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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,791,637 | 3,757,719 | 3,427,129 | 2,833,736 | 2,388,855 | 2,648,848 | 2,433,492 | 2,249,538 | 1,831,546 | 1,702,865 | 1,199,390 | 895,171 | 707,534 | 519,591 | 433,841 | 354,073 | 341,053 |
Revenue Growth | - | 9.65% | 20.94% | 18.62% | -9.82% | 8.85% | 8.18% | 22.82% | 7.56% | 41.98% | 33.98% | 26.52% | 36.17% | 19.77% | 22.53% | 3.82% | |
Cost of Revenue | 906,298 | 1,030,139 | 764,707 | 559,819 | 596,363 | 530,669 | 487,695 | 429,613 | 355,414 | 331,073 | 173,337 | 134,030 | 115,446 | 135,715 | 118,737 | 0 | 0 |
Gross Profit | 2,885,339 | 2,727,580 | 2,662,422 | 2,273,917 | 1,792,492 | 2,118,179 | 1,945,797 | 1,819,925 | 1,476,132 | 1,371,792 | 1,026,053 | 761,141 | 592,088 | 383,876 | 315,104 | 354,073 | 341,053 |
Gross Profit Margin | 76.07% | 72.59% | 77.69% | 80.24% | 75.04% | 79.97% | 79.96% | 80.90% | 80.59% | 80.56% | 85.55% | 85.03% | 83.68% | 73.88% | 72.63% | 100.00% | 100.00% |
Research and Development | 0 | 0 | 59,100 | 46,700 | 40,200 | 37,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 952,755 | 1,034,248 | 893,217 | 747,948 | 567,410 | 612,016 | 571,765 | 671,544 | 519,413 | 515,047 | 377,744 | 267,772 | 215,124 | 121,371 | 110,866 | 179,660 | 161,358 |
Total Operating Expenses | 1,206,323 | 1,035,469 | 1,215,781 | 1,031,361 | 820,227 | 886,749 | 855,099 | 936,165 | 721,979 | 704,258 | 460,604 | 340,509 | 267,160 | 157,542 | 144,611 | 208,028 | 188,598 |
Operating Income or Loss | 1,679,016 | 1,692,111 | 1,446,641 | 1,242,556 | 972,265 | 1,231,430 | 1,090,698 | 883,760 | 754,153 | 667,534 | 565,449 | 420,632 | 324,928 | 226,334 | 170,493 | 146,045 | 152,455 |
Operating Margin | 44.27% | 45.03% | 42.21% | 43.85% | 40.70% | 46.49% | 44.82% | 39.29% | 41.18% | 39.20% | 47.14% | 46.99% | 45.92% | 43.56% | 39.30% | 41.25% | 44.70% |
Interest Expense | 357,900 | 348,607 | 164,662 | 113,705 | 129,803 | 150,048 | 138,494 | 107,146 | 71,896 | 71,339 | 28,856 | 16,461 | 13,017 | 13,377 | 20,532 | 0 | 0 |
EBITDA | 2,028,877 | 2,027,494 | 1,765,920 | 1,522,895 | 1,237,122 | 1,505,547 | 1,517,473 | 1,321,756 | 918,071 | 800,796 | 669,924 | 492,767 | 375,843 | 262,505 | 204,238 | 173,480 | 177,207 |
Depreciation and Amortization | 337,041 | 335,383 | 319,279 | 280,339 | 264,857 | 274,117 | 269,266 | 258,448 | 203,256 | 190,202 | 107,246 | 66,198 | 46,492 | 31,041 | 28,466 | 23,548 | 20,646 |
Income Before Tax | 1,335,451 | 1,325,005 | 1,275,660 | 1,108,808 | 882,525 | 1,077,819 | 1,095,125 | 893,590 | 642,919 | 536,004 | 512,943 | 403,569 | 310,790 | 210,877 | 151,280 | 129,615 | 134,687 |
