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 | 2024-02-03 | 2023-01-28 | 2022-01-29 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 | 2017-01-28 | 2016-01-30 | 2015-01-31 | 2014-02-01 | 2013-02-02 | 2012-01-28 | 2011-01-29 | 2010-01-30 | 2009-01-31 | 2008-02-02 | 2007-02-03 | 2006-01-28 | 2005-01-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 31,219,700 | 30,603,800 | 28,331,700 | 26,321,200 | 25,509,300 | 23,610,800 | 22,823,300 | 22,245,500 | 20,719,200 | 15,498,400 | 8,602,200 | 7,840,300 | 7,394,500 | 6,630,500 | 5,882,400 | 5,231,200 | 4,644,900 | 4,242,600 | 3,969,400 | 3,393,924 | 3,126,009 |
Revenue Growth | - | 8.02% | 7.64% | 3.18% | 8.04% | 3.45% | 2.60% | 7.37% | 33.69% | 80.17% | 9.72% | 6.03% | 11.52% | 12.72% | 12.45% | 12.62% | 9.48% | 6.88% | 16.96% | 8.57% | |
Cost of Revenue | 21,522,600 | 21,272,000 | 19,396,300 | 18,583,900 | 17,721,000 | 16,570,100 | 15,875,800 | 15,223,600 | 14,324,500 | 10,841,700 | 5,568,200 | 5,050,500 | 4,741,800 | 4,252,200 | 3,794,800 | 3,374,400 | 3,052,700 | 2,781,500 | 2,612,200 | 2,221,561 | 2,013,470 |
Gross Profit | 9,697,100 | 9,331,800 | 8,935,400 | 7,737,300 | 7,788,300 | 7,040,700 | 6,947,500 | 7,021,900 | 6,394,700 | 4,656,700 | 3,034,000 | 2,789,800 | 2,652,700 | 2,378,300 | 2,087,600 | 1,856,800 | 1,592,200 | 1,461,100 | 1,357,200 | 1,172,363 | 1,112,539 |
Gross Profit Margin | 31.02% | 30.49% | 31.54% | 29.40% | 30.53% | 29.82% | 30.44% | 31.57% | 30.86% | 30.05% | 35.27% | 35.58% | 35.87% | 35.87% | 35.49% | 35.49% | 34.28% | 34.44% | 34.19% | 34.54% | 35.59% |
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 | 9,562,000 | 9,144,600 | 6,699,100 | 5,925,900 | 5,900,400 | 5,465,500 | 5,160,000 | 5,004,300 | 4,689,900 | 3,607,000 | 1,965,300 | 1,819,500 | 1,732,600 | 1,596,200 | 1,457,600 | 1,344,000 | 1,226,400 | 1,130,800 | 1,046,400 | 889,124 | 818,988 |
Total Operating Expenses | 9,562,000 | 10,299,800 | 6,699,100 | 5,925,900 | 5,900,400 | 5,465,500 | 5,160,000 | 5,004,300 | 4,689,900 | 3,607,000 | 1,965,300 | 1,819,500 | 1,732,600 | 1,596,200 | 1,457,600 | 1,344,000 | 1,226,400 | 1,130,800 | 1,046,400 | 889,124 | 818,988 |
Operating Income or Loss | 135,100 | -881,800 | 2,236,300 | 1,811,400 | 1,887,900 | 1,262,200 | 1,788,000 | 1,999,100 | 1,704,800 | 1,049,700 | 1,068,700 | 970,300 | 920,100 | 782,100 | 630,000 | 512,800 | 365,800 | 330,300 | 310,800 | 283,239 | 293,551 |
Operating Margin | 0.79% | -2.88% | 7.89% | 6.88% | 7.40% | 5.35% | 7.83% | 8.99% | 8.23% | 6.77% | 12.42% | 12.38% | 12.44% | 11.80% | 10.71% | 9.80% | 7.88% | 7.79% | 7.83% | 8.35% | 9.39% |
Interest Expense | 107,100 | 106,800 | 125,300 | 178,900 | 147,300 | 162,100 | 370,000 | 301,800 | 375,500 | 599,400 | 33,400 | 15,400 | 2,800 | 2,900 | 100 | 5,200 | 6,700 | 10,500 | 7,900 | 8,021 | 5,381 |
