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 | 2023-01-01 | 2022-01-02 | 2021-01-03 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2017-01-01 | 2016-01-03 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2012-01-01 | 2011-01-02 | 2010-01-03 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2006-01-01 | 2005-01-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,665,474 | 4,479,358 | 4,537,158 | 4,357,373 | 4,117,411 | 3,618,774 | 3,432,867 | 2,787,979 | 2,472,628 | 2,216,528 | 1,993,833 | 1,802,223 | 1,678,439 | 1,652,193 | 1,570,894 | 1,404,057 | 1,425,114 | 1,462,870 | 1,437,319 | 1,511,597 | 1,446,497 |
Revenue Growth | - | -1.27% | 4.13% | 5.83% | 13.78% | 5.42% | 23.13% | 12.75% | 11.55% | 11.17% | 10.63% | 7.37% | 1.59% | 5.18% | 11.88% | -1.48% | -2.58% | 1.78% | -4.91% | 4.50% | |
Cost of Revenue | 2,843,781 | 2,751,941 | 2,888,552 | 2,669,131 | 2,522,918 | 2,216,275 | 2,130,188 | 1,921,988 | 1,704,937 | 1,533,397 | 1,399,067 | 1,253,249 | 1,177,101 | 1,181,677 | 1,132,305 | 1,017,081 | 1,061,853 | 1,084,016 | 1,052,788 | 1,126,309 | 1,092,816 |
Gross Profit | 1,821,693 | 1,727,417 | 1,648,606 | 1,688,242 | 1,594,493 | 1,402,499 | 1,302,679 | 865,991 | 767,691 | 683,131 | 594,766 | 548,974 | 501,338 | 470,516 | 438,589 | 386,976 | 363,261 | 378,854 | 384,531 | 385,288 | 353,681 |
Gross Profit Margin | 39.09% | 38.56% | 36.34% | 38.74% | 38.73% | 38.76% | 37.95% | 31.06% | 31.05% | 30.82% | 29.83% | 30.46% | 29.87% | 28.48% | 27.92% | 27.56% | 25.49% | 25.90% | 26.75% | 25.49% | 24.45% |
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 | 958,570 | 907,749 | 901,854 | 907,834 | 868,851 | 773,092 | 730,990 | 344,759 | 313,649 | 277,692 | 249,405 | 235,163 | 219,007 | 211,371 | 210,887 | 197,467 | 168,231 | 184,944 | 170,334 | 186,184 | 182,302 |
Total Operating Expenses | 958,247 | 906,450 | 880,681 | 907,834 | 868,851 | 773,092 | 730,990 | 344,759 | 313,649 | 277,692 | 249,405 | 235,163 | 219,007 | 211,371 | 210,887 | 197,467 | 168,231 | 184,944 | 170,334 | 186,184 | 182,302 |
Operating Income or Loss | 863,123 | 819,519 | 767,925 | 780,408 | 725,642 | 629,407 | 571,689 | 521,232 | 454,042 | 405,439 | 345,361 | 313,811 | 282,331 | 259,145 | 227,702 | 189,509 | 195,030 | 193,910 | 214,197 | 199,104 | 171,379 |
Operating Margin | 18.51% | 18.30% | 16.93% | 17.91% | 17.62% | 17.39% | 16.65% | 18.70% | 18.36% | 18.29% | 17.32% | 17.41% | 16.82% | 15.68% | 14.50% | 13.50% | 13.69% | 13.26% | 14.90% | 13.17% | 11.85% |
Interest Expense | 195,493 | 196,475 | 195,092 | 191,461 | 170,512 | 146,770 | 146,345 | 122,541 | 110,069 | 99,537 | 86,881 | 88,872 | 101,448 | 91,635 | 96,810 | 110,945 | 114,906 | 0 | 0 | 0 | 0 |