Income Tax Expense | 338,593 | 343,115 | 321,333 | 269,311 | 178,309 | 182,746 | 283,642 | 153,390 | 190,534 | 173,573 | 144,236 | 119,068 | 94,591 | 63,542 | 43,384 | 40,563 | 37,405 |
Net Income | 996,824 | 981,890 | 954,327 | 839,497 | 704,216 | 895,073 | 811,483 | 740,200 | 452,385 | 362,431 | 368,707 | 284,501 | 216,199 | 147,335 | 107,896 | 89,052 | 97,282 |
Net Income Margin | 26.28% | 26.13% | 27.85% | 29.63% | 29.48% | 33.79% | 33.35% | 32.90% | 24.70% | 21.28% | 30.74% | 31.78% | 30.56% | 28.36% | 24.87% | 25.15% | 28.52% |
EPS | 13.63 | 13.42 | 12.62 | 10.23 | 8.38 | 10.36 | 9.14 | 8.12 | 4.89 | 3.94 | 4.37 | 3.48 | 2.59 | 1.83 | 3.00 | 2.17 | 2.53 |
EPS Diluted | 13.44 | 13.20 | 12.42 | 9.99 | 8.12 | 9.94 | 8.81 | 7.91 | 4.75 | 3.85 | 4.24 | 3.36 | 2.52 | 1.76 | 1.34 | 1.13 | 1.06 |
Weighted Average Shares Out | - | 73,155 | 75,598 | 82,060 | 84,005 | 86,401 | 88,750 | 91,129 | 92,597 | 92,023 | 84,317 | 81,793 | 83,328 | 80,610 | 35,434 | 33,802 | 34,025 |
Weighted Average Shares Out Diluted | - | 74,387 | 76,862 | 84,061 | 86,719 | 90,070 | 92,151 | 93,594 | 95,213 | 94,139 | 86,982 | 84,655 | 85,736 | 83,654 | 80,751 | 78,854 | 80,691 |
Reported Currency: USD | Q1 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||
Cash and Cash Equivalents | 1,311,949 | 3,141,535 | 1,435,163 | 1,520,027 | 934,900 | 1,271,494 | 1,034,521 | 941,116 | 475,018 | 447,152 | 477,069 | 338,105 | 283,649 | 285,159 | 114,804 | 84,701 | 70,355 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,311,949 | 3,141,535 | 1,435,163 | 1,520,027 | 934,900 | 1,271,494 | 1,034,521 | 941,116 | 475,018 | 447,152 | 477,069 | 338,105 | 283,649 | 285,159 | 114,804 | 84,701 | 70,355 |
Net Receivables | 2,376,003 | 3,487,786 | 2,064,745 | 1,731,574 | 1,366,775 | 1,528,007 | 1,422,439 | 1,443,578 | 1,202,009 | 637,539 | 664,076 | 573,351 | 525,441 | 761,791 | 404,163 | 163,461 | 158,007 |
Inventory | 3,311,727 | 0 | 2,141,017 | 23,496 | 0 | 359,090 | -20,369 | -48,060 | -11,349 | -10,595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 437,687 | 449,244 | 465,227 | 2,212,951 | 1,654,643 | 1,419,026 | 1,419,026 | 1,216,095 | 850,666 | 859,066 | 986,484 | 442,056 | 386,264 | 75,975 | 100,016 | 99,080 | 109,728 |
Total Current Assets | 7,437,366 | 7,078,565 | 6,110,072 | 5,449,844 | 3,956,318 | 4,577,617 | 3,855,617 | 3,552,729 | 2,516,344 | 1,933,162 | 2,127,629 | 1,353,512 | 1,195,354 | 1,122,925 | 618,983 | 347,242 | 338,090 |
Non-Current Assets | |||||||||||||||||
Property, Plant and Equipment | 351,831 | 429,733 | 294,692 | 236,294 | 202,509 | 199,825 | 186,201 | 180,057 | 142,504 | 80,760 | 73,563 | 53,956 | 45,196 | 32,724 | 26,818 | 27,223 | 20,041 |
