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 | 8,361,502 | 8,438,134 | 8,508,088 | 7,907,081 | 6,683,760 | 7,136,397 | 6,992,118 | 7,830,436 | 6,794,342 | 6,956,311 | 7,752,728 | 8,729,813 | 8,104,339 | 7,950,140 | 7,132,648 | 5,775,689 | 7,568,888 | 7,226,089 | 6,511,623 | 6,078,380 | 5,488,112 |
Revenue Growth | - | -0.82% | 7.60% | 18.30% | -6.34% | 2.06% | -10.71% | 15.25% | -2.33% | -10.27% | -11.19% | 7.72% | 1.94% | 11.46% | 23.49% | -23.69% | 4.74% | 10.97% | 7.13% | 10.76% | |
Cost of Revenue | 5,214,590 | 5,353,501 | 5,444,532 | 4,937,295 | 4,209,741 | 4,515,459 | 4,432,562 | 4,940,059 | 4,322,373 | 4,388,167 | 4,778,479 | 5,390,032 | 4,997,274 | 4,898,716 | 4,399,990 | 3,676,535 | 4,838,881 | 4,604,422 | 4,163,581 | 3,999,023 | 3,593,748 |
Gross Profit | 3,146,912 | 3,084,633 | 3,063,556 | 2,969,786 | 2,474,019 | 2,620,938 | 2,559,556 | 2,890,377 | 2,471,969 | 2,568,144 | 2,974,249 | 3,339,781 | 3,107,065 | 3,051,424 | 2,732,658 | 2,099,154 | 2,730,007 | 2,621,667 | 2,348,042 | 2,079,357 | 1,894,364 |
Gross Profit Margin | 37.64% | 36.56% | 36.01% | 37.56% | 37.02% | 36.73% | 36.61% | 36.91% | 36.38% | 36.92% | 38.36% | 38.26% | 38.34% | 38.38% | 38.31% | 36.34% | 36.07% | 36.28% | 36.06% | 34.21% | 34.52% |
Research and Development | 118,311 | 153,111 | 163,300 | 157,826 | 142,101 | 140,957 | 143,033 | 130,536 | 104,479 | 115,037 | 118,411 | 117,178 | 123,639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 1,686,826 | 1,718,290 | 1,684,226 | 1,688,278 | 1,541,032 | 1,599,098 | 1,716,444 | 1,975,932 | 1,757,523 | 1,647,382 | 1,758,765 | 1,985,849 | 1,841,688 | 1,840,609 | 1,697,721 | 1,511,111 | 1,700,677 | 1,640,977 | 1,436,237 | 1,378,902 | 1,282,162 |
Total Operating Expenses | 1,767,526 | 1,718,290 | 1,684,226 | 1,688,278 | 1,541,032 | 1,599,098 | 1,716,444 | 1,975,932 | 1,757,523 | 1,647,382 | 1,758,765 | 1,985,849 | 1,841,688 | 1,840,609 | 1,697,721 | 1,511,111 | 1,700,677 | 1,640,977 | 1,436,237 | 1,378,902 | 1,282,162 |
Operating Income or Loss | 1,379,386 | 1,366,343 | 1,379,330 | 1,281,508 | 932,987 | 974,894 | 843,112 | 914,445 | 714,446 | 920,762 | 1,215,484 | 1,353,932 | 1,265,377 | 1,210,815 | 1,034,937 | 588,043 | 1,029,330 | 980,690 | 911,805 | 700,455 | 612,202 |
Operating Margin | 16.49% | 16.19% | 16.21% | 16.21% | 13.96% | 13.66% | 12.06% | 11.68% | 10.52% | 13.24% | 15.68% | 15.51% | 15.61% | 15.23% | 14.51% | 10.18% | 13.60% | 13.57% | 14.00% | 11.52% | 11.16% |
Interest Expense | 133,765 | 131,305 | 116,456 | 106,319 | 111,937 | 125,818 | 130,972 | 145,208 | 136,401 | 131,676 | 131,689 | 124,647 | 125,995 | 124,878 | 106,341 | 100,375 | 108,763 | 89,008 | 76,984 | 72,206 | 0 |
EBITDA | 2,339,004 | 1,718,774 | 1,711,499 | 1,797,268 | 1,232,722 | 1,241,114 | 1,138,930 | 1,304,041 | 1,186,472 | 1,259,375 | 1,533,084 | 1,448,554 | 1,621,151 | 1,523,185 | 1,299,831 | 850,216 | 1,303,210 | 980,690 | 1,125,258 | 796,481 | 682,891 |