EBITDA | -227,000 | -40,900 | 3,003,200 | 2,521,600 | 2,566,300 | 1,895,600 | -317,900 | 2,615,900 | 2,342,400 | 1,721,200 | 1,276,100 | 1,160,200 | 1,157,000 | 946,600 | 795,200 | 670,600 | 530,100 | 489,600 | 469,800 | 423,956 | 422,842 |
Depreciation and Amortization | 706,800 | 841,000 | 767,300 | 710,500 | 679,200 | 634,800 | 621,100 | 611,200 | 637,500 | 487,600 | 205,900 | 190,500 | 175,300 | 163,900 | 159,700 | 157,800 | 161,700 | 159,300 | 159,000 | 140,717 | 129,291 |
Income Before Tax | -1,041,100 | -988,700 | 2,110,600 | 1,632,200 | 1,739,800 | 1,098,700 | -1,309,000 | 1,704,000 | 1,329,400 | 448,200 | 1,029,400 | 954,300 | 978,900 | 779,500 | 629,900 | 507,600 | 359,100 | 319,800 | 302,900 | 275,218 | 288,170 |
Income Tax Expense | 2,900 | 9,700 | 495,200 | 304,300 | 397,900 | 271,700 | 281,800 | -10,300 | 433,200 | 165,800 | 383,800 | 357,600 | 359,600 | 291,200 | 232,600 | 187,100 | 129,600 | 118,500 | 110,900 | 101,300 | 107,920 |
Net Income | -1,044,000 | -998,400 | 1,615,400 | 1,327,900 | 1,341,900 | 827,000 | -1,590,800 | 1,714,300 | 896,200 | 282,400 | 645,600 | 596,700 | 619,300 | 488,300 | 397,300 | 320,500 | 229,500 | 201,300 | 192,000 | 173,918 | 180,250 |
Net Income Margin | -2.75% | -3.26% | 5.70% | 5.04% | 5.26% | 3.50% | -6.97% | 7.71% | 4.33% | 1.82% | 7.51% | 7.61% | 8.38% | 7.36% | 6.75% | 6.13% | 4.94% | 4.74% | 4.84% | 5.12% | 5.77% |
EPS | -4.76 | -4.55 | 7.24 | 5.83 | 5.68 | 3.49 | -6.69 | 7.24 | 3.80 | 1.27 | 3.13 | 2.74 | 2.70 | 2.03 | 1.57 | 1.20 | 0.85 | 0.70 | 0.62 | 0.54 | 0.53 |
EPS Diluted | -4.77 | -4.55 | 7.21 | 5.80 | 5.65 | 3.47 | -6.66 | 7.21 | 3.78 | 1.26 | 3.12 | 2.72 | 2.68 | 2.02 | 1.55 | 1.19 | 0.84 | 0.70 | 0.62 | 0.53 | 0.53 |
Weighted Average Shares Out | - | 219,500 | 223,200 | 227,900 | 236,400 | 237,200 | 237,900 | 236,800 | 235,700 | 222,500 | 206,000 | 218,100 | 229,300 | 240,600 | 254,200 | 268,200 | 270,900 | 287,700 | 309,600 | 325,005 | 339,885 |
Weighted Average Shares Out Diluted | - | 219,500 | 224,100 | 229,000 | 237,300 | 238,300 | 238,700 | 237,700 | 236,800 | 223,500 | 207,000 | 219,100 | 230,700 | 242,400 | 256,000 | 270,000 | 272,400 | 289,200 | 311,400 | 326,277 | 341,958 |
Reported Currency: USD | Q3 | 2024-02-03 | 2023-01-28 | 2022-01-29 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 | 2017-01-28 | 2016-01-30 | 2015-01-31 | 2014-02-01 | 2013-02-02 | 2012-01-28 | 2011-01-29 | 2010-01-30 | 2009-01-31 | 2008-02-02 | 2007-02-03 | 2006-01-28 | 2005-01-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 697,600 | 684,900 | 642,800 | 984,900 | 1,416,700 | 539,200 | 422,100 | 1,097,800 | 866,400 | 736,100 | 864,100 | 267,700 | 399,900 | 288,300 | 311,200 | 571,600 | 364,400 | 40,600 | 85,000 | 65,834 | 106,532 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 4,000 | 0 | 0 | 0 | 0 | 174,800 | 27,800 | 0 | 40,500 | 221,800 | 273,950 | 211,275 |