EBITDA | 988,326 | 929,555 | 851,338 | 890,434 | 790,680 | 693,385 | 628,688 | 567,063 | 492,182 | 431,286 | 381,292 | 339,594 | 305,806 | 283,483 | 259,807 | 258,531 | 226,153 | 205,109 | 214,197 | 234,539 | 171,379 |
Depreciation and Amortization | 86,615 | 80,640 | 80,251 | 72,923 | 65,038 | 59,930 | 53,665 | 44,369 | 38,140 | 32,434 | 35,788 | 25,783 | 23,171 | 24,042 | 24,052 | 24,064 | 28,377 | 69,788 | 35,646 | 35,435 | 39,513 |
Income Before Tax | 706,717 | 652,440 | 572,833 | 625,705 | 555,130 | 482,637 | 428,678 | 400,153 | 344,658 | 306,215 | 258,623 | 225,099 | 181,187 | 167,806 | 138,945 | 135,522 | 82,870 | 55,559 | 160,425 | 173,251 | 100,060 |
Income Tax Expense | 134,699 | 133,322 | 120,570 | 115,238 | 63,834 | 81,928 | 66,706 | 122,248 | 129,980 | 113,426 | 96,036 | 82,114 | 68,795 | 62,445 | 51,028 | 55,778 | 28,899 | 17,677 | 54,198 | 64,969 | 37,773 |
Net Income | 572,018 | 519,118 | 452,263 | 510,467 | 491,296 | 400,709 | 361,972 | 277,905 | 214,678 | 192,789 | 162,587 | 142,985 | 112,392 | 105,361 | 87,917 | 79,744 | 53,971 | 37,882 | 106,227 | 108,282 | 62,287 |
Net Income Margin | 12.34% | 11.59% | 9.97% | 11.72% | 11.93% | 11.07% | 10.54% | 9.97% | 8.68% | 8.70% | 8.15% | 7.93% | 6.70% | 6.38% | 5.60% | 5.68% | 3.79% | 2.59% | 7.39% | 7.16% | 4.31% |
EPS | 16.44 | 14.80 | 12.66 | 13.72 | 12.61 | 9.83 | 8.65 | 6.48 | 4.45 | 3.53 | 2.93 | 2.56 | 1.99 | 1.79 | 1.50 | 1.36 | 0.93 | 0.61 | 1.68 | 1.62 | 0.85 |
EPS Diluted | 16.28 | 14.66 | 12.53 | 13.54 | 12.39 | 9.56 | 8.35 | 5.83 | 4.30 | 3.47 | 2.86 | 2.48 | 1.91 | 1.71 | 1.45 | 1.36 | 0.93 | 0.59 | 1.65 | 1.58 | 0.81 |
Weighted Average Shares Out | - | 35,082 | 35,724 | 37,198 | 38,974 | 40,766 | 41,856 | 42,898 | 48,100 | 49,838 | 55,553 | 55,769 | 56,420 | 58,918 | 58,468 | 57,277 | 57,756 | 62,102 | 63,230 | 66,841 | 73,279 |
Weighted Average Shares Out Diluted | - | 35,401 | 36,094 | 37,691 | 39,641 | 41,923 | 43,350 | 47,678 | 49,924 | 55,533 | 56,931 | 57,721 | 58,997 | 61,654 | 60,816 | 57,828 | 58,340 | 64,207 | 64,380 | 68,533 | 76,898 |
Reported Currency: USD | Q3 | 2023-12-31 | 2023-01-01 | 2022-01-02 | 2021-01-03 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2017-01-01 | 2016-01-03 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2012-01-01 | 2011-01-02 | 2010-01-03 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2006-01-01 | 2005-01-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 189,084 | 114,098 | 60,356 | 148,160 | 168,821 | 190,615 | 25,438 | 35,768 | 42,815 | 133,449 | 30,855 | 14,383 | 54,813 | 50,292 | 47,945 | 42,392 | 45,372 | 11,344 | 38,222 | 66,919 | 40,396 |
Short Term Investments | 0 | 0 | 13,395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,281 | 36,134 | 25,116 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 189,084 | 114,098 | 60,356 | 148,160 | 168,821 | 190,615 | 25,438 | 35,768 | 42,815 | 133,449 | 30,855 | 14,383 | 54,813 | 86,573 | 84,079 | 67,508 | 45,372 | 11,344 | 38,222 | 66,919 | 40,396 |