Depreciation and Amortization | 337,507 | 317,463 | 307,538 | 290,123 | 279,051 | 272,287 | 282,580 | 283,278 | 360,739 | 327,089 | 307,188 | 421,616 | 357,585 | 303,143 | 268,406 | 258,223 | 261,154 | 245,028 | 201,501 | 175,719 | 160,845 |
Income Before Tax | 1,867,732 | 1,270,006 | 1,287,505 | 1,400,826 | 841,734 | 843,009 | 725,378 | 973,843 | 689,332 | 800,610 | 1,094,207 | 1,237,412 | 1,137,571 | 1,095,164 | 925,084 | 491,618 | 946,019 | 887,604 | 822,869 | 643,588 | 552,146 |
Income Tax Expense | 344,531 | 213,178 | 222,129 | 277,008 | 158,283 | 165,091 | 134,233 | 162,178 | 180,440 | 204,729 | 316,067 | 271,607 | 304,452 | 248,799 | 217,176 | 119,724 | 251,261 | 234,331 | 219,541 | 169,135 | 143,006 |
Net Income | 1,557,405 | 1,056,828 | 1,065,376 | 1,123,818 | 683,451 | 677,918 | 570,267 | 811,665 | 508,892 | 869,829 | 775,235 | 1,003,129 | 811,070 | 895,243 | 700,104 | 356,438 | 590,831 | 661,080 | 561,782 | 510,142 | 412,755 |
Net Income Margin | 18.67% | 12.52% | 12.52% | 14.21% | 10.23% | 9.50% | 8.16% | 10.37% | 7.49% | 12.50% | 10.00% | 11.49% | 10.01% | 11.26% | 9.82% | 6.17% | 7.81% | 9.15% | 8.63% | 8.39% | 7.52% |
EPS | 11.25 | 7.56 | 7.47 | 7.81 | 4.74 | 4.67 | 3.80 | 5.21 | 3.28 | 5.52 | 4.65 | 5.86 | 4.47 | 4.82 | 3.75 | 1.91 | 3.13 | 3.28 | 2.76 | 2.52 | 2.03 |
EPS Diluted | 11.18 | 7.52 | 7.42 | 7.74 | 4.70 | 4.61 | 3.75 | 5.15 | 3.25 | 5.46 | 4.59 | 5.78 | 4.41 | 4.74 | 3.70 | 1.91 | 3.12 | 3.26 | 2.74 | 2.50 | 2.02 |
Weighted Average Shares Out | - | 139,848 | 142,681 | 143,923 | 144,050 | 145,198 | 149,874 | 155,685 | 155,231 | 157,619 | 166,692 | 171,271 | 181,551 | 185,882 | 186,897 | 186,136 | 188,481 | 201,330 | 203,773 | 202,979 | 203,275 |
Weighted Average Shares Out Diluted | - | 140,599 | 143,595 | 145,273 | 145,393 | 146,992 | 152,133 | 157,744 | 156,636 | 159,172 | 168,842 | 173,547 | 183,993 | 188,887 | 189,170 | 186,736 | 189,269 | 202,918 | 205,497 | 204,177 | 204,786 |
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 | 386,766 | 398,561 | 380,868 | 385,504 | 513,075 | 397,253 | 396,221 | 753,964 | 349,146 | 362,185 | 681,581 | 803,882 | 800,076 | 1,206,755 | 1,187,361 | 714,365 | 547,409 | 602,412 | 373,616 | 191,150 | 357,606 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121,734 | 223,809 | 279,460 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 386,766 | 398,561 | 380,868 | 385,504 | 513,075 | 397,253 | 396,221 | 753,964 | 349,146 | 362,185 | 681,581 | 803,882 | 800,076 | 1,206,755 | 1,309,095 | 938,174 | 826,869 | 602,412 | 373,616 | 191,150 | 357,606 |
Net Receivables | 1,428,961 | 1,432,040 | 1,516,871 | 1,347,514 | 1,137,223 | 1,217,190 | 1,231,859 | 1,183,514 | 1,265,201 | 1,120,490 | 1,186,746 | 1,076,641 | 1,225,898 | 1,190,265 | 1,087,704 | 878,754 | 1,013,174 | 1,104,090 | 1,056,828 | 850,084 | 869,760 |
