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 | 5,872,600 | 6,004,800 | 5,382,400 | 5,232,500 | 4,386,300 | 4,348,000 | 3,722,800 | 3,435,300 | 2,963,700 | 2,493,700 | 2,322,900 | 2,045,500 | 1,899,600 | 1,678,600 | 1,447,000 | 1,321,400 | 1,237,700 | 1,091,100 | 1,037,000 | 997,900 | 931,500 |
Revenue Growth | - | 11.56% | 2.86% | 19.29% | 0.88% | 16.79% | 8.37% | 15.91% | 18.85% | 7.35% | 13.56% | 7.68% | 13.17% | 16.01% | 9.51% | 6.76% | 13.44% | 5.22% | 3.92% | 7.13% | |
Cost of Revenue | 1,301,800 | 1,379,800 | 1,080,400 | 1,248,900 | 1,080,600 | 1,114,400 | 939,400 | 875,300 | 797,400 | 617,200 | 625,600 | 522,400 | 494,600 | 489,800 | 408,300 | 399,100 | 419,600 | 378,200 | 373,600 | 374,600 | 370,200 |
Gross Profit | 4,570,800 | 4,625,000 | 4,302,000 | 3,983,600 | 3,305,700 | 3,233,600 | 2,783,400 | 2,560,000 | 2,166,300 | 1,876,500 | 1,697,300 | 1,523,100 | 1,405,000 | 1,188,800 | 1,038,700 | 922,300 | 818,100 | 712,900 | 663,400 | 623,300 | 561,300 |
Gross Profit Margin | 77.95% | 77.02% | 79.93% | 76.13% | 75.36% | 74.37% | 74.77% | 74.52% | 73.09% | 75.25% | 73.07% | 74.46% | 73.96% | 70.82% | 71.78% | 69.80% | 66.10% | 65.34% | 63.97% | 62.46% | 60.26% |
Research and Development | 1,081,200 | 1,071,800 | 945,200 | 903,100 | 760,700 | 752,700 | 622,200 | 552,600 | 443,300 | 383,100 | 346,500 | 323,000 | 291,300 | 246,300 | 204,400 | 175,500 | 139,200 | 122,300 | 114,200 | 99,000 | 87,000 |
General and Administrative Expenses | 1,840,700 | 1,824,600 | 1,567,600 | 1,493,700 | 1,228,400 | 1,242,200 | 1,088,500 | 984,700 | 904,700 | 850,700 | 858,000 | 745,600 | 705,300 | 642,400 | 550,000 | 508,800 | 480,600 | 418,000 | 376,000 | 348,700 | 319,900 |
Total Operating Expenses | 2,947,000 | 3,090,900 | 2,512,800 | 2,396,800 | 1,989,100 | 1,994,900 | 1,710,700 | 1,537,300 | 1,348,000 | 1,233,800 | 1,204,500 | 1,068,600 | 996,600 | 888,700 | 754,400 | 684,300 | 643,800 | 540,300 | 490,200 | 447,700 | 406,900 |
Operating Income or Loss | 1,596,800 | 1,534,100 | 1,748,500 | 1,348,500 | 1,628,400 | 1,146,800 | 748,200 | 1,022,700 | 783,800 | 642,700 | 482,600 | 454,500 | 408,400 | 300,100 | 284,300 | 238,000 | 198,300 | 172,600 | 173,200 | 175,600 | 154,400 |
Operating Margin | 27.22% | 25.55% | 32.49% | 25.77% | 37.12% | 26.38% | 20.10% | 29.77% | 26.45% | 25.77% | 20.78% | 22.22% | 21.50% | 17.88% | 19.65% | 18.01% | 16.02% | 15.82% | 16.70% | 17.60% | 16.58% |
Interest Expense | 27,800 | 17,600 | 19,200 | 18,400 | 15,800 | 20,700 | 29,900 | 2,900 | 8,400 | 9,300 | 10,800 | 5,200 | 4,400 | 3,100 | 2,400 | 1,100 | 7,200 | 0 | 0 | 9,700 | 14,200 |
EBITDA | 1,702,600 | 1,767,600 | 1,960,400 | 1,890,100 | 1,074,300 | 1,308,400 | 1,150,200 | 1,104,300 | 890,600 | 708,700 | 563,400 | 589,800 | 452,800 | 344,700 | 327,100 | 365,800 | 227,200 | 227,400 | 230,000 | 185,200 | 320,200 |