Goodwill | 5,673,732 | 5,644,958 | 5,201,435 | 5,107,878 | 4,719,181 | 4,833,047 | 4,542,074 | 4,704,934 | 4,171,964 | 3,721,518 | 3,797,445 | 1,552,725 | 926,609 | 823,549 | 601,666 | 590,336 | 407,437 |
Intangible Assets | 2,033,106 | 2,085,663 | 2,130,974 | 2,306,485 | 2,115,882 | 2,341,882 | 2,407,910 | 2,724,957 | 2,653,233 | 2,268,320 | 2,451,784 | 871,263 | 463,864 | 299,460 | 193,861 | 197,430 | 111,522 |
Long Term Investments | 68,299 | 180,421 | 74,281 | 52,016 | 7,480 | 30,440 | 42,674 | 32,859 | 36,200 | 76,568 | 141,933 | -4,750 | -6,464 | -4,797 | -4,484 | 0 | 0 |
Tax Assets | 473,250 | 470,232 | 527,465 | 566,291 | 498,154 | 491,946 | 518,912 | 518,912 | 668,580 | 8,913 | 101,451 | 4,750 | 6,464 | 4,797 | 4,484 | 0 | 0 |
Other Non-Current Assets | -207,453 | -413,320 | -245,739 | -352,359 | -304,945 | -267,170 | -371,280 | -403,716 | -598,049 | 61,421 | -29,020 | 144,808 | 90,847 | 45,834 | 42,790 | 47,314 | 51,972 |
Total Non-Current Assets | 8,392,765 | 8,397,687 | 7,983,108 | 7,916,605 | 7,238,261 | 7,629,970 | 7,326,491 | 7,758,003 | 7,074,432 | 6,217,500 | 6,537,156 | 2,622,752 | 1,526,516 | 1,201,567 | 865,135 | 862,303 | 590,972 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 15,830,131 | 15,476,252 | 14,093,180 | 13,366,449 | 11,194,579 | 12,207,587 | 11,182,108 | 11,310,732 | 9,590,776 | 8,150,662 | 8,664,785 | 3,976,264 | 2,721,870 | 2,324,492 | 1,484,118 | 1,209,545 | 929,062 |
Current Liabilities | |||||||||||||||||
Accounts Payable | 1,849,958 | 1,624,995 | 1,568,942 | 1,406,350 | 1,054,478 | 1,208,631 | 1,117,649 | 1,469,358 | 1,151,432 | 669,528 | 722,714 | 467,201 | 418,609 | 478,882 | 177,644 | 175,578 | 131,092 |
Short Term Debt | 1,901,433 | 2,150,225 | 2,314,056 | 1,517,628 | 1,205,697 | 1,746,838 | 2,070,616 | 1,616,512 | 1,336,506 | 875,647 | 1,424,764 | 1,011,439 | 460,174 | 140,354 | 11,617 | 22,621 | 10,563 |
Tax Payables | 0 | 109,323 | 94,557 | 93,627 | 78,771 | 70,350 | 85,346 | 63,698 | 104,623 | 5,977 | 28,974 | 63,202 | 48,792 | 10,256 | 0 | 0 | 0 |
Deferred Revenue | 2,534,349 | 2,397,279 | 1,505,004 | 1,788,705 | 1,175,322 | 1,007,631 | 906,316 | 708,347 | 530,787 | 507,233 | 476,498 | 182,541 | 187,627 | 180,269 | 78,685 | 46,746 | 35,219 |
Other Current Liabilities | 665,188 | 543,931 | 560,896 | 484,041 | 454,043 | 388,664 | 294,917 | 232,853 | 152,701 | 195,236 | 233,947 | 184,514 | 27,020 | 311,986 | 193,176 | 75,796 | 78,183 |
Total Current Liabilities | 6,950,928 | 6,825,753 | 6,043,455 | 5,252,147 | 3,968,311 | 4,422,114 | 4,474,844 | 4,090,768 | 3,276,049 | 2,253,621 | 2,886,897 | 1,908,897 | 1,142,222 | 1,121,747 | 461,122 | 320,741 | 255,057 |