Inventory | 1,214,268 | 1,225,452 | 1,366,608 | 1,191,095 | 835,804 | 806,141 | 748,796 | 878,635 | 870,487 | 802,895 | 863,737 | 926,998 | 872,841 | 803,346 | 714,110 | 570,858 | 636,121 | 681,600 | 709,647 | 682,393 | 775,741 |
Other Current Assets | 715,906 | 334,182 | 159,118 | 137,596 | 133,085 | 127,846 | 126,878 | 175,626 | 208,714 | 133,440 | 203,387 | 122,138 | 129,029 | 188,768 | 150,962 | 134,921 | 138,021 | 161,854 | 195,995 | 96,597 | 100,986 |
Total Current Assets | 3,745,901 | 3,390,235 | 3,423,465 | 3,061,709 | 2,619,187 | 2,548,430 | 2,503,754 | 3,207,120 | 2,589,191 | 2,420,779 | 2,896,822 | 3,240,162 | 3,027,844 | 3,397,130 | 3,261,871 | 2,522,707 | 2,614,185 | 2,544,238 | 2,271,506 | 1,975,925 | 2,149,947 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 995,766 | 1,031,816 | 1,004,825 | 957,310 | 897,326 | 842,318 | 806,497 | 999,772 | 945,670 | 854,269 | 837,069 | 1,182,982 | 1,167,052 | 1,000,870 | 847,189 | 828,922 | 872,134 | 885,145 | 856,799 | 816,679 | 756,680 |
Goodwill | 4,974,447 | 4,881,687 | 4,669,494 | 4,558,822 | 4,072,542 | 3,783,347 | 3,677,328 | 4,591,912 | 4,562,677 | 3,737,389 | 3,491,557 | 4,242,909 | 4,094,650 | 3,787,117 | 3,368,033 | 3,350,217 | 3,255,566 | 3,293,986 | 3,201,983 | 2,712,623 | 0 |
Intangible Assets | 1,645,379 | 1,483,913 | 1,333,735 | 1,359,522 | 1,083,772 | 1,055,014 | 1,134,256 | 1,609,927 | 1,802,923 | 1,413,223 | 1,369,520 | 1,612,487 | 1,645,420 | 1,207,084 | 907,523 | 950,748 | 952,409 | 1,070,574 | 1,065,382 | 3,486,613 | 2,679,057 |
Long Term Investments | 0 | -346,383 | 0 | -364,117 | -298,423 | -322,036 | -339,325 | -438,841 | -710,173 | -575,709 | -63,276 | -74,631 | -49,935 | -41,905 | -89,720 | -69,999 | 30,218 | -77,477 | -65,769 | -53,594 | 0 |
Tax Assets | 0 | 346,383 | 375,150 | 364,117 | 298,423 | 322,036 | 339,325 | 438,841 | 710,173 | 575,709 | 63,276 | 74,631 | 49,935 | 41,905 | 89,720 | 69,999 | 73,686 | 77,477 | 65,769 | 53,594 | 0 |
Other Non-Current Assets | 551,479 | 214,479 | 89,850 | 466,264 | 479,247 | 440,368 | 243,936 | 248,922 | 215,530 | 194,103 | 495,417 | 483,189 | 508,977 | 109,249 | 178,278 | 154,982 | 69,106 | 275,827 | 230,988 | 293,815 | 206,495 |
Total Non-Current Assets | 8,167,071 | 7,958,278 | 7,473,054 | 7,341,918 | 6,532,887 | 6,121,047 | 5,862,017 | 7,450,533 | 7,526,800 | 6,198,984 | 6,193,563 | 7,521,567 | 7,416,099 | 6,104,320 | 5,301,023 | 5,284,869 | 5,253,119 | 5,525,532 | 5,355,152 | 4,597,107 | 3,642,232 |
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 | 11,912,972 | 11,348,513 | 10,896,519 | 10,403,627 | 9,152,074 | 8,669,477 | 8,365,771 | 10,657,653 | 10,115,991 | 8,619,763 | 9,090,385 | 10,761,729 | 10,443,943 | 9,501,450 | 8,562,894 | 7,807,576 | 7,867,304 | 8,069,770 | 7,626,658 | 6,573,032 | 5,792,179 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 865,188 | 958,542 | 1,068,144 | 1,073,568 | 853,942 | 955,012 | 969,531 | 882,007 | 830,318 | 650,880 | 615,332 | 522,713 | 651,358 | 543,924 | 469,038 | 357,004 | 373,436 | 416,215 | 401,137 | 329,362 | 344,932 |