Cash + Short Term Investments | 697,600 | 684,900 | 642,800 | 984,900 | 1,416,700 | 539,200 | 422,100 | 1,097,800 | 870,400 | 740,100 | 864,100 | 267,700 | 399,900 | 288,300 | 486,000 | 599,400 | 364,400 | 81,100 | 85,000 | 339,784 | 317,807 |
Net Receivables | 0 | 0 | 0 | 0 | 0 | 113,300 | 100,900 | 90,400 | 137,900 | 154,700 | 0 | 0 | 0 | 0 | -27,900 | -20,200 | -25,300 | -49,200 | 185,300 | -16,518 | -28,525 |
Inventory | 5,535,100 | 5,112,800 | 5,449,300 | 4,367,300 | 3,427,000 | 3,522,000 | 3,536,000 | 3,169,300 | 2,865,800 | 2,885,500 | 1,035,700 | 1,035,300 | 971,700 | 867,400 | 803,100 | 679,800 | 675,800 | 641,200 | 605,000 | 576,545 | 615,483 |
Other Current Assets | 398,800 | 335,000 | 275,000 | 257,000 | 207,100 | 94,900 | 234,300 | 265,900 | 63,900 | 155,600 | 94,800 | 75,500 | 101,900 | 53,700 | 72,100 | 46,600 | 58,300 | 115,700 | 83,700 | 43,865 | 65,122 |
Total Current Assets | 6,631,500 | 6,132,700 | 6,367,100 | 5,609,200 | 5,050,800 | 4,269,400 | 4,293,300 | 4,576,300 | 3,938,000 | 3,935,900 | 1,994,600 | 1,378,500 | 1,473,500 | 1,209,400 | 1,333,300 | 1,305,600 | 1,073,200 | 788,800 | 959,000 | 943,676 | 969,887 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 13,397,000 | 12,632,400 | 11,430,200 | 10,902,600 | 10,440,400 | 10,106,800 | 3,445,300 | 3,200,700 | 3,115,800 | 3,125,500 | 1,210,500 | 1,094,000 | 960,700 | 825,300 | 741,100 | 714,300 | 710,300 | 743,600 | 715,300 | 681,801 | 685,386 |
Goodwill | 912,800 | 913,800 | 1,983,100 | 1,984,400 | 1,984,400 | 1,983,300 | 2,296,600 | 5,025,200 | 5,023,500 | 5,021,700 | 164,600 | 169,300 | 173,300 | 173,100 | 173,100 | 133,300 | 133,300 | 133,300 | 0 | 0 | 0 |
Intangible Assets | 2,150,000 | 2,150,000 | 3,100,000 | 3,100,000 | 3,100,000 | 3,100,000 | 3,388,700 | 3,480,100 | 3,573,700 | 3,675,200 | 1,500 | 2,500 | 0 | 0 | 0 | 0 | 0 | 147,800 | 146,600 | 129,348 | 129,032 |
Long Term Investments | 0 | 0 | 68,500 | 53,400 | 46,900 | 46,800 | -973,200 | 8,000 | 9,000 | 94,100 | 78,900 | -169,300 | -173,300 | -173,100 | 0 | 0 | 0 | 0 | -10,700 | -10,829 | -8,072 |
Tax Assets | 5,300 | 9,000 | 15,000 | 20,300 | 23,200 | 24,400 | 973,200 | 143,500 | -8,606,200 | 10,300 | 30,600 | 24,100 | 28,300 | 16,800 | 38,000 | 35,000 | 33,000 | 38,700 | 10,700 | 10,829 | 8,072 |
Other Non-Current Assets | 236,200 | 185,600 | 58,200 | 51,900 | 50,300 | 43,900 | 77,300 | -101,000 | 8,647,800 | 38,500 | 86,300 | 275,300 | 289,500 | 277,100 | 95,000 | 101,500 | 85,900 | 68,800 | 52,400 | 43,575 | 8,367 |
Total Non-Current Assets | 16,701,300 | 15,890,800 | 16,655,000 | 16,112,600 | 15,645,200 | 15,305,200 | 9,207,900 | 11,756,500 | 11,763,600 | 11,965,300 | 1,572,400 | 1,393,400 | 1,278,500 | 1,119,200 | 1,047,200 | 984,100 | 962,500 | 998,900 | 914,300 | 854,724 | 822,785 |