Depreciation and Amortization | 149,400 | 144,900 | 166,800 | 163,300 | 135,400 | 114,600 | 77,400 | 81,900 | 71,200 | 65,800 | 68,600 | 68,700 | 57,300 | 58,000 | 56,500 | 58,700 | 55,600 | 54,800 | 56,800 | 56,200 | 55,700 |
Income Before Tax | 1,620,500 | 1,598,100 | 1,767,400 | 1,702,000 | 916,700 | 1,166,500 | 761,400 | 1,034,900 | 737,900 | 622,400 | 1,144,000 | 515,300 | 391,100 | 283,600 | 268,200 | 304,400 | 164,400 | 149,800 | 172,300 | 116,700 | 30,100 |
Income Tax Expense | 171,300 | 198,700 | 245,500 | 198,900 | 93,300 | 119,600 | 39,200 | 412,800 | 168,400 | 127,500 | 332,900 | 123,600 | 97,900 | 46,900 | 50,200 | 75,300 | 35,500 | 36,800 | 41,800 | 37,400 | 28,400 |
Net Income | 4,158,900 | 1,402,400 | 1,521,900 | 1,503,100 | 823,400 | 1,046,900 | 722,200 | 622,100 | 569,500 | 494,900 | 811,100 | 391,700 | 293,200 | 236,700 | 218,000 | 229,100 | 128,900 | 113,000 | 130,500 | 79,300 | 1,700 |
Net Income Margin | 74.82% | 23.35% | 28.28% | 28.73% | 18.77% | 24.08% | 19.40% | 18.11% | 19.22% | 19.85% | 34.92% | 19.15% | 15.43% | 14.10% | 15.07% | 17.34% | 10.41% | 10.36% | 12.58% | 7.95% | 0.18% |
EPS | 6.94 | 2.31 | 2.46 | 2.41 | 1.32 | 1.68 | 1.15 | 0.98 | 0.89 | 0.77 | 1.27 | 0.59 | 0.43 | 0.35 | 0.32 | 0.34 | 0.19 | 0.16 | 0.19 | 0.11 | 0.00 |
EPS Diluted | 6.93 | 2.30 | 2.44 | 2.38 | 1.30 | 1.64 | 1.13 | 0.96 | 0.87 | 0.75 | 1.25 | 0.57 | 0.41 | 0.33 | 0.31 | 0.33 | 0.18 | 0.16 | 0.18 | 0.11 | 0.00 |
Weighted Average Shares Out | - | 606,700 | 619,000 | 623,300 | 622,600 | 624,900 | 627,600 | 632,700 | 639,000 | 646,500 | 639,000 | 670,200 | 689,400 | 687,600 | 682,200 | 675,600 | 669,600 | 687,600 | 702,000 | 715,200 | 715,200 |
Weighted Average Shares Out Diluted | - | 609,400 | 624,200 | 631,200 | 631,900 | 636,600 | 640,800 | 647,700 | 653,400 | 660,900 | 651,000 | 682,800 | 709,800 | 716,400 | 715,200 | 704,400 | 715,200 | 752,400 | 766,800 | 747,600 | 744,000 |
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 | 3,676,400 | 1,144,000 | 769,000 | 862,800 | 1,183,200 | 1,179,100 | 714,100 | 818,300 | 930,100 | 718,400 | 653,800 | 420,400 | 310,900 | 171,200 | 396,100 | 334,100 | 218,700 | 141,800 | 182,800 | 178,600 | 48,900 |
Short Term Investments | 769,700 | 500,500 | 446,300 | 604,000 | 219,400 | 337,800 | 242,400 | 519,200 | 341,000 | 506,300 | 785,000 | 516,500 | 210,500 | 279,300 | 0 | 0 | 8,100 | 49,400 | 0 | 0 | 0 |
Cash + Short Term Investments | 4,446,100 | 1,644,500 | 1,215,300 | 1,466,800 | 1,402,600 | 1,516,900 | 956,500 | 1,337,500 | 1,271,100 | 1,224,700 | 1,438,800 | 936,900 | 521,400 | 450,500 | 396,100 | 334,100 | 226,800 | 191,200 | 182,800 | 178,600 | 48,900 |