Net Receivables | 278,707 | 282,809 | 257,492 | 255,327 | 244,560 | 210,260 | 190,091 | 173,677 | 150,369 | 131,582 | 118,395 | 105,779 | 95,961 | 88,145 | 81,919 | 77,352 | 70,020 | 68,886 | 66,691 | 74,845 | 74,901 |
Inventory | 69,168 | 82,964 | 81,570 | 68,328 | 66,683 | 52,955 | 45,975 | 39,961 | 40,181 | 36,861 | 37,944 | 30,321 | 31,061 | 30,702 | 26,998 | 25,890 | 24,342 | 24,931 | 22,803 | 24,231 | 21,505 |
Other Current Assets | 335,298 | 337,420 | 391,236 | 388,725 | 389,320 | 333,787 | 305,447 | 330,374 | 262,508 | 300,745 | 241,167 | 201,057 | 124,432 | 157,704 | 112,042 | 107,918 | 94,140 | 121,721 | 38,589 | 55,351 | 52,689 |
Total Current Assets | 872,257 | 817,291 | 790,654 | 860,540 | 869,384 | 787,617 | 566,951 | 579,780 | 495,873 | 602,637 | 428,361 | 351,540 | 306,267 | 326,843 | 305,038 | 278,668 | 254,251 | 226,882 | 166,305 | 221,346 | 189,491 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 508,447 | 511,688 | 521,437 | 534,767 | 525,632 | 471,666 | 234,939 | 169,586 | 138,534 | 131,890 | 114,046 | 97,584 | 91,445 | 92,400 | 97,384 | 102,776 | 108,430 | 122,890 | 117,144 | 131,455 | 136,883 |
Goodwill | 11,578 | 11,688 | 11,763 | 15,034 | 15,061 | 15,093 | 14,919 | 15,423 | 16,058 | 16,097 | 16,297 | 16,598 | 16,598 | 16,649 | 17,356 | 17,606 | 17,675 | 20,772 | 21,319 | 0 | 0 |
Intangible Assets | 151,947 | 134,105 | 108,354 | 95,558 | 81,306 | 73,140 | 63,809 | 52,823 | 40,256 | 28,505 | 20,562 | 14,464 | 11,387 | 8,176 | 7,788 | 3,233 | 3,672 | 43,269 | 16,142 | 22,084 | 22,955 |
Long Term Investments | 162,424 | 143,553 | 125,840 | 125,840 | 13,251 | 11,982 | 8,718 | 8,119 | 7,260 | 6,054 | 4,586 | 3,269 | 2,097 | 1,538 | 1,193 | 1,406 | 1,258 | 0 | 0 | 0 | 0 |
Tax Assets | 21,216 | 13,680 | 1,926 | 2,109 | 1,904 | 10,073 | 5,526 | 2,750 | 8,935 | 5,865 | 2,475 | 3,167 | 3,953 | 4,858 | 8,646 | 21,846 | 43,049 | 45,810 | 39,982 | 38,657 | 39,696 |
Other Non-Current Assets | 47,197 | 42,894 | 42,247 | 37,968 | 60,630 | 12,521 | 12,523 | 8,272 | 9,379 | 8,797 | 32,953 | 38,633 | 46,450 | 30,079 | 23,432 | 28,226 | 35,459 | 13,541 | 19,311 | 47,532 | 58,322 |
Total Non-Current Assets | 902,809 | 857,608 | 811,567 | 811,276 | 697,784 | 594,475 | 340,434 | 256,973 | 220,422 | 197,208 | 190,919 | 173,715 | 171,930 | 153,700 | 155,799 | 175,093 | 209,543 | 246,282 | 213,898 | 239,728 | 257,856 |