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 | 23,332,800 | 22,023,500 | 23,022,100 | 21,721,800 | 20,696,000 | 19,574,600 | 13,501,200 | 16,332,800 | 15,701,600 | 15,901,200 | 3,567,000 | 2,771,900 | 2,752,000 | 2,328,600 | 2,380,500 | 2,289,700 | 2,035,700 | 1,787,700 | 1,873,300 | 1,798,400 | 1,792,672 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 2,945,100 | 2,063,800 | 1,899,800 | 1,884,200 | 1,480,500 | 1,336,500 | 1,416,400 | 1,174,800 | 1,119,600 | 1,251,900 | 433,600 | 393,900 | 346,500 | 286,700 | 261,400 | 219,900 | 192,900 | 200,400 | 189,200 | 135,555 | 124,195 |
Short Term Debt | 2,539,500 | 3,026,000 | 2,899,200 | 2,815,600 | 2,696,400 | 2,808,600 | 0 | 915,900 | 152,100 | 108,000 | 0 | 12,800 | 14,300 | 15,500 | 16,500 | 17,500 | 17,600 | 18,500 | 18,800 | 19,000 | 31,212 |
Tax Payables | 8,000 | 52,700 | 58,100 | 82,600 | 86,300 | 62,700 | 60,000 | 31,500 | 253,100 | 156,300 | 73,300 | 73,700 | 111,400 | 96,900 | 64,400 | 48,600 | 46,900 | 43,400 | 43,300 | 41,698 | 33,669 |
Deferred Revenue | 0 | 0 | 1,105,700 | 0 | 86,300 | 62,700 | 0 | 31,500 | -1,271,700 | -1,359,900 | 0 | -406,700 | -360,800 | -302,200 | 64,400 | 48,600 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 920,700 | -445,800 | -631,900 | -605,800 | -532,900 | -661,300 | 619,300 | 736,900 | 581,100 | 579,200 | 354,700 | 205,900 | 204,000 | 181,900 | 190,500 | 189,900 | 152,500 | 143,600 | 132,000 | 99,203 | 105,279 |
Total Current Liabilities | 6,413,300 | 4,696,700 | 4,225,200 | 4,176,600 | 3,730,300 | 3,546,500 | 2,095,700 | 2,859,100 | 2,105,900 | 2,095,400 | 861,600 | 686,300 | 676,200 | 581,000 | 532,800 | 475,900 | 409,900 | 405,900 | 383,300 | 295,456 | 294,355 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 5,580,200 | 8,873,900 | 8,676,900 | 8,562,500 | 8,291,700 | 8,501,700 | 4,265,300 | 4,762,100 | 6,169,700 | 7,238,400 | 757,000 | 757,000 | 257,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,611 | 250,534 |
Deferred Revenue | 0 | 0 | 0 | 987,000 | 22,600 | 28,900 | -3,822,100 | 43,800 | -7,628,600 | -8,825,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 964,500 | 841,100 | 1,105,700 | 987,200 | 1,013,500 | 984,700 | 973,200 | 985,200 | 1,458,900 | 1,586,600 | 0 | 0 | 0 | 0 | 15,200 | 14,400 | 0 | 0 | 1,500 | 23,553 | 42,075 |
Other Non-Current Liabilities | 2,738,700 | 298,700 | 262,800 | 277,000 | 375,200 | 286,900 | 1,497,300 | 544,100 | 577,600 | 573,900 | 163,400 | 157,900 | 151,500 | 153,000 | 123,500 | 134,600 | 122,600 | 143,400 | 70,800 | 56,505 | 41,496 |
Total Non-Current Liabilities | 9,283,400 | 10,013,700 | 10,045,400 | 9,826,700 | 9,680,400 | 9,773,300 | 5,762,600 | 6,291,400 | 8,206,200 | 9,398,900 | 920,400 | 914,900 | 408,500 | 403,000 | 388,700 | 384,600 | 372,600 | 393,400 | 322,300 | 330,669 | 334,105 |
Total Liabilities | 15,696,700 | 14,710,400 | 14,270,600 | 14,003,300 | 13,410,700 | 13,319,800 | 7,858,300 | 9,150,500 | 10,312,100 | 11,494,300 | 1,782,000 | 1,601,200 | 1,084,700 | 984,000 | 921,500 | 860,500 | 782,500 | 799,300 | 705,600 | 626,125 | 628,460 |
