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 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,850,811 | 3,318,602 | 2,619,319 | 2,923,377 | 2,711,332 | 3,063,117 | 2,244,044 | 2,941,324 | 2,951,328 | 3,578,995 | 3,391,814 | 3,308,989 | 3,368,545 | 2,766,207 | 2,563,515 | 2,066,200 | 1,246,301 | 503,976 | 134,974 | 48,063 | 13,522 |
Revenue Growth | - | 26.70% | -10.40% | 7.82% | -11.48% | 36.50% | -23.71% | -0.34% | -17.54% | 5.52% | 2.50% | -1.77% | 21.77% | 7.91% | 24.07% | 65.79% | 147.29% | 273.39% | 180.83% | 255.44% | |
Cost of Revenue | 2,063,315 | 2,017,923 | 2,549,461 | 2,193,423 | 2,030,659 | 2,513,905 | 1,851,867 | 2,392,377 | 2,247,349 | 2,659,728 | 2,564,709 | 2,446,235 | 2,515,796 | 1,794,456 | 1,378,669 | 1,021,618 | 567,908 | 252,573 | 80,730 | 31,483 | 18,851 |
Gross Profit | 1,787,496 | 1,300,679 | 69,858 | 729,954 | 680,673 | 549,212 | 392,177 | 548,947 | 703,979 | 919,267 | 827,105 | 862,754 | 852,749 | 971,751 | 1,184,846 | 1,044,582 | 678,393 | 251,403 | 54,244 | 16,580 | -5,329 |
Gross Profit Margin | 46.49% | 39.19% | 2.67% | 24.97% | 25.10% | 17.93% | 17.48% | 18.66% | 23.85% | 25.69% | 24.39% | 26.07% | 25.32% | 35.13% | 46.22% | 50.56% | 54.43% | 49.88% | 40.19% | 34.50% | -39.41% |
Research and Development | 188,738 | 152,307 | 112,804 | 99,115 | 93,738 | 96,611 | 84,472 | 88,573 | 124,762 | 130,593 | 143,969 | 134,300 | 132,460 | 140,523 | 94,797 | 78,161 | 33,517 | 15,107 | 6,361 | 2,372 | 1,240 |
General and Administrative Expenses | 191,837 | 197,622 | 164,724 | 170,320 | 222,918 | 205,471 | 176,857 | 202,699 | 261,994 | 255,192 | 253,827 | 270,261 | 280,928 | 446,161 | 341,146 | 272,898 | 206,537 | 99,115 | 45,073 | 18,998 | 10,212 |
Total Operating Expenses | 417,244 | 443,413 | 350,605 | 290,487 | 357,184 | 347,997 | 352,064 | 333,915 | 387,777 | 402,603 | 402,942 | 407,329 | 421,211 | 586,684 | 435,943 | 364,967 | 240,054 | 114,222 | 51,434 | 21,370 | 11,452 |
Operating Income or Loss | 1,376,806 | 857,266 | -216,274 | 186,060 | 95,191 | 62,171 | 40,113 | 177,851 | -502,590 | 516,664 | 424,163 | 368,529 | -37,563 | -68,664 | 748,903 | 679,615 | 438,339 | 137,181 | 2,810 | -4,790 | -16,781 |
Operating Margin | 35.64% | 25.83% | -8.26% | 6.36% | 3.51% | 2.03% | 1.79% | 6.05% | -17.03% | 14.44% | 12.51% | 11.14% | -1.12% | -2.48% | 29.21% | 32.89% | 35.17% | 27.22% | 2.08% | -9.97% | -124.10% |
Interest Expense | 35,051 | 12,965 | 12,225 | 13,107 | 24,036 | 27,066 | 25,921 | 25,765 | 20,538 | 6,975 | 16,048 | 1,884 | 13,888 | 100 | 6 | 5,258 | 509 | 0 | 0 | 0 | 0 |
EBITDA | 1,739,464 | 1,212,249 | 46,777 | 699,367 | 573,814 | 103,705 | 264,725 | 341,448 | -286,794 | 987,984 | 667,797 | 691,673 | 242,602 | 178,587 | 912,683 | 821,200 | 525,785 | 161,662 | 2,810 | -1,414 | -14,837 |