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 | 1,775,066 | 1,674,899 | 1,602,221 | 1,671,816 | 1,567,168 | 1,382,092 | 907,385 | 836,753 | 716,295 | 799,845 | 619,280 | 525,255 | 478,197 | 480,543 | 460,837 | 453,761 | 463,794 | 473,164 | 380,203 | 461,074 | 447,347 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 97,847 | 106,267 | 89,715 | 91,547 | 94,499 | 111,101 | 92,546 | 106,894 | 111,510 | 106,927 | 86,552 | 83,408 | 77,414 | 69,714 | 56,602 | 64,120 | 56,906 | 60,411 | 55,036 | 60,330 | 55,350 |
Short Term Debt | 45,752 | 135,026 | 89,690 | 129,898 | 74,577 | 110,030 | 36,536 | 32,324 | 38,887 | 59,333 | 565 | 24,144 | 24,349 | 904 | 835 | 75,486 | 340 | 15,312 | 1,477 | 35,304 | 25,295 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,167 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 1,926 | 232,714 | 196,429 | 164,097 | 144,154 | 138,844 | 134,924 | 110,564 | 106,436 | 102,364 | 89,818 | 80,207 | 78,788 | 12,032 | 61,875 | 69,968 | 70,829 | 76,427 | 76,205 |
Other Current Liabilities | 366,909 | 306,057 | 351,716 | 369,296 | 301,743 | 232,700 | 250,661 | 259,067 | 253,301 | 209,723 | 178,491 | 147,059 | 127,735 | 126,557 | 128,689 | 67,785 | 91,141 | 99,785 | 98,688 | 121,751 | 109,022 |
Total Current Liabilities | 510,508 | 547,350 | 536,621 | 590,741 | 470,819 | 453,831 | 379,743 | 398,285 | 403,698 | 375,983 | 265,608 | 254,611 | 229,498 | 197,175 | 186,126 | 219,423 | 149,554 | 175,508 | 155,201 | 217,385 | 189,667 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 5,157,668 | 5,044,906 | 5,162,664 | 5,195,021 | 4,318,286 | 4,255,523 | 3,495,691 | 3,121,490 | 2,148,990 | 2,181,460 | 1,500,599 | 1,512,299 | 1,536,443 | 1,433,986 | 1,451,321 | 1,522,463 | 1,704,444 | 1,704,771 | 740,120 | 702,358 | 755,405 |
Deferred Revenue | 0 | 0 | 7,761 | 24,300 | 15,000 | 16,300 | -35,697 | 0 | 0 | 0 | 0 | 0 | 0 | 16,383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 7,761 | 3,922 | 6,099 | 35,447 | 35,697 | 0 | 0 | 0 | 5,588 | 7,827 | 7,001 | 5,021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 83,528 | 153,010 | 61,540 | 91,668 | 72,369 | 88,497 | 71,872 | 52,362 | 46,750 | 42,653 | 44,003 | 40,720 | 40,778 | 21,334 | 34,041 | 32,869 | 34,419 | 43,024 | 49,775 | 52,316 | 52,155 |
Total Non-Current Liabilities | 5,241,196 | 5,197,916 | 5,254,665 | 5,290,611 | 4,396,754 | 4,344,020 | 3,567,563 | 3,173,852 | 2,195,740 | 2,224,113 | 1,573,137 | 1,560,846 | 1,584,222 | 1,493,107 | 1,485,362 | 1,555,332 | 1,738,863 | 1,747,795 | 789,895 | 754,674 | 807,560 |
Total Liabilities | 5,751,704 | 5,745,266 | 5,791,286 | 5,881,352 | 4,867,573 | 4,797,851 | 3,947,306 | 3,572,137 | 2,599,438 | 2,600,096 | 1,838,745 | 1,815,457 | 1,813,720 | 1,690,282 | 1,671,488 | 1,774,755 | 1,888,417 | 1,923,303 | 945,096 | 972,059 | 997,227 |
Common Stock | 345 | 347 | 354 | 361 | 389 | 389 | 410 | 429 | 481 | 498 | 556 | 558 | 563 | 577 | 601 | 586 | 570 | 597 | 625 | 672 | 687 |