Common Stock | 2,200 | 2,200 | 2,200 | 2,200 | 2,300 | 2,400 | 2,400 | 2,400 | 2,400 | 2,400 | 2,100 | 2,100 | 2,200 | 1,100 | 1,200 | 900 | 900 | 900 | 1,000 | 1,065 | 1,130 |
Retained Earnings | 7,637,400 | 7,124,600 | 8,123,000 | 6,507,600 | 5,179,700 | 3,837,800 | 3,076,100 | 4,666,900 | 2,952,600 | 2,056,400 | 1,774,000 | 1,174,800 | 1,666,300 | 1,344,100 | 1,458,200 | 1,430,700 | 1,216,900 | 987,400 | 1,166,600 | 1,159,711 | 985,793 |
Accumulated Other Comprehensive Income/Loss | -54,200 | -43,600 | -41,200 | -35,200 | -35,200 | -39,800 | -38,300 | -32,300 | -37,600 | -43,100 | -34,100 | -16,900 | -1,500 | -600 | -400 | -2,400 | -2,600 | 100 | 100 | 61 | -395 |
Total Stockholders Equity | 7,636,100 | 7,313,100 | 8,751,500 | 7,718,500 | 7,285,300 | 6,254,800 | 5,642,900 | 7,182,300 | 5,389,500 | 4,406,900 | 1,785,000 | 1,170,700 | 1,667,300 | 1,344,600 | 1,459,000 | 1,429,200 | 1,253,200 | 988,400 | 1,167,700 | 1,172,275 | 1,164,212 |
Total Investments | 0 | 72,300 | 68,500 | 53,400 | 46,900 | 46,800 | -973,200 | 8,000 | 13,000 | 98,100 | 78,900 | -169,300 | -173,300 | -173,100 | 174,800 | 27,800 | 0 | 40,500 | 221,800 | 273,950 | 211,275 |
Total Debt | 8,119,700 | 10,386,900 | 10,126,500 | 9,970,300 | 9,639,900 | 10,031,000 | 4,265,300 | 5,678,000 | 6,321,800 | 7,346,400 | 757,000 | 769,800 | 271,300 | 265,500 | 266,500 | 267,500 | 267,600 | 268,500 | 268,800 | 269,611 | 281,746 |
Net Debt | 7,422,100 | 9,702,000 | 9,483,700 | 8,985,400 | 8,223,200 | 9,491,800 | 3,843,200 | 4,580,200 | 5,455,400 | 6,610,300 | -107,100 | 502,100 | -128,600 | -22,800 | -44,700 | -304,100 | -96,800 | 227,900 | 183,800 | 203,777 | 175,214 |
Reported Currency: USD | TTM | 2024-02-03 | 2023-01-28 | 2022-01-29 | 2021-01-30 | 2020-02-01 | 2019-02-02 | 2018-02-03 | 2017-01-28 | 2016-01-30 | 2015-01-31 | 2014-02-01 | 2013-02-02 | 2012-01-28 | 2011-01-29 | 2010-01-30 | 2009-01-31 | 2008-02-02 | 2007-02-03 | 2006-01-28 | 2005-01-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | -1,277,300 | -998,400 | 1,615,400 | 1,327,900 | 1,341,900 | 827,000 | -1,590,800 | 1,714,300 | 896,200 | 282,400 | 599,200 | 596,700 | 619,300 | 488,300 | 397,300 | 320,500 | 229,500 | 201,300 | 192,000 | 173,918 | 180,250 |
Depreciation & Amortization | 706,800 | 841,000 | 767,900 | 716,000 | 686,600 | 645,400 | 621,100 | 611,200 | 637,500 | 487,600 | 205,900 | 190,500 | 175,300 | 163,900 | 159,700 | 157,800 | 161,700 | 159,300 | 159,000 | 140,717 | 129,291 |
Deferred Income Tax | -245,000 | -258,600 | 123,000 | -23,200 | 30,700 | 9,100 | -12,100 | -473,500 | -124,100 | 25,600 | -18,100 | 6,700 | -7,700 | 10,900 | -14,400 | -21,700 | 17,000 | -46,800 | -21,900 | -21,501 | 15,578 |
Stock Based Compensation | 77,800 | 96,700 | 110,400 | 79,900 | 83,900 | 61,400 | 63,100 | 65,700 | 61,600 | 53,200 | 38,300 | 37,000 | 35,500 | 31,600 | 28,300 | 21,700 | 0 | 11,300 | 6,700 | 0 | 15,105 |