Net Receivables | 811,500 | 836,900 | 699,100 | 664,900 | 602,800 | 599,100 | 537,300 | 479,300 | 414,600 | 315,400 | 325,000 | 328,000 | 347,500 | 320,700 | 302,500 | 272,100 | 204,700 | 145,300 | 127,100 | 118,500 | 119,400 |
Inventory | 1,104,200 | 1,168,200 | 875,500 | 726,700 | 802,300 | 640,900 | 607,000 | 554,900 | 396,600 | 339,900 | 296,800 | 308,900 | 281,000 | 261,300 | 203,600 | 165,900 | 151,800 | 152,600 | 142,100 | 131,500 | 127,700 |
Other Current Assets | 365,900 | 386,100 | 305,900 | 322,300 | 283,300 | 227,100 | 186,100 | 177,500 | 157,700 | 167,900 | 234,000 | 152,000 | 142,000 | 136,000 | 130,400 | 117,100 | 108,600 | 92,600 | 137,400 | 85,600 | 71,500 |
Total Current Assets | 6,727,700 | 4,035,700 | 3,095,800 | 3,180,700 | 3,091,000 | 2,984,000 | 2,286,900 | 2,532,100 | 2,240,000 | 2,047,900 | 2,294,600 | 1,725,800 | 1,291,900 | 1,168,500 | 1,032,600 | 889,200 | 691,900 | 581,700 | 531,600 | 514,200 | 367,500 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,780,100 | 1,843,400 | 1,725,100 | 1,638,700 | 1,489,400 | 1,140,400 | 867,500 | 679,700 | 580,000 | 482,500 | 442,900 | 421,600 | 373,300 | 304,300 | 269,800 | 252,000 | 230,100 | 228,200 | 213,000 | 201,900 | 201,700 |
Goodwill | 1,605,300 | 1,253,500 | 1,164,300 | 1,167,900 | 1,173,200 | 1,167,700 | 1,112,200 | 1,126,500 | 626,100 | 628,300 | 376,000 | 385,400 | 384,700 | 349,800 | 315,200 | 315,200 | 315,700 | 350,300 | 337,700 | 337,700 | 337,700 |
Intangible Assets | 956,100 | 428,400 | 285,200 | 323,600 | 331,400 | 336,500 | 343,200 | 468,000 | 204,800 | 205,400 | 23,400 | 57,200 | 67,000 | 66,900 | 67,100 | 86,700 | 96,900 | 122,500 | 116,100 | 475,400 | 490,300 |
Long Term Investments | 319,600 | 583,900 | 1,239,000 | 1,834,200 | 801,600 | 585,500 | 506,300 | 567,000 | 532,100 | 379,900 | 240,900 | 21,900 | 21,100 | 21,800 | 25,000 | 22,300 | 14,700 | 34,000 | 20,000 | 11,000 | 20,600 |
Tax Assets | 888,400 | 754,600 | 484,000 | 246,700 | 230,900 | 172,200 | 174,000 | 214,300 | 203,800 | 180,500 | 91,500 | 70,100 | 47,300 | 20,000 | 44,500 | 37,100 | 37,700 | 13,800 | 14,500 | 11,500 | 22,300 |
Other Non-Current Assets | 694,000 | 463,700 | 299,100 | 110,800 | 119,600 | 101,800 | 33,600 | 108,900 | 123,200 | 134,800 | 55,000 | 42,700 | 36,200 | 49,200 | 13,000 | 13,000 | 13,200 | 14,600 | 13,900 | 15,100 | 10,300 |
Total Non-Current Assets | 6,243,500 | 5,327,500 | 5,196,700 | 5,321,900 | 4,146,100 | 3,504,100 | 3,036,800 | 3,164,400 | 2,270,000 | 2,011,400 | 1,229,700 | 998,900 | 929,600 | 812,000 | 734,600 | 726,300 | 708,300 | 763,400 | 715,200 | 714,900 | 745,200 |
