514 | 277,424 | 286,185 | 295,828 | 298,819 | 298,013 | 278,114 | 277,741 | 156,218 | 157,840 | 164,086 |
Retained Earnings | 3,344,211 | 2,799,415 | 1,656,140 | 2,473,999 | 3,006,102 | 3,162,660 | 2,941,107 | 2,698,352 | 2,015,867 | 2,025,545 | 2,403,045 | 2,125,453 | 1,710,732 | 1,416,918 | 830,932 | 203,075 | 103,364 | -4,818 | 1,103,951 | 1,106,165 | 1,102,457 |
Accumulated Other Comprehensive Income/Loss | 3,503 | 493 | 43 | -1,192 | -2,163 | -3,135 | -3,207 | -4,181 | -4,990 | -5,807 | -7,327 | -9,910 | -2,938 | -5,191 | -20,296 | -34,167 | -39,430 | -49,112 | -987 | -794 | -973 |
Total Stockholders Equity | 7,342,585 | 6,749,119 | 5,541,772 | 6,261,986 | 6,661,238 | 6,702,500 | 6,417,393 | 6,125,774 | 5,406,294 | 5,377,876 | 5,710,038 | 5,402,193 | 4,985,330 | 4,668,495 | 4,054,479 | 3,390,298 | 2,831,695 | 2,703,873 | 1,745,747 | 1,720,795 | 1,684,465 |
Total Investments | 0 | 65,916 | 0 | -825,254 | -710,549 | -675,227 | -609,687 | -515,702 | -652,841 | -639,955 | -25,268 | 36,851 | -23,223 | -3,722 | -36,854 | -25,061 | -4,600 | 19,611 | 29,950 | 8,850 | 42,925 |
Total Debt | 17,566,182 | 18,090,766 | 17,661,099 | 14,246,336 | 13,590,442 | 11,696,481 | 2,864,690 | 3,005,958 | 3,211,526 | 2,970,554 | 2,740,585 | 2,818,754 | 2,772,228 | 2,618,481 | 3,288,227 | 3,403,386 | 4,137,114 | 4,282,002 | 270,038 | 278,747 | 271,322 |
Net Debt | 17,028,925 | 17,553,483 | 17,279,523 | 13,901,507 | 12,213,865 | 11,456,161 | 2,629,203 | 2,738,517 | 3,023,611 | 2,812,607 | 2,160,762 | 2,313,188 | 2,631,419 | 2,492,355 | 2,790,781 | 3,181,310 | 3,759,119 | 4,181,793 | 80,750 | 78,138 | 38,492 |
Reported Currency: USD | TTM | 2024-02-02 | 2023-02-03 | 2022-01-28 | 2021-01-29 | 2020-01-31 | 2019-02-01 | 2018-02-02 | 2017-02-03 | 2016-01-29 | 2015-01-30 | 2014-01-31 | 2013-02-01 | 2012-02-03 | 2011-01-28 | 2010-01-29 | 2009-01-30 | 2008-02-01 | 2007-02-02 | 2006-02-03 | 2005-01-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,335,849 | 1,661,274 | 2,415,989 | 2,399,232 | 2,655,050 | 1,712,555 | 1,589,472 | 1,538,960 | 1,251,133 | 1,165,080 | 1,065,345 | 1,025,116 | 952,662 | 766,685 | 627,857 | 339,442 | 108,182 | -12,816 | 137,943 | 350,155 | 344,190 |
Depreciation & Amortization | 941,069 | 848,793 | 724,877 | 641,316 | 574,237 | 504,804 | 454,134 | 404,231 | 379,931 | 352,431 | 342,353 | 332,837 | 302,911 | 275,408 | 254,927 | 256,771 | 247,899 | 234,130 | 200,608 | 186,824 | 164,478 |
Deferred Income Tax | -14,009 | 72,847 | 235,299 | 114,359 | 34,976 | 55,407 | 52,325 | -137,648 | 12,359 | -1,572 | -29,881 | -67,841 | -90,357 | -22,870 | 50,985 | 9,470 | 73,434 | -1,323 | -38,218 | 8,244 | 25,751 |
Stock Based Compensation | 59,882 | 51,891 | 72,712 | 78,178 | 68,609 | 48,589 | 40,879 | 34,323 | 36,967 | 38,547 | 37,338 | 20,961 | 21,664 | 15,250 | 15,956 | 17,295 | 9,958 | 49,260 | 7,578 | 0 | 0 |