Non-Current Liabilities | |||||||||||||||||
Long Term Debt | 4,862,621 | 4,596,156 | 4,718,918 | 4,460,039 | 3,126,926 | 3,289,947 | 2,748,431 | 2,902,104 | 2,521,727 | 2,061,415 | 2,168,953 | 474,939 | 485,217 | 278,429 | 313,796 | 328,930 | 360,184 |
Deferred Revenue | 0 | 75,796 | 527,465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 473,250 | 470,232 | 531,385 | 566,291 | 498,154 | 519,980 | 491,946 | 516,019 | 660,320 | 733,593 | 815,169 | 249,504 | 180,609 | 112,880 | 83,255 | 85,825 | 40,557 |
Other Non-Current Liabilities | 261,062 | 225,956 | -277,376 | 221,392 | 245,777 | 263,930 | 126,707 | 125,319 | 48,642 | 31,942 | 40,629 | 99,031 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities | 5,596,933 | 5,368,140 | 5,508,232 | 5,247,722 | 3,870,857 | 4,073,857 | 3,367,084 | 3,543,442 | 3,230,689 | 2,826,950 | 3,024,751 | 823,474 | 665,826 | 391,309 | 397,051 | 414,755 | 400,741 |
Total Liabilities | 12,547,861 | 12,193,893 | 11,551,687 | 10,499,869 | 7,839,168 | 8,495,971 | 7,841,928 | 7,634,210 | 6,506,738 | 5,080,571 | 5,911,648 | 2,732,371 | 1,808,048 | 1,513,056 | 858,173 | 735,496 | 655,798 |
Common Stock | 130 | 129 | 128 | 127 | 126 | 124 | 123 | 122 | 121 | 121 | 120 | 117 | 116 | 114 | 112 | 66 | 65 |
Retained Earnings | 8,422,428 | 8,192,659 | 7,210,769 | 6,256,442 | 5,416,945 | 4,712,729 | 3,817,656 | 2,958,921 | 2,218,721 | 1,766,336 | 1,403,905 | 1,035,198 | 750,697 | 534,498 | 387,163 | 235,726 | 162,464 |
Accumulated Other Comprehensive Income/Loss | -1,340,847 | -1,289,099 | -1,509,650 | -1,464,616 | -1,363,158 | -972,465 | -913,858 | -551,857 | -666,403 | -330,767 | -156,933 | -47,426 | -3,346 | -13,716 | -8,101 | -12,173 | -19,278 |
Total Stockholders Equity | 3,254,421 | 3,282,359 | 2,541,493 | 2,866,580 | 3,355,411 | 3,711,616 | 3,340,180 | 3,676,522 | 3,084,038 | 3,070,091 | 2,753,137 | 1,243,893 | 913,822 | 811,436 | 625,945 | 474,049 | 273,264 |
Total Investments | 68,299 | 180,421 | 74,281 | 52,016 | 7,480 | 30,440 | 42,674 | 32,859 | 36,200 | 76,568 | 141,933 | -4,750 | -6,464 | -4,797 | -4,484 | 0 | 0 |
Total Debt | 6,764,054 | 6,822,177 | 7,036,894 | 5,977,667 | 4,332,623 | 5,036,785 | 4,819,047 | 4,518,616 | 3,858,233 | 2,937,062 | 3,593,717 | 1,486,378 | 945,391 | 418,783 | 325,413 | 351,551 | 370,747 |
Net Debt | 5,452,105 | 3,680,642 | 5,601,731 | 4,457,640 | 3,397,723 | 3,765,291 | 3,784,526 | 3,577,500 | 3,383,215 | 2,489,910 | 3,116,648 | 1,148,273 | 661,742 | 133,624 | 210,609 | 266,850 | 300,392 |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||
Net Income | 996,858 | 981,890 | 954,327 | 839,497 | 704,216 | 895,073 | 811,483 | 740,200 | 452,385 | 362,431 | 368,707 | 284,501 | 216,199 | 147,335 | 107,896 | 89,052 | 97,282 |