Retained Earnings | -3,973,816 | -4,069,648 | -4,194,418 | -4,207,917 | -3,303,492 | -3,412,649 | -3,036,471 | -2,739,437 | -1,881,520 | -1,804,143 | -1,246,921 | -1,289,445 | -1,335,364 | -1,207,915 | -1,254,044 | -1,341,961 | -1,421,705 | -1,444,938 | -701,520 | -777,906 | -859,289 |
Accumulated Other Comprehensive Income/Loss | -4,877 | -3,867 | -4,694 | -2,820 | -2,424 | -3,742 | -4,429 | -2,030 | -3,110 | -3,548 | -2,661 | -1,984 | -2,386 | -2,401 | -2,740 | -4,106 | -5,341 | -5,798 | 2,066 | 6,554 | 6,309 |
Total Stockholders Equity | -3,976,638 | -4,070,367 | -4,189,065 | -4,209,536 | -3,300,405 | -3,415,759 | -3,039,921 | -2,735,384 | -1,883,143 | -1,800,251 | -1,219,465 | -1,290,202 | -1,335,523 | -1,209,739 | -1,210,651 | -1,320,994 | -1,424,623 | -1,450,139 | -564,893 | -510,985 | -549,880 |
Total Investments | 162,424 | 143,553 | 139,235 | 125,840 | 13,251 | 11,982 | 8,718 | 8,119 | 7,260 | 6,054 | 4,586 | 3,269 | 2,097 | 37,819 | 37,327 | 26,522 | 1,258 | 0 | 0 | 0 | 0 |
Total Debt | 5,203,420 | 5,209,306 | 5,252,354 | 5,291,852 | 4,357,002 | 4,350,498 | 3,531,584 | 3,153,814 | 2,187,877 | 2,240,793 | 1,524,111 | 1,536,443 | 1,560,792 | 1,451,273 | 1,452,156 | 1,597,949 | 1,704,784 | 1,720,083 | 741,597 | 737,662 | 780,700 |
Net Debt | 5,014,336 | 5,095,208 | 5,191,998 | 5,143,692 | 4,188,181 | 4,159,883 | 3,506,146 | 3,118,046 | 2,145,062 | 2,107,344 | 1,493,256 | 1,522,060 | 1,505,979 | 1,400,981 | 1,404,211 | 1,555,557 | 1,659,412 | 1,708,739 | 703,375 | 670,743 | 740,304 |
Reported Currency: USD | TTM | 2023-12-31 | 2023-01-01 | 2022-01-02 | 2021-01-03 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2017-01-01 | 2016-01-03 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2012-01-01 | 2011-01-02 | 2010-01-03 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2006-01-01 | 2005-01-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 572,018 | 519,118 | 452,263 | 510,467 | 491,296 | 400,709 | 361,972 | 277,905 | 214,678 | 192,789 | 162,587 | 142,985 | 112,392 | 105,361 | 87,917 | 79,744 | 53,971 | 37,882 | 106,227 | 108,282 | 62,287 |
Depreciation & Amortization | 86,615 | 80,640 | 80,251 | 72,923 | 65,038 | 59,930 | 53,665 | 44,369 | 38,140 | 32,434 | 35,788 | 25,783 | 23,171 | 24,042 | 24,052 | 24,064 | 28,377 | 69,788 | 35,646 | 35,435 | 39,513 |
Deferred Income Tax | -14,842 | -19,509 | 253 | 1,988 | 14,424 | -3,297 | -872 | 6,160 | -3,059 | 1,713 | -132 | 6,055 | 4,193 | 8,169 | 6,027 | 19,476 | 2,046 | -5,564 | -615 | 308 | 8,761 |
Stock Based Compensation | 42,548 | 37,514 | 28,709 | 28,670 | 24,244 | 20,265 | 22,792 | 20,713 | 18,564 | 17,623 | 17,587 | 21,987 | 17,621 | 13,954 | 13,370 | 17,254 | 9,059 | 8,405 | 5,218 | 3,796 | 51 |