Short Term Debt | 379,295 | 517,072 | 778,421 | 148,788 | 264,968 | 126,535 | 185,533 | 395,130 | 381,252 | 125,942 | 750,009 | 229,278 | 610,766 | 1,022 | 16,925 | 35,624 | 224,944 | 625,737 | 446,133 | 294,924 | 339,264 |
Tax Payables | 62,000 | 68,317 | 65,209 | 141,991 | 70,499 | 52,167 | 48,639 | 59,650 | 73,651 | 31,708 | 39,523 | 61,023 | 63,019 | 65,188 | 1,024,910 | 904,475 | 19,071 | 18,138 | 146,720 | 109,632 | 0 |
Deferred Revenue | 185,055 | 211,292 | 256,933 | 227,549 | 184,845 | 44,001 | 36,461 | 52,755 | 42,000 | 28,072 | 20,678 | 30,817 | 39,941 | 37,590 | 395,979 | 366,921 | 19,071 | 15,283 | 13,289 | 521,817 | 471,413 |
Other Current Liabilities | 895,665 | 658,547 | 604,567 | 658,445 | 580,678 | 616,177 | 552,472 | 570,951 | 579,799 | 505,400 | 585,865 | 1,064,855 | 621,544 | 624,439 | 628,931 | -327,927 | 620,129 | 592,907 | 582,285 | 565,805 | 671,780 |
Total Current Liabilities | 2,387,203 | 2,413,770 | 2,773,274 | 2,250,341 | 1,738,798 | 1,749,891 | 1,827,421 | 2,298,193 | 1,940,318 | 1,367,182 | 2,039,354 | 1,615,580 | 1,986,628 | 1,202,981 | 2,139,804 | 1,834,657 | 1,237,580 | 1,681,192 | 1,433,980 | 1,207,454 | 1,355,976 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,007,820 | 3,164,742 | 3,108,254 | 3,153,162 | 3,242,818 | 3,107,014 | 2,943,660 | 3,172,674 | 3,206,637 | 2,798,750 | 2,253,041 | 1,492,062 | 2,189,350 | 2,186,230 | 1,790,886 | 1,825,260 | 1,278,128 | 1,452,003 | 1,480,491 | 1,344,173 | 753,063 |
Deferred Revenue | 15,449 | 19,544 | 19,879 | 21,513 | 13,921 | 9,121 | 9,382 | 9,916 | 12,526 | 12,437 | 8,599 | 10,626 | 15,474 | -530,687 | -381,297 | -292,344 | 582,601 | 0 | 0 | 0 | 0 |
Deferred Tax | 353,609 | 373,690 | 894,366 | 945,044 | 918,674 | 901,210 | 826,024 | 989,578 | 1,169,290 | 990,664 | 1,046,547 | 1,063,369 | 1,139,777 | 1,061,767 | 381,297 | 292,344 | 314,405 | 316,069 | 364,034 | 372,152 | 296,464 |
Other Non-Current Liabilities | 450,892 | 270,162 | 333,596 | 345,209 | 382,244 | 347,703 | 477,317 | 788,382 | 446,591 | 402,518 | 533,058 | -392,141 | 886,491 | 770,521 | -275,655 | 686,096 | 79,123 | 674,333 | 537,131 | 319,730 | 267,994 |
Total Non-Current Liabilities | 3,827,770 | 3,828,138 | 3,836,879 | 3,963,758 | 4,027,503 | 3,886,926 | 3,769,684 | 3,976,280 | 4,375,927 | 3,608,006 | 3,350,306 | 3,768,753 | 3,538,085 | 3,367,914 | 1,896,528 | 1,889,311 | 2,836,858 | 2,442,405 | 2,381,656 | 2,036,055 | 1,317,521 |
Total Liabilities | 6,214,973 | 6,241,908 | 6,610,153 | 6,214,099 | 5,766,301 | 5,636,817 | 5,597,105 | 6,274,473 | 6,316,245 | 4,975,188 | 5,389,660 | 5,384,333 | 5,524,713 | 4,570,895 | 4,036,332 | 3,723,968 | 4,074,438 | 4,123,597 | 3,815,636 | 3,243,509 | 2,673,497 |