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 | 12,971,200 | 9,363,200 | 8,292,500 | 8,502,600 | 7,237,100 | 6,488,100 | 5,323,700 | 5,696,500 | 4,510,000 | 4,059,300 | 3,524,300 | 2,724,700 | 2,221,500 | 1,980,500 | 1,767,200 | 1,615,500 | 1,400,200 | 1,345,100 | 1,246,800 | 1,229,100 | 1,112,700 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 172,800 | 201,400 | 201,900 | 204,500 | 196,500 | 180,400 | 134,000 | 116,600 | 97,100 | 63,900 | 58,200 | 48,400 | 74,700 | 85,000 | 47,600 | 51,100 | 65,600 | 63,900 | 57,200 | 194,200 | 195,400 |
Short Term Debt | 24,200 | 49,800 | 51,000 | 51,000 | 54,400 | 51,000 | 0 | 598,000 | 0 | 0 | 0 | 0 | 0 | 0 | 41,800 | 0 | 0 | 150,000 | 0 | 0 | 0 |
Tax Payables | 1,100 | 122,300 | 96,200 | 99,500 | 68,300 | 104,300 | 70,800 | 139,700 | 41,200 | 49,000 | 41,800 | 38,700 | 40,500 | 37,500 | 22,300 | 35,900 | 6,200 | 0 | 37,000 | 0 | 0 |
Deferred Revenue | 66,000 | 0 | 484,000 | 798,400 | 630,900 | 690,100 | 0 | 633,100 | 0 | 0 | 0 | 0 | 0 | 0 | 22,300 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 1,680,000 | 821,900 | 673,300 | 677,300 | 574,700 | 566,700 | 671,800 | 565,700 | 394,200 | 363,300 | 334,400 | 258,500 | 232,200 | 212,700 | 226,100 | 203,500 | 186,700 | 161,500 | 132,000 | 0 | 0 |
Total Current Liabilities | 1,944,100 | 1,195,400 | 1,022,400 | 1,032,300 | 893,900 | 902,400 | 876,600 | 1,399,400 | 532,500 | 476,200 | 434,400 | 345,600 | 347,400 | 335,200 | 337,800 | 290,500 | 258,500 | 375,400 | 226,200 | 194,200 | 195,400 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 682,500 | 670,000 | 665,800 | 664,800 | 667,700 | 653,300 | 593,800 | 438,400 | 822,300 | 596,900 | 598,100 | 593,100 | 189,300 | 150,400 | 0 | 90,300 | 175,500 | 61,700 | 235,900 | 316,100 | 267,100 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 733,200 | 778,400 | 797,600 | 969,600 | 1,101,200 | 784,100 | 712,900 | 864,000 | 536,200 | 480,100 | 300,400 | 226,800 | 205,500 | 157,000 | 121,200 | 76,800 | 87,400 | 73,000 | 35,300 | 28,800 | 22,100 |
Total Non-Current Liabilities | 1,415,700 | 1,448,400 | 1,463,400 | 1,634,400 | 1,768,900 | 1,437,400 | 1,306,700 | 1,302,400 | 1,358,500 | 1,080,000 | 898,500 | 819,900 | 394,800 | 307,400 | 121,200 | 167,100 | 262,900 | 134,700 | 271,200 | 344,900 | 289,200 |
Total Liabilities | 3,359,800 | 2,643,800 | 2,485,800 | 2,666,700 | 2,662,800 | 2,339,800 | 2,183,300 | 2,701,800 | 1,891,000 | 1,556,200 | 1,332,900 | 1,165,500 | 742,200 | 642,600 | 459,000 | 457,600 | 521,400 | 510,100 | 497,400 | 539,100 | 484,600 |
Common Stock | 654,300 | 650,500 | 646,300 | 642,000 | 636,400 | 218,100 | 215,200 | 212,000 | 242,600 | 239,100 | 128,900 | 126,000 | 124,200 | 120,000 | 117,000 | 76,100 | 73,700 | 68,600 | 67,000 | 65,600 | 64,200 |
Retained Earnings | 12,781,400 | 8,992,400 | 7,590,000 | 6,068,100 | 4,565,000 | 3,741,600 | 2,694,700 | 2,000,600 | 3,906,300 | 3,336,800 | 2,841,900 | 2,045,600 | 1,653,900 | 1,360,700 | 1,124,000 | 906,000 | 676,900 | 548,600 | 433,900 | 303,400 | 224,100 |