Depreciation and Amortization | 381,695 | 307,994 | 269,724 | 259,900 | 232,925 | 205,300 | 134,300 | 119,500 | 230,940 | 257,825 | 245,798 | 234,370 | 262,716 | 235,231 | 156,093 | 129,628 | 60,853 | 24,481 | 10,210 | 3,376 | 1,944 |
Income Before Tax | 1,336,673 | 891,290 | 8,598 | 572,162 | 293,190 | -120,129 | 113,147 | 202,115 | -471,690 | 519,835 | 431,991 | 378,217 | -39,804 | -53,713 | 762,077 | 686,314 | 463,776 | 155,962 | 9,180 | -6,551 | -16,771 |
Income Tax Expense | 88,506 | 60,513 | 52,764 | 103,469 | -107,294 | -5,480 | 3,441 | 371,996 | 58,219 | -6,156 | 30,124 | 25,179 | 56,534 | -14,220 | 97,876 | 46,176 | 115,446 | -2,392 | 5,206 | -89 | -10 |
Net Income | 1,248,167 | 830,777 | -44,166 | 468,693 | 398,355 | -114,649 | 144,326 | -165,615 | -357,964 | 546,421 | 396,918 | 353,038 | -96,338 | -39,493 | 664,201 | 640,138 | 348,330 | 158,354 | 3,974 | -6,462 | -16,771 |
Net Income Margin | 32.44% | 25.03% | -1.69% | 16.03% | 14.69% | -3.74% | 6.43% | -5.63% | -12.13% | 15.27% | 11.70% | 10.67% | -2.86% | -1.43% | 25.91% | 30.98% | 27.95% | 31.42% | 2.94% | -13.44% | -124.03% |
EPS | 11.66 | 7.78 | -0.41 | 4.41 | 3.76 | -1.09 | 1.38 | -1.59 | -3.48 | 5.42 | 3.97 | 3.77 | -1.11 | -0.46 | 7.82 | 7.67 | 4.34 | 2.12 | 0.07 | -0.13 | -0.39 |
EPS Diluted | 11.61 | 7.74 | -0.41 | 4.38 | 3.73 | -1.09 | 1.36 | -1.59 | -3.48 | 5.37 | 3.91 | 3.70 | -1.11 | -0.46 | 7.68 | 7.53 | 4.24 | 2.03 | 0.07 | -0.13 | -0.38 |
Weighted Average Shares Out | - | 106,795 | 106,551 | 106,263 | 105,867 | 105,310 | 104,745 | 104,160 | 102,744 | 100,886 | 100,048 | 93,697 | 86,791 | 86,067 | 84,891 | 83,500 | 80,178 | 74,701 | 56,310 | 48,846 | 43,198 |
Weighted Average Shares Out Diluted | - | 107,372 | 106,551 | 106,924 | 106,686 | 105,310 | 106,113 | 104,328 | 102,866 | 101,815 | 101,643 | 95,468 | 86,860 | 86,067 | 86,491 | 85,044 | 82,124 | 77,971 | 58,255 | 48,846 | 43,918 |
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 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 1,005,130 | 1,946,994 | 1,481,269 | 1,450,654 | 1,227,002 | 1,352,741 | 1,403,562 | 2,268,534 | 1,347,155 | 1,126,826 | 1,482,054 | 1,325,072 | 901,294 | 605,619 | 765,689 | 664,499 | 716,218 | 404,264 | 308,092 | 16,721 | 3,465 |
Short Term Investments | 264,691 | 155,495 | 1,096,712 | 375,389 | 520,066 | 811,506 | 1,143,704 | 720,379 | 607,991 | 703,454 | 509,032 | 439,102 | 102,578 | 66,146 | 167,889 | 120,236 | 76,042 | 232,686 | 323 | 312 | 306 |
Cash + Short Term Investments | 1,269,821 | 2,102,489 | 2,577,981 | 1,826,043 | 1,747,068 | 2,164,247 | 2,547,266 | 2,988,913 | 1,955,146 | 1,830,280 | 1,991,086 | 1,764,174 | 1,003,872 | 671,765 | 933,578 | 784,735 | 792,260 | 636,950 | 308,415 | 17,033 | 3,771 |