Change in Working Capital | -32,529 | -14,244 | -73,811 | 86,470 | 47,574 | 37,112 | -23,795 | 9,565 | 60,022 | 53,377 | 23 | 11,473 | 20,096 | 11,954 | -3,536 | 4,005 | -23,261 | -27,915 | -10,067 | 11,120 | 216 |
Accounts Receivable | -26,515 | 0 | -6,333 | -8,107 | -33,334 | -20,900 | -18,172 | -22,649 | -18,724 | -13,678 | -12,710 | -11,001 | -6,917 | -7,713 | -3,395 | -7,235 | -10,304 | -4,337 | 687 | -3,290 | -8,823 |
Inventory | 160 | 160 | -17,059 | -9,420 | -24,959 | -6,741 | -12,455 | 1,527 | -2,947 | -2,262 | -11,827 | -242 | -703 | -4,904 | -2,357 | -1,050 | 1,245 | -1,503 | 1,039 | -1,181 | 913 |
Accounts Payable | 0 | 0 | -36,605 | 17,527 | 58,293 | 27,641 | 10,010 | 22,267 | 78,929 | 69,032 | 22,776 | 21,867 | 24,914 | 21,419 | -116,696 | -46,955 | -118,899 | -20,983 | -10,512 | 14,810 | 5,682 |
Other Working Capital | -32,529 | -14,404 | -13,814 | 86,470 | 47,574 | 37,112 | -3,178 | 8,420 | 2,764 | 285 | 1,784 | 849 | 2,802 | 3,152 | 118,912 | 59,245 | 104,697 | -1,092 | -1,281 | 781 | 2,444 |
Other Non-Cash Items | 64,263 | -12,655 | -12,348 | -46,312 | -49,782 | -17,769 | -19,591 | -19,676 | -41,072 | -6,150 | -23,514 | -14,294 | -1,153 | -10,407 | 495 | -43,269 | 5,065 | 1,592 | -3,406 | -17,744 | 2,634 |
Net Cash Provided by Operating Activities | 615,613 | 590,864 | 475,317 | 654,206 | 592,794 | 496,950 | 394,171 | 339,036 | 287,273 | 291,786 | 192,339 | 193,989 | 176,320 | 153,073 | 128,325 | 101,274 | 75,257 | 84,188 | 133,003 | 141,197 | 113,462 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -116,926 | -105,396 | -87,234 | -94,172 | -88,768 | -85,565 | -119,888 | -90,011 | -58,555 | -63,282 | -70,093 | -40,387 | -29,267 | -24,349 | -25,421 | -22,870 | -19,411 | -42,415 | -20,204 | -28,689 | -39,763 |
Acquisitions Net | 161 | 0 | -6,814 | 16 | 174 | -3,423 | 119,888 | 6,835 | 4,936 | 12,724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -515 |
Purchases of Investments | 0 | 0 | -40,000 | -49,082 | -40,000 | 85,565 | -70,152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12,270 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 40,000 | -16 | -174 | 50,152 | 94,007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,532 | 0 |
Other Investing Activities | -2,033 | -1,521 | 40,367 | 531 | -159 | -74,583 | -112,112 | -58,993 | 57,719 | -46,010 | 12,650 | -59,346 | 36,615 | -2,592 | 7,041 | 2,249 | 31,503 | -67,054 | 14,272 | 3,294 | 4,008 |
Net Cash Used for Investing Activities | -118,798 | -106,917 | -53,681 | -142,723 | -128,927 | -27,854 | -88,257 | -149,004 | -836 | -109,292 | -57,443 | -99,733 | 7,348 | -26,941 | -18,380 | -32,891 | 12,092 | -109,469 | -5,932 | 137 | -36,270 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -15,405 | -40,807 | -57,270 | 939,788 | -44,058 | 582,915 | 365,912 | 971,807 | -59,334 | 740,597 | -12,332 | -24,349 | 109,491 | -890 | -113,899 | -75,684 | -15,312 | 917,400 | 4,716 | -40,343 | -180,616 |