Accumulated Other Comprehensive Income/Loss | -252,500 | -242,800 | -254,900 | -157,700 | -161,100 | -156,000 | -138,500 | -132,700 | -198,400 | -182,600 | -100,900 | -27,600 | -37,900 | -37,500 | -42,100 | -7,900 | -35,400 | 7,500 | -15,800 | -22,200 | -20,800 |
Total Stockholders Equity | 9,545,600 | 6,650,000 | 5,806,700 | 5,835,900 | 4,574,300 | 4,148,300 | 3,140,400 | 2,994,700 | 2,619,000 | 2,503,100 | 2,191,400 | 1,559,200 | 1,479,300 | 1,337,900 | 1,308,200 | 1,157,900 | 878,800 | 835,000 | 749,400 | 690,000 | 628,100 |
Total Investments | 1,089,300 | 1,084,400 | 1,685,300 | 2,438,200 | 1,021,000 | 923,300 | 748,700 | 1,086,200 | 873,100 | 886,200 | 1,025,900 | 538,400 | 231,600 | 301,100 | 25,000 | 22,300 | 22,800 | 83,400 | 20,000 | 11,000 | 20,600 |
Total Debt | 706,700 | 694,900 | 691,300 | 690,300 | 694,900 | 678,800 | 593,800 | 1,036,400 | 822,300 | 599,900 | 598,100 | 593,100 | 189,300 | 150,400 | 41,800 | 90,300 | 175,500 | 211,700 | 235,900 | 316,100 | 267,100 |
Net Debt | -2,969,700 | -449,100 | -77,700 | -172,500 | -488,300 | -500,300 | -120,300 | 218,100 | -107,800 | -118,500 | -55,700 | 172,700 | -121,600 | -20,800 | -354,300 | -243,800 | -43,200 | 69,900 | 53,100 | 137,500 | 218,200 |
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 | 4,157,800 | 1,399,400 | 1,521,900 | 1,503,100 | 823,400 | 1,046,900 | 722,200 | 583,600 | 569,500 | 494,900 | 811,100 | 391,700 | 293,200 | 236,700 | 218,000 | 229,100 | 128,900 | 113,000 | 130,500 | 79,300 | 1,700 |
Depreciation & Amortization | 149,300 | 144,900 | 139,600 | 134,800 | 107,200 | 89,300 | 77,400 | 81,900 | 71,200 | 65,800 | 68,600 | 68,700 | 57,300 | 58,000 | 56,500 | 58,700 | 55,600 | 54,800 | 56,800 | 56,200 | 55,700 |
Deferred Income Tax | -316,300 | -272,100 | -254,500 | -41,400 | -49,400 | 12,100 | -27,300 | 17,800 | -37,400 | -95,000 | -71,100 | 100 | 8,100 | -600 | -11,200 | -4,000 | -23,500 | -5,600 | 7,100 | -13,800 | 800 |
Stock Based Compensation | 161,100 | 139,400 | 126,800 | 109,300 | 92,600 | 81,300 | 71,000 | 61,600 | 56,900 | 49,900 | 48,300 | 47,400 | 42,100 | 35,000 | 29,300 | 28,300 | 28,700 | 27,700 | 26,600 | 0 | 0 |
Change in Working Capital | -216,100 | -526,300 | -421,400 | 145,300 | 42,200 | -204,300 | -42,600 | 234,200 | 66,100 | 64,400 | 190,300 | 21,500 | 11,500 | -29,700 | -1,100 | -68,300 | -69,500 | 4,100 | -14,900 | -3,600 | 2,800 |
Accounts Receivable | -26,000 | -141,200 | -84,100 | -112,400 | 283,900 | -94,800 | -13,000 | -3,900 | -56,700 | -38,300 | -26,800 | 8,500 | -26,500 | -53,700 | -34,200 | -51,600 | -68,500 | -6,600 | 2,500 | -12,600 | 7,100 |