Depreciation & Amortization | 337,041 | 335,383 | 322,282 | 284,196 | 254,801 | 274,210 | 269,266 | 258,448 | 198,091 | 190,202 | 107,246 | 66,198 | 46,492 | 31,041 | 28,466 | 23,548 | 20,646 |
Deferred Income Tax | -45,532 | -46,678 | -33,174 | 24,970 | 147,058 | 34,670 | 23,608 | -250,115 | -28,681 | -30,626 | -809 | -5,453 | -3,337 | -2,920 | -3,952 | 4,395 | 8,728 |
Stock Based Compensation | 114,969 | 116,086 | 121,416 | 80,071 | 43,384 | 60,953 | 69,939 | 93,297 | 63,946 | 90,122 | 37,649 | 26,676 | 19,275 | 21,743 | 26,755 | 2,666 | 2,758 |
Change in Working Capital | 168,424 | 593,904 | -752,496 | -93,622 | 185,196 | -186,242 | -228,071 | -116,299 | -64,127 | 79,164 | 125,015 | 10,892 | -141,254 | 55,401 | -43,572 | 21,037 | -111,947 |
Accounts Receivable | -581,223 | -210,261 | 131,096 | 37,919 | 158,549 | 64,377 | -155,648 | -438,290 | -338,796 | 72,406 | 256,185 | -45,005 | -71,102 | -80,024 | -38,960 | 1,945 | -9,372 |
Inventory | 1,100,512 | 0 | 0 | -37,919 | -248,532 | -91,763 | -74,377 | 14,715 | -15,044 | 0 | -35,352 | 38,832 | -53,400 | 17,581 | -3,506 | 0 | 0 |
Accounts Payable | 1,559,028 | 713,976 | -83,951 | 416,028 | 89,983 | 27,386 | 27,386 | 322,346 | 292,019 | 0 | -102,443 | 11,635 | -18,840 | 126,927 | 3,902 | 0 | 0 |
Other Working Capital | -1,492,396 | 90,189 | -799,641 | -509,650 | 185,196 | -186,242 | -25,432 | -15,070 | -2,306 | 6,758 | 6,625 | 5,430 | 2,088 | -9,083 | -5,008 | 19,092 | -102,575 |
Other Non-Cash Items | 526,716 | 120,547 | 142,442 | 60,151 | 133,042 | 83,407 | -59,836 | -60,663 | 84,298 | 61,927 | -29,474 | -7,129 | -1,915 | 27,025 | 24,162 | 38,092 | 41,518 |
Net Cash Provided by Operating Activities | 2,123,651 | 2,101,132 | 754,797 | 1,195,263 | 1,467,697 | 1,162,071 | 886,389 | 664,868 | 705,912 | 753,220 | 608,334 | 375,685 | 135,460 | 279,625 | 139,755 | 178,790 | 58,985 |
Cash Flows from Investing Activities | |||||||||||||||||
Investments in Property, Plant, and Equipment | -158,278 | -153,822 | -151,428 | -111,530 | -78,425 | -75,170 | -81,387 | -70,093 | -59,011 | -41,875 | -27,070 | -20,785 | -19,111 | -13,454 | -11,194 | -9,677 | -7,088 |
Acquisitions Net | -160,936 | -231,302 | -216,917 | -602,120 | -80,787 | -448,277 | 77,892 | -351,090 | -1,331,985 | -57,539 | -2,567,017 | -728,343 | -190,447 | -333,763 | -10,022 | -231,097 | -55,924 |
Purchases of Investments | 0 | 0 | 0 | 0 | -52,963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 52,963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 86,001 | 4,401 | -216,917 | -2,281 | 52,963 | -255 | -22,775 | -38,953 | 1,411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Used for Investing Activities | -324,040 | -380,723 | -368,345 | -715,931 | -106,249 | -523,702 | -26,270 | -460,136 | -1,389,585 | -99,414 | -2,594,087 | -749,128 | -209,558 | -347,217 | -21,216 | -240,774 | -63,012 |