Common Stock Issued | 20,693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 563 | 4,548 | 4,376 | 4,452 | 10,393 | 9,543 | 28,141 | 121,084 |
Common Stock Repurchased | -275,737 | -269,025 | -293,740 | -1,320,902 | -304,590 | -699,007 | -591,212 | -1,064,253 | -300,250 | -738,557 | -82,407 | -97,132 | -88,238 | -165,007 | -5,384 | 0 | -42,976 | -54,548 | -145,000 | -75,000 | -1,773 |
Dividends Paid | -190,223 | -169,772 | -157,531 | -139,399 | -121,925 | -105,715 | -92,166 | -84,298 | -73,925 | -80,329 | -52,843 | -34,241 | -185,484 | 0 | 0 | 0 | 0 | -896,972 | -29,841 | -26,899 | -4,464 |
Other Financing Activities | 29,493 | 3,246 | -7,408 | 17,362 | 24,167 | 12,079 | 4,495 | -20,401 | 57,717 | -2,647 | 37,712 | 20,918 | -13,218 | 41,849 | 10,468 | 512 | 305 | 22,113 | 4,825 | -482 | -18,134 |
Net Cash Used Provided by Financing Activities | -452,162 | -476,358 | -515,949 | -522,833 | -446,406 | -222,792 | -322,803 | -197,145 | -375,792 | -80,936 | -118,898 | -134,804 | -177,449 | -123,485 | -104,267 | -70,796 | -53,531 | -1,614 | -155,757 | -114,583 | -83,903 |
Effect of Forex Changes on Cash | 55 | 340 | -963 | -316 | 761 | 201 | -538 | 66 | -1,279 | 1,036 | 474 | 118 | -1,698 | -300 | -125 | -567 | 210 | 17 | -11 | -228 | 716 |
Net Change in Cash | 44,708 | 7,929 | -95,276 | -11,666 | 18,222 | 246,505 | -17,427 | 60,444 | 60,953 | 102,594 | 16,472 | 14,383 | 54,813 | 2,347 | 5,553 | -2,980 | 34,028 | -26,878 | -28,697 | 26,523 | -5,995 |
Cash at End of Period | 1,897,984 | 403,133 | 395,204 | 490,480 | 502,146 | 483,924 | 237,419 | 254,846 | 194,402 | 133,449 | 30,855 | 14,383 | 54,813 | 50,292 | 47,945 | 42,392 | 45,372 | 11,344 | 38,222 | 66,919 | 40,396 |
Cash at Start of Period | 1,853,276 | 395,204 | 490,480 | 502,146 | 483,924 | 237,419 | 254,846 | 194,402 | 133,449 | 30,855 | 14,383 | 0 | 0 | 47,945 | 42,392 | 45,372 | 11,344 | 38,222 | 66,919 | 40,396 | 46,391 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 615,613 | 590,864 | 475,317 | 654,206 | 592,794 | 496,950 | 394,171 | 339,036 | 287,273 | 291,786 | 192,339 | 193,989 | 176,320 | 153,073 | 128,325 | 101,274 | 75,257 | 84,188 | 133,003 | 141,197 | 113,462 |
Capital Expenditure | -116,926 | -105,396 | -87,234 | -94,172 | -88,768 | -85,565 | -119,888 | -90,011 | -58,555 | -63,282 | -70,093 | -40,387 | -29,267 | -24,349 | -25,421 | -22,870 | -19,411 | -42,415 | -20,204 | -28,689 | -39,763 |
Free Cash Flow | 498,687 | 485,468 | 388,083 | 560,034 | 504,026 | 411,385 | 274,283 | 249,025 | 228,718 | 228,504 | 122,246 | 153,602 | 147,053 | 128,724 | 102,904 | 78,404 | 55,846 | 41,773 | 112,799 | 112,508 | 73,699 |