Inventory | -304,200 | -289,000 | -213,400 | 19,000 | -120,600 | -105,400 | -65,700 | -124,000 | -65,600 | -67,700 | -30,500 | -44,400 | -21,700 | -57,000 | -36,800 | -13,100 | -17,800 | -9,000 | -12,800 | -12,900 | -7,100 |
Accounts Payable | 126,000 | 146,000 | -21,400 | 195,200 | -84,500 | -63,500 | 192,500 | 85,200 | 74,000 | 29,400 | 112,900 | 50,300 | 41,900 | 61,700 | 63,600 | -16,300 | 32,900 | 14,000 | -3,900 | 25,100 | 13,000 |
Other Working Capital | -33,800 | -242,100 | -102,500 | 43,500 | -36,600 | 59,400 | -156,400 | 276,900 | 114,400 | 141,000 | 134,700 | 7,100 | 17,800 | 19,300 | 6,300 | 12,700 | -16,100 | 5,700 | -700 | -3,200 | -10,200 |
Other Non-Cash Items | -3,086,900 | 10,500 | 105,800 | -119,000 | 38,300 | 154,100 | 126,100 | 21,600 | -21,900 | -30,300 | -24,900 | -56,700 | -38,400 | 15,100 | -40,100 | -78,500 | 33,000 | 16,200 | 24,700 | 18,700 | 119,600 |
Net Cash Provided by Operating Activities | 806,400 | 895,800 | 1,218,200 | 1,732,100 | 1,054,300 | 1,179,400 | 926,800 | 1,000,700 | 704,400 | 549,700 | 1,022,300 | 472,700 | 373,800 | 314,500 | 251,400 | 165,300 | 153,200 | 210,200 | 230,800 | 136,800 | 180,600 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -304,200 | -266,300 | -264,800 | -329,800 | -407,300 | -278,400 | -241,700 | -175,500 | -217,400 | -106,500 | -93,700 | -110,100 | -127,700 | -90,600 | -63,000 | -64,000 | -78,000 | -62,500 | -59,400 | -48,500 | -42,500 |
Acquisitions Net | 3,209,800 | -95,200 | 0 | 329,800 | 407,300 | -100,200 | -6,200 | -184,600 | -5,700 | -333,700 | -24,100 | -2,700 | -35,800 | -42,600 | -1,200 | 64,000 | 69,600 | -37,000 | 0 | 0 | -137,700 |
Purchases of Investments | -613,700 | -105,500 | -778,900 | -1,892,400 | -861,700 | -603,100 | -471,900 | -1,347,400 | -1,074,900 | -1,318,000 | -2,131,200 | -824,600 | -593,200 | -645,600 | -7,300 | -7,400 | -1,300 | -57,300 | -1,800 | 0 | 0 |
Sales/Maturities of Investments | 726,900 | 715,800 | 1,359,100 | 529,200 | 777,000 | 409,900 | 801,300 | 1,103,400 | 1,085,100 | 1,439,700 | 1,612,900 | 526,400 | 662,300 | 362,100 | 2,200 | 13,700 | 41,000 | 5,600 | 0 | 0 | 0 |
Other Investing Activities | -115,100 | -75,000 | -63,100 | -359,300 | -446,400 | -24,000 | -4,800 | -43,100 | 1,200 | 2,400 | 3,100 | -1,700 | 3,900 | 3,900 | 7,800 | 33,800 | 27,500 | 6,700 | 25,500 | 21,300 | 3,100 |
Net Cash Used for Investing Activities | 2,903,700 | 173,800 | 252,300 | -1,722,500 | -531,100 | -595,800 | 76,700 | -647,200 | -211,700 | -316,100 | -633,000 | -412,700 | -90,500 | -412,800 | -61,500 | 40,100 | 58,800 | -144,500 | -35,700 | -27,200 | -177,100 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | -300 | -200 | -1,800 | -800 | -10,000 | -437,300 | 176,300 | 222,100 | 1,900 | -12,700 | 409,600 | 39,500 | 104,400 | -48,400 | -84,600 | 94,200 | -27,900 | -85,900 | 59,100 | 7,100 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 160,500 | 147,000 | 113,800 | 103,300 | 87,200 | 113,300 | 45,500 | 100,100 | 59,500 | 92,100 | 66,700 | 63,800 | 38,700 | 33,500 | 26,200 | 30,500 |