Common Stock | 260,006 | 259,842 | 259,644 | 259,457 | 258,982 | 258,552 | 257,822 | 256,992 | 256,538 | 256,113 | 255,893 | 255,320 | 254,119 | 250,592 | 249,361 | 247,342 | 246,615 | 244,548 | 242,293 | 239,796 | 239,015 |
Retained Earnings | 12,044,400 | 10,995,624 | 10,223,070 | 9,445,245 | 8,608,284 | 8,211,257 | 7,815,486 | 8,455,501 | 7,927,795 | 7,686,642 | 7,074,782 | 7,954,536 | 7,199,227 | 6,629,116 | 5,953,027 | 5,453,022 | 5,286,458 | 4,870,460 | 4,421,927 | 4,004,944 | 3,628,715 |
Accumulated Other Comprehensive Income/Loss | -213,241 | -237,866 | -266,223 | -154,052 | -153,254 | -216,026 | -243,096 | -194,759 | -359,326 | -254,573 | -158,931 | 67,723 | -54,906 | -47,510 | 50,161 | 84,842 | 10,816 | 217,648 | 48,852 | 57,778 | 195,220 |
Total Stockholders Equity | 5,697,999 | 5,106,605 | 4,286,366 | 4,189,528 | 3,385,773 | 3,032,660 | 2,768,666 | 4,383,180 | 3,799,746 | 3,644,575 | 3,700,725 | 5,377,396 | 4,919,230 | 4,930,555 | 4,526,562 | 4,083,608 | 3,792,866 | 3,946,173 | 3,811,022 | 3,329,523 | 3,118,682 |
Total Investments | -353,609 | -346,383 | 0 | -364,117 | -298,423 | -322,036 | -339,325 | -438,841 | -710,173 | -575,709 | -63,276 | -74,631 | -49,935 | -41,905 | 121,734 | 223,809 | 279,460 | -77,477 | -65,769 | -53,594 | 0 |
Total Debt | 3,387,115 | 3,681,814 | 3,678,285 | 3,124,416 | 3,108,829 | 3,070,416 | 3,163,978 | 3,567,804 | 3,621,187 | 2,768,464 | 3,030,997 | 2,828,479 | 2,800,116 | 2,187,252 | 1,807,811 | 1,860,884 | 2,085,673 | 2,090,652 | 1,771,040 | 1,538,402 | 1,092,327 |
Net Debt | 3,000,349 | 3,283,253 | 3,297,417 | 2,738,912 | 2,595,754 | 2,673,163 | 2,767,757 | 2,813,840 | 3,272,041 | 2,406,279 | 2,349,416 | 2,024,597 | 2,000,040 | 980,497 | 620,450 | 1,146,519 | 1,538,264 | 1,488,240 | 1,397,424 | 1,347,252 | 734,721 |
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 | 1,557,405 | 1,056,828 | 1,065,376 | 1,123,818 | 683,451 | 677,918 | 570,267 | 811,665 | 508,892 | 869,829 | 775,235 | 1,003,129 | 811,070 | 846,365 | 707,908 | 371,895 | 694,758 | 661,080 | 561,782 | 510,142 | 412,755 |
Depreciation & Amortization | 331,640 | 317,463 | 307,538 | 290,123 | 279,051 | 272,287 | 282,580 | 394,240 | 360,739 | 327,089 | 307,188 | 421,616 | 357,585 | 303,143 | 268,406 | 258,223 | 261,154 | 245,028 | 201,501 | 175,719 | 160,845 |
Deferred Income Tax | -90,726 | -99,286 | -28,138 | -48,322 | -25,643 | -11,966 | -35,448 | -170,859 | -79,414 | -5,916 | -33,866 | -43,064 | -19,023 | 6,110 | 84,839 | -23,062 | 33,459 | -33,269 | -9,485 | 36,274 | 4,885 |
Stock Based Compensation | 38,294 | 31,465 | 30,821 | 31,111 | 25,026 | 29,702 | 23,698 | 26,528 | 21,015 | 30,697 | 31,628 | 30,480 | 30,884 | 25,991 | 22,102 | 17,912 | 25,246 | 25,706 | 26,396 | 25,731 | 0 |
Change in Working Capital | 89,445 | 49,798 | -585,121 | -108,466 | 142,296 | -83,654 | -82,297 | -187,272 | 93,618 | 17,334 | -139,908 | -197,456 | 88,148 | -53,703 | 10,336 | 232,984 | 84,619 | 11,413 | 7,952 | -18,518 | -9,566 |