Change in Working Capital | 761,819 | -331,989 | -1,994,852 | -558,314 | 531,717 | -91,650 | -36,130 | -52,348 | -71,724 | -184,621 | -108,962 | -104,132 | -92,922 | -98,486 | -139,261 | -18,167 | 83,550 | 171,272 | 21,844 | 3,805 | -154,340 |
Accounts Receivable | -99,634 | 0 | 0 | 0 | 365,559 | 65,465 | 110,150 | -130,263 | 44,207 | 648 | 28,986 | 6,069 | -31,188 | 88,759 | -9,682 | -22,968 | 102,124 | 76,768 | -2,223 | 26,938 | 55,175 |
Inventory | 215,033 | -299,066 | -1,665,352 | -550,114 | -575,827 | -578,783 | -521,342 | -348,363 | -171,908 | -290,001 | -233,559 | -144,943 | -391,409 | -291,492 | -251,809 | -100,248 | -173,014 | 95,893 | -28,057 | -97,877 | -219,396 |
Accounts Payable | 422,990 | 36,940 | -194,722 | 98,735 | 745,596 | 428,627 | 375,214 | 427,911 | 56,477 | 105,637 | 97,166 | 36,942 | 194,035 | 104,442 | 123,424 | 106,049 | 140,356 | -6,601 | 53,544 | 87,230 | 22,258 |
Other Working Capital | 123,796 | -69,863 | -134,778 | -106,935 | -3,611 | -6,959 | -152 | -1,633 | -500 | -905 | -1,555 | -2,200 | 135,640 | -195 | -1,194 | -1,000 | 14,084 | 5,212 | -1,420 | -12,486 | -12,377 |
Other Non-Cash Items | 592,874 | 88,982 | 530,530 | 191,040 | 11,570 | 8,293 | 42,870 | 14,590 | -3,625 | 8,123 | 8,551 | 6,124 | 37,394 | 114,493 | 14,220 | 63,832 | 52,155 | 1,027 | 75,602 | 6,457 | 9,657 |
Net Cash Provided by Operating Activities | 3,144,942 | 2,391,798 | 1,984,555 | 2,865,811 | 3,876,159 | 2,237,998 | 2,143,550 | 1,802,108 | 1,605,041 | 1,377,988 | 1,314,744 | 1,213,065 | 1,131,352 | 1,050,480 | 824,684 | 668,643 | 575,178 | 441,550 | 405,357 | 555,485 | 389,736 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -1,496,812 | -1,700,222 | -1,560,582 | -1,070,460 | -1,027,963 | -784,843 | -734,380 | -646,456 | -560,296 | -504,806 | -373,967 | -538,444 | -571,596 | -514,861 | -420,395 | -250,747 | -205,546 | -139,794 | -261,515 | -284,112 | -292,172 |
Acquisitions Net | 2,050 | 0 | 5,236 | 4,903 | 3,053 | 2,358 | 2,777 | 1,428 | 9,360 | 1,423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,738,391 | 0 | 0 | 0 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,903 | -32,127 | -75,431 | -149,770 | -221,700 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,547 | 30,950 | 51,525 | 166,850 | 247,501 |
Other Investing Activities | 3,363 | 6,199 | 5,236 | 4,903 | 3,053 | 2,358 | 2,777 | 1,428 | 9,360 | 1,423 | 2,268 | 288,466 | 1,760 | 1,026 | 1,448 | 2,701 | 1,266 | -35,894 | 3,457 | 2,629 | 3,324 |