Cash Flows from Financing Activities | |||||||||||||||||
Debt Repayment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 171,181 | 113,742 | 49,404 | 48,781 | 136,797 | 168,925 | 55,680 | 44,690 | 21,231 | 19,926 | 29,641 | 30,438 | 27,187 | 8,477 | 10,098 | 266 | 763 |
Common Stock Repurchased | -966,095 | -686,859 | -1,405,200 | -1,355,722 | -849,910 | -694,909 | -958,696 | -402,393 | -187,678 | 0 | 0 | 0 | -200,000 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -1,946,522 | -1,856,970 | -1,851,713 | 0 | 0 | 0 | -723,000 | 0 | -7,634 | 0 | 0 |
Other Financing Activities | -839,047 | -898,211 | -311,228 | 343,928 | -1,416,801 | -310,171 | 1,368,707 | 2,108,908 | 2,605,682 | -648,065 | 2,162,265 | 435,725 | 784,988 | 236,221 | -78,910 | 72,238 | 14,035 |
Net Cash Used Provided by Financing Activities | -839,047 | -898,211 | -311,228 | 343,928 | -1,416,801 | -310,171 | -577,815 | 251,938 | 753,969 | -648,065 | 2,162,265 | 435,725 | 61,988 | 236,221 | -86,544 | 72,238 | 14,035 |
Effect of Forex Changes on Cash | -27,289 | 30,157 | -36,739 | -49,184 | -143,265 | -17,854 | -65,274 | 9,428 | -42,430 | -35,658 | -37,548 | -7,826 | 10,600 | 1,726 | -1,892 | 4,092 | -8,517 |
Net Change in Cash | 933,275 | 852,355 | 38,485 | 774,076 | -198,618 | 310,344 | 217,030 | 466,098 | 27,866 | -29,917 | 138,964 | 54,456 | -1,510 | 170,355 | 30,103 | 14,346 | 1,491 |
Cash at End of Period | 11,370,959 | 3,141,535 | 2,289,180 | 2,250,695 | 1,476,619 | 1,675,237 | 1,347,900 | 941,116 | 475,018 | 447,152 | 477,069 | 338,105 | 283,649 | 285,159 | 114,804 | 84,701 | 70,355 |
Cash at Start of Period | 10,437,684 | 2,289,180 | 2,250,695 | 1,476,619 | 1,675,237 | 1,364,893 | 1,130,870 | 475,018 | 447,152 | 477,069 | 338,105 | 283,649 | 285,159 | 114,804 | 84,701 | 70,355 | 68,864 |
Free Cash Flow | |||||||||||||||||
Operating Cash Flow | 2,123,651 | 2,101,132 | 754,797 | 1,195,263 | 1,467,697 | 1,162,071 | 886,389 | 664,868 | 705,912 | 753,220 | 608,334 | 375,685 | 135,460 | 279,625 | 139,755 | 178,790 | 58,985 |
Capital Expenditure | -158,278 | -153,822 | -151,428 | -111,530 | -78,425 | -75,170 | -81,387 | -70,093 | -59,011 | -41,875 | -27,070 | -20,785 | -19,111 | -13,454 | -11,194 | -9,677 | -7,088 |
Free Cash Flow | 1,965,373 | 1,947,310 | 603,369 | 1,083,733 | 1,389,272 | 1,086,901 | 805,002 | 594,775 | 646,901 | 711,345 | 581,264 | 354,900 | 116,349 | 266,171 | 128,561 | 169,113 | 51,897 |