Accounts Receivable | 145,432 | 86,501 | -209,021 | -201,540 | 122,407 | -7,903 | -87,573 | -104,706 | -44,649 | 37,916 | -87,207 | -92,472 | -4,549 | -95,708 | -195,934 | 163,054 | 36,427 | 6,018 | 6,521 | 11,160 | 0 |
Inventory | 66,674 | 145,451 | -199,033 | -297,623 | 10,519 | -56,870 | -85,052 | -12,557 | 25,858 | 63,129 | -63,717 | -18,256 | -37,986 | -46,115 | -131,476 | 97,241 | 27,128 | 59,190 | -5,915 | 89,476 | -59,472 |
Accounts Payable | -97,684 | -104,576 | 15,422 | 229,334 | -95,636 | 18,270 | 106,561 | 124,051 | 58,695 | 42,925 | 60,176 | 9,988 | 73,460 | 72,434 | 104,093 | -31,306 | -19,273 | -20,266 | 6,038 | 47,533 | 0 |
Other Working Capital | -24,977 | -77,578 | -192,489 | 161,363 | 105,006 | -37,151 | -16,233 | -194,060 | 53,714 | -126,636 | -49,160 | -96,716 | 57,223 | 15,686 | 233,653 | 3,995 | 40,337 | -33,529 | 1,308 | -166,687 | 49,906 |
Other Non-Cash Items | -147,834 | -19,923 | 15,248 | -172,399 | 629 | 61,019 | 30,393 | -52,743 | -42,875 | -289,974 | 12,539 | -36,020 | -7,504 | -69,677 | -143,040 | -62,747 | -88,820 | -35,011 | 106,565 | -53,164 | 28,528 |
Net Cash Provided by Operating Activities | 1,273,515 | 1,336,345 | 805,724 | 1,115,865 | 1,104,810 | 945,306 | 789,193 | 821,559 | 861,975 | 949,059 | 952,816 | 1,178,685 | 1,261,160 | 1,058,229 | 950,551 | 795,205 | 1,010,416 | 874,947 | 894,711 | 676,184 | 597,447 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -174,636 | -192,592 | -220,962 | -171,465 | -165,692 | -186,804 | -170,994 | -196,735 | -165,205 | -154,251 | -166,033 | -236,833 | -297,012 | -271,809 | -183,217 | -120,009 | -175,795 | -174,252 | -194,735 | -152,113 | -107,434 |
Acquisitions Net | -361,422 | -533,623 | -312,855 | -837,093 | -320,386 | -191,469 | -64,619 | 336,635 | -1,355,330 | 121,471 | -610,906 | -246,381 | -1,035,433 | -865,316 | 4,500 | -218,423 | -10,987 | -273,610 | -1,116,780 | -1,091,762 | -506,108 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,752 | 0 | 0 | 0 | 9,986 | -466,881 | -348,439 | -279,460 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,604 | 0 | 0 | 0 | 124,410 | 553,466 | 406,033 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -5,559 | -415 | -7,107 | 15,805 | 4,699 | -5,982 | -9,867 | 36,473 | 16,692 | 1,350 | -5,618 | 20,163 | -13,443 | -18,211 | -86,825 | 22,973 | 13,248 | 111,799 | 456,482 | 175,434 | 88,689 |
Net Cash Used for Investing Activities | -541,617 | -726,630 | -540,924 | -992,753 | -481,379 | -384,255 | -245,480 | 176,373 | -1,503,843 | -34,578 | -782,557 | -463,051 | -1,345,888 | -1,020,940 | -178,957 | -257,865 | -452,994 | -336,063 | -855,033 | -1,068,441 | -524,853 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 172,339 | -267,490 | 629,891 | 105,000 | -84,700 | -93,293 | -360,722 | -182,596 | 909,216 | -232,748 | 244,934 | 19,530 | 603,918 | 371,315 | -60,855 | -226,657 | -4,993 | 317,609 | 228,107 | 441,226 | 14,629 |