Net Cash Used for Investing Activities | -1,493,449 | -1,694,023 | -1,555,346 | -1,065,557 | -1,024,910 | -782,485 | -731,603 | -645,028 | -550,936 | -503,383 | -371,699 | -249,978 | -569,836 | -513,835 | -418,947 | -248,046 | -152,636 | -6,915,256 | -281,964 | -264,403 | -263,047 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -969,086 | -35,801 | 1,384,723 | -6,402 | 1,064,475 | 56,835 | -77,826 | -153,120 | 236,362 | 247,819 | -78,467 | 46,286 | 123,545 | -727,251 | -131,180 | -784,180 | -146,925 | 4,032,872 | -14,118 | 185 | -12,539 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 | 631 | 443,753 | 4,228 | 2,759,540 | 0 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | -2,748,014 | -2,549,669 | -2,466,434 | -1,200,376 | -1,007,494 | -579,712 | -990,474 | -1,299,613 | -800,095 | -620,052 | -671,459 | -186,597 | -13,723 | 0 | -3,009 | -541 | -79,947 | -297,602 | -209,295 |
Dividends Paid | -518,835 | -517,979 | -493,726 | -392,188 | -355,926 | -327,568 | -306,523 | -282,931 | -281,135 | -258,328 | 0 | 0 | 0 | 0 | 0 | -239,731 | 0 | -15,710 | -62,472 | -56,183 | -52,682 |
Other Financing Activities | 8,238 | 11,712 | 1,464,555 | 116,257 | 42,893 | 20,429 | -52,058 | -61,791 | 11,110 | 13,641 | 9,774 | -24,564 | 1,081 | 5,883 | 813 | 3,642 | 950 | -41,919 | 21,823 | 30,297 | 34,758 |
Net Cash Used Provided by Financing Activities | -1,479,683 | -542,068 | -392,462 | -2,832,002 | -1,714,992 | -1,450,680 | -1,443,901 | -1,077,554 | -1,024,137 | -1,296,481 | -868,788 | -598,330 | -546,833 | -907,965 | -130,367 | -576,516 | -144,756 | 6,734,242 | -134,714 | -323,303 | -239,758 |
Effect of Forex Changes on Cash | 51,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 171,810 | 155,707 | 36,747 | -1,031,748 | 1,136,257 | 4,833 | -31,954 | 79,526 | 29,968 | -421,876 | 74,257 | 364,757 | 14,683 | -371,320 | 275,370 | -155,919 | 277,786 | 260,536 | -11,321 | -32,221 | -113,069 |
Cash at End of Period | 3,017,931 | 537,283 | 381,576 | 344,829 | 1,376,577 | 240,320 | 235,487 | 267,441 | 187,915 | 157,947 | 579,823 | 505,566 | 140,809 | 126,126 | 497,446 | 222,076 | 377,995 | 449,824 | 189,288 | 200,609 | 232,830 |
Cash at Start of Period | 2,846,121 | 381,576 | 344,829 | 1,376,577 | 240,320 | 235,487 | 267,441 | 187,915 | 157,947 | 579,823 | 505,566 | 140,809 | 126,126 | 497,446 | 222,076 | 377,995 | 100,209 | 189,288 | 200,609 | 232,830 | 345,899 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,144,942 | 2,391,798 | 1,984,555 | 2,865,811 | 3,876,159 | 2,237,998 | 2,143,550 | 1,802,108 | 1,605,041 | 1,377,988 | 1,314,744 | 1,213,065 | 1,131,352 | 1,050,480 | 824,684 | 668,643 | 575,178 | 441,550 | 405,357 | 555,485 | 389,736 |
Capital Expenditure | -1,496,812 | -1,700,222 | -1,560,582 | -1,070,460 | -1,027,963 | -784,843 | -734,380 | -646,456 | -560,296 | -504,806 | -373,967 | -538,444 | -571,596 | -514,861 | -420,395 | -250,747 | -205,546 | -139,794 | -261,515 | -284,112 | -292,172 |
Free Cash Flow | 1,648,130 | 691,576 | 423,973 | 1,795,351 | 2,848,196 | 1,453,155 | 1,409,170 | 1,155,652 | 1,044,745 | 873,182 | 940,777 | 674,621 | 559,756 | 535,619 | 404,289 | 417,896 | 369,632 | 301,756 | 143,842 | 271,373 | 97,564 |