Change in Working Capital | 485,500 | 452,600 | -1,065,600 | -733,000 | 550,200 | -17,500 | -222,000 | -452,300 | 137,500 | -140,300 | 97,200 | -41,400 | -88,000 | -12,600 | -83,500 | 74,800 | -29,700 | 34,200 | 71,900 | 62,748 | -54,627 |
Accounts Receivable | 45,600 | 0 | 0 | 0 | 309,900 | 12,200 | 0 | -195,800 | 224,700 | -224,500 | 70,700 | -35,200 | 36,600 | 24,300 | 6,000 | 32,500 | 0 | 8,700 | 33,400 | 0 | 12,488 |
Inventory | 388,600 | 335,600 | -1,085,400 | -940,400 | 97,100 | 13,600 | -369,200 | -300,900 | 21,900 | -87,800 | -6,000 | -67,700 | -104,000 | -64,500 | -126,700 | -4,000 | -34,600 | -36,200 | -6,200 | 38,938 | -89,840 |
Accounts Payable | 379,200 | 164,400 | 16,800 | 403,800 | 142,600 | -79,800 | 242,600 | 54,500 | -133,800 | 183,900 | 41,900 | 46,900 | 59,300 | 26,900 | 28,100 | 27,000 | 0 | 2,300 | 53,700 | 0 | 9,223 |
Other Working Capital | -327,900 | -47,400 | 3,000 | -196,400 | 600 | 36,500 | -95,400 | -10,100 | 24,700 | -11,900 | -9,400 | 14,600 | -79,900 | 700 | 9,100 | 19,300 | 4,900 | 59,400 | -9,000 | 23,810 | 13,502 |
Other Non-Cash Items | 3,557,100 | 2,551,200 | 63,700 | 63,900 | 23,000 | 344,400 | 2,906,700 | 44,800 | 64,600 | 72,400 | 4,300 | 3,900 | -56,700 | 4,400 | 31,300 | 27,900 | 24,600 | 8,000 | 5,100 | 9,264 | -9,108 |
Net Cash Provided by Operating Activities | 3,043,100 | 2,684,500 | 1,614,800 | 1,431,500 | 2,716,300 | 1,869,800 | 1,766,000 | 1,510,200 | 1,673,300 | 780,900 | 926,800 | 793,400 | 677,700 | 686,500 | 518,700 | 581,000 | 403,100 | 367,300 | 412,800 | 365,146 | 276,489 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -2,185,400 | -2,101,300 | -1,253,800 | -1,022,800 | -898,800 | -1,036,700 | -817,100 | -632,200 | -565,600 | -480,500 | -325,600 | -330,400 | -312,200 | -250,100 | -178,700 | -164,800 | -131,300 | -195,600 | -229,400 | -139,247 | -181,782 |
Acquisitions Net | 0 | 0 | 0 | 0 | 9,100 | 0 | 400 | 300 | 900 | -6,527,700 | 0 | 0 | 62,300 | 0 | -49,400 | 212,500 | -400 | -84,300 | -4,200 | -3,646 | 0 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36,100 | -23,700 | -6,800 | -8,800 | -11,000 | -22,300 | -208,700 | -65,100 | -63,700 | -1,218,500 | -1,053,700 | -915,424 | -465,815 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 118,100 | 53,000 | 15,800 | 15,000 | 1,500 | 186,100 | 62,900 | 17,400 | 93,400 | 1,391,400 | 1,096,600 | 822,805 | 339,035 |
Other Investing Activities | 39,000 | -6,300 | -5,000 | 2,900 | 9,100 | 16,500 | 400 | 300 | -900 | 500 | 1,600 | -100 | -1,900 | 200 | -200 | -212,500 | -102,000 | 84,300 | -58,300 | -236 | -6,845 |