Common Stock Issued | -541,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87,117 | 93,311 | 19,220 | 13,608 |
Common Stock Repurchased | -499,803 | -12,137 | -585,000 | -21,637 | -106,279 | -143,280 | -894,977 | -105,023 | -15,700 | -600,164 | -601,077 | -457,871 | -748,955 | -242,488 | -123,555 | 0 | -466,737 | -596,009 | -48,329 | -51,929 | -5,176 |
Dividends Paid | -283,782 | -284,297 | -287,551 | -286,896 | -284,312 | -282,197 | -283,570 | -283,959 | -268,339 | -257,969 | -258,487 | -247,820 | -240,959 | -219,154 | -200,099 | -189,874 | -169,071 | -154,390 | -144,799 | -133,913 | -126,060 |
Other Financing Activities | -17,853 | -16,269 | -17,605 | -46,347 | -30,999 | -39,272 | 641,431 | -23,161 | -15,700 | -1,005 | 359,141 | 7,619 | 43,054 | 39,826 | 79,721 | 26,578 | 79,897 | 0 | 0 | 0 | 2,049 |
Net Cash Used Provided by Financing Activities | -629,296 | -568,056 | -260,265 | -249,880 | -506,290 | -558,042 | -897,838 | -594,739 | 633,608 | -1,091,886 | -255,489 | -678,542 | -342,942 | -50,501 | -304,788 | -389,953 | -560,904 | -345,673 | 128,290 | 272,839 | -100,950 |
Effect of Forex Changes on Cash | -6,934 | -6,666 | -9,171 | -803 | -1,319 | -1,977 | 10,645 | 1,625 | -4,779 | -26,061 | -40,426 | -3,301 | 16,112 | 15,990 | 10,030 | 19,569 | -45,817 | 34,356 | 19,816 | -18,487 | 12,155 |
Net Change in Cash | 112,968 | 34,993 | -4,636 | -127,571 | 115,822 | 1,032 | -357,743 | 404,818 | -13,039 | -319,396 | -122,301 | 3,806 | -406,679 | 17,676 | 472,996 | 166,956 | -58,696 | 227,567 | 187,784 | -137,905 | -16,201 |
Cash at End of Period | 2,071,333 | 415,861 | 380,868 | 385,504 | 513,075 | 397,253 | 396,221 | 753,964 | 349,146 | 362,185 | 681,581 | 803,882 | 800,076 | 1,206,755 | 1,187,361 | 714,365 | 547,409 | 602,412 | 373,616 | 191,150 | 357,606 |
Cash at Start of Period | 1,958,365 | 380,868 | 385,504 | 513,075 | 397,253 | 396,221 | 753,964 | 349,146 | 362,185 | 681,581 | 803,882 | 800,076 | 1,206,755 | 1,189,079 | 714,365 | 547,409 | 606,105 | 374,845 | 185,832 | 329,055 | 373,807 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,273,515 | 1,336,345 | 805,724 | 1,115,865 | 1,104,810 | 945,306 | 789,193 | 821,559 | 861,975 | 949,059 | 952,816 | 1,178,685 | 1,261,160 | 1,058,229 | 950,551 | 795,205 | 1,010,416 | 874,947 | 894,711 | 676,184 | 597,447 |
Capital Expenditure | -174,636 | -192,592 | -220,962 | -171,465 | -165,692 | -186,804 | -170,994 | -196,735 | -165,205 | -154,251 | -166,033 | -236,833 | -297,012 | -271,809 | -183,217 | -120,009 | -175,795 | -174,252 | -194,735 | -152,113 | -107,434 |
Free Cash Flow | 1,098,879 | 1,143,753 | 584,762 | 944,400 | 939,118 | 758,502 | 618,199 | 624,824 | 696,770 | 794,808 | 786,783 | 941,852 | 964,148 | 786,420 | 767,334 | 675,196 | 834,621 | 700,695 | 699,976 | 524,071 | 490,013 |