Common Stock Repurchased | -1,507,700 | -879,600 | -1,727,100 | -512,800 | -625,400 | -263,300 | -795,500 | -763,300 | -662,300 | -280,100 | -300,900 | -496,900 | -344,100 | -303,400 | -200,000 | -95,500 | -306,500 | -130,900 | -145,900 | -53,500 | -59,100 |
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 | 82,900 | 168,900 | 142,800 | 158,300 | 139,300 | 157,700 | 131,600 | 113,800 | 171,700 | 119,600 | 160,600 | 122,200 | 149,000 | 63,800 | 144,500 | 21,600 | 14,400 | 12,000 | 4,700 | -2,800 | 1,000 |
Net Cash Used Provided by Financing Activities | -1,424,800 | -711,000 | -1,584,500 | -356,300 | -486,900 | -115,600 | -1,101,200 | -473,200 | -268,500 | -158,600 | -153,000 | 34,900 | -155,600 | -135,200 | -103,900 | -91,800 | -134,100 | -108,100 | -193,600 | 29,000 | -20,500 |
Effect of Forex Changes on Cash | -15,800 | 16,800 | 19,200 | 13,900 | -20,500 | -3,000 | -6,500 | 7,900 | -12,500 | -10,400 | -2,900 | 14,600 | 12,000 | 8,600 | -24,000 | 1,800 | -1,000 | 1,400 | 2,700 | -8,900 | 4,800 |
Net Change in Cash | 2,270,300 | 375,400 | -94,800 | -332,800 | 15,800 | 465,000 | -104,200 | -111,800 | 211,700 | 64,600 | 233,400 | 109,500 | 139,700 | -224,900 | 62,000 | 115,400 | 76,900 | -41,000 | 4,200 | 129,700 | -12,200 |
Cash at End of Period | 7,708,400 | 1,148,000 | 772,600 | 867,400 | 1,200,200 | 1,179,100 | 714,100 | 818,300 | 930,100 | 718,400 | 653,800 | 420,400 | 310,900 | 171,200 | 396,100 | 334,100 | 218,700 | 141,800 | 182,800 | 178,600 | 48,900 |
Cash at Start of Period | 5,438,100 | 772,600 | 867,400 | 1,200,200 | 1,184,400 | 714,100 | 818,300 | 930,100 | 718,400 | 653,800 | 420,400 | 310,900 | 171,200 | 396,100 | 334,100 | 218,700 | 141,800 | 182,800 | 178,600 | 48,900 | 61,100 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 806,400 | 895,800 | 1,218,200 | 1,732,100 | 1,054,300 | 1,179,400 | 926,800 | 1,000,700 | 704,400 | 549,700 | 1,022,300 | 472,700 | 373,800 | 314,500 | 251,400 | 165,300 | 153,200 | 210,200 | 230,800 | 136,800 | 180,600 |
Capital Expenditure | -304,200 | -266,300 | -264,800 | -329,800 | -407,300 | -278,400 | -241,700 | -175,500 | -217,400 | -106,500 | -93,700 | -110,100 | -127,700 | -90,600 | -63,000 | -64,000 | -78,000 | -62,500 | -59,400 | -48,500 | -42,500 |
Free Cash Flow | 502,200 | 629,500 | 953,400 | 1,402,300 | 647,000 | 901,000 | 685,100 | 825,200 | 487,000 | 443,200 | 928,600 | 362,600 | 246,100 | 223,900 | 188,400 | 101,300 | 75,200 | 147,700 | 171,400 | 88,300 | 138,100 |