Net Cash Used for Investing Activities | -2,144,400 | -2,107,600 | -1,253,800 | -1,019,900 | -889,700 | -1,020,200 | -816,700 | -627,900 | -483,600 | -6,978,400 | -315,000 | -324,300 | -261,300 | -86,100 | -374,100 | -212,500 | -102,000 | -22,700 | -190,700 | -235,512 | -315,407 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -249,700 | 0 | 0 | 197,400 | -550,000 | -500,000 | -1,594,200 | -659,100 | -1,073,700 | 6,203,500 | -12,800 | 498,500 | 5,500 | -2,000 | -15,100 | -400 | -1,200 | -600 | -600 | -601 | 94,766 |
Common Stock Issued | 2,400 | 0 | 0 | 0 | 0 | 0 | 17,500 | 35,000 | 41,500 | 13,900 | 0 | 0 | 0 | 0 | 0 | 0 | 21,600 | 71,600 | 40,300 | 10,667 | 15,105 |
Common Stock Repurchased | -401,400 | -500,000 | -647,500 | -950,000 | -400,000 | -200,000 | -23,200 | -27,400 | -22,200 | -21,600 | -16,000 | -1,112,100 | -340,200 | -645,900 | -417,100 | -190,700 | 0 | -473,000 | -248,200 | -180,398 | -48,611 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 6,300 | -30,000 | -39,300 | -83,900 | 100 | -9,800 | 17,500 | 7,600 | 13,200 | -133,100 | -7,300 | 15,800 | 31,300 | 24,700 | 27,900 | 29,800 | 2,300 | 13,000 | 5,600 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -641,000 | -530,000 | -686,800 | -836,500 | -949,900 | -709,800 | -1,599,900 | -651,500 | -1,060,500 | 6,070,400 | -14,600 | -597,800 | -303,400 | -623,200 | -404,300 | -161,300 | 22,700 | -389,000 | -202,900 | -170,332 | 61,260 |
Effect of Forex Changes on Cash | -600 | -1,000 | -1,200 | -400 | 900 | -500 | -500 | 600 | 1,100 | -900 | -800 | -3,500 | -1,400 | -100 | -700 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 254,900 | 45,900 | -327,000 | -425,300 | 877,600 | 139,300 | -651,100 | 231,400 | 130,300 | -128,000 | 596,400 | -132,200 | 111,600 | -22,900 | -260,400 | 207,200 | 323,800 | -44,400 | 19,200 | -40,698 | 22,342 |
Cash at End of Period | 2,720,500 | 757,200 | 711,300 | 1,038,300 | 1,463,600 | 586,000 | 446,700 | 1,097,800 | 866,400 | 736,100 | 864,100 | 267,700 | 399,900 | 288,300 | 311,200 | 571,600 | 364,400 | 40,600 | 85,000 | 65,834 | 106,532 |
Cash at Start of Period | 2,465,600 | 711,300 | 1,038,300 | 1,463,600 | 586,000 | 446,700 | 1,097,800 | 866,400 | 736,100 | 864,100 | 267,700 | 399,900 | 288,300 | 311,200 | 571,600 | 364,400 | 40,600 | 85,000 | 65,800 | 106,532 | 84,190 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,043,100 | 2,684,500 | 1,614,800 | 1,431,500 | 2,716,300 | 1,869,800 | 1,766,000 | 1,510,200 | 1,673,300 | 780,900 | 926,800 | 793,400 | 677,700 | 686,500 | 518,700 | 581,000 | 403,100 | 367,300 | 412,800 | 365,146 | 276,489 |
Capital Expenditure | -2,187,500 | -2,107,600 | -1,253,800 | -1,022,800 | -898,800 | -1,036,700 | -817,100 | -632,200 | -565,600 | -480,500 | -325,600 | -330,400 | -312,200 | -250,100 | -178,700 | -164,800 | -131,300 | -195,600 | -229,400 | -139,247 | -181,782 |
Free Cash Flow | 855,600 | 576,900 | 361,000 | 408,700 | 1,817,500 | 833,100 | 948,900 | 878,000 | 1,107,700 | 300,400 | 601,200 | 463,000 | 365,500 | 436,400 | 340,000 | 416,200 | 271,800 | 171,700 | 183,400 | 225,899 | 94,707 |