Net Receivables | 904,060 | 1,407,622 | 354,991 | 454,709 | 292,456 | 658,512 | 586,448 | 433,369 | 472,217 | 612,549 | 224,892 | 657,706 | 972,279 | 843,967 | 307,019 | 226,884 | 61,703 | 54,042 | 55,481 | 1,098 | 4,393 |
Inventory | 1,502,891 | 819,899 | 621,376 | 666,299 | 567,617 | 497,096 | 444,818 | 201,210 | 425,995 | 517,313 | 630,171 | 522,682 | 533,824 | 475,867 | 200,442 | 152,821 | 121,554 | 40,204 | 16,510 | 6,917 | 3,686 |
Other Current Assets | 141,331 | 296,537 | 233,898 | 242,660 | 308,569 | 279,979 | 280,991 | 256,244 | 933,262 | 438,193 | 231,505 | 848,202 | 322,349 | 567,878 | 107,989 | 186,831 | 101,884 | 71,313 | 8,116 | 1,505 | 431 |
Total Current Assets | 3,818,103 | 4,634,809 | 3,791,421 | 3,191,243 | 3,014,535 | 3,599,834 | 3,859,523 | 3,832,772 | 3,786,620 | 3,345,586 | 3,190,466 | 3,792,764 | 2,832,324 | 2,613,261 | 1,584,460 | 1,351,271 | 1,077,401 | 802,509 | 388,522 | 26,553 | 12,281 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 5,473,790 | 4,498,753 | 3,543,144 | 2,866,880 | 2,645,681 | 2,658,126 | 2,064,851 | 1,571,645 | 1,077,743 | 1,377,877 | 1,448,697 | 1,385,084 | 1,525,382 | 1,815,958 | 1,430,789 | 988,782 | 842,622 | 430,104 | 178,868 | 73,778 | 29,277 |
Goodwill | 29,585 | 29,687 | 14,462 | 14,462 | 14,462 | 14,462 | 14,462 | 14,462 | 14,462 | 84,985 | 84,985 | 84,985 | 65,444 | 65,444 | 433,288 | 286,515 | 33,829 | 33,449 | 0 | 0 | 0 |
Intangible Assets | 56,645 | 64,511 | 31,106 | 45,509 | 56,138 | 64,543 | 74,162 | 80,227 | 87,970 | 110,002 | 119,236 | 117,416 | 3,735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 204,103 | 290,510 | 333,199 | 2,812 | 3,186 | 219,503 | 242,361 | 399,805 | 255,029 | 17,321 | 845,478 | 316,742 | 266,274 | 391,102 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 237,868 | 142,819 | 78,680 | 59,162 | 104,099 | 130,771 | 77,682 | 51,417 | 252,655 | 357,693 | 222,326 | 296,603 | 317,473 | 340,274 | 259,236 | 130,515 | 61,325 | 51,811 | 0 | 0 | 0 |
Other Non-Current Assets | 1,820,647 | 994,553 | 588,312 | 945,980 | 940,817 | 1,045,141 | 1,027,496 | 1,094,475 | 1,405,402 | 1,640,383 | 1,403,700 | 1,306,745 | 762,591 | 625,935 | 406,356 | 201,327 | 99,325 | 53,439 | 11,120 | 1,553 | 207 |
Total Non-Current Assets | 7,618,535 | 5,730,323 | 4,459,807 | 4,222,503 | 4,094,396 | 3,915,855 | 3,261,839 | 3,031,729 | 3,080,593 | 3,970,745 | 3,533,973 | 3,090,738 | 3,516,368 | 3,164,353 | 2,795,943 | 1,998,241 | 1,037,101 | 568,803 | 189,988 | 75,331 | 29,484 |
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 | 11,436,638 | 10,365,132 | 8,251,228 | 7,413,746 | 7,108,931 | 7,515,689 | 7,121,362 | 6,864,501 | 6,867,213 | 7,316,331 | 6,724,439 | 6,883,502 | 6,348,692 | 5,777,614 | 4,380,403 | 3,349,512 | 2,114,502 | 1,371,312 | 578,510 | 101,884 | 41,765 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 265,320 | 207,178 | 341,409 | 193,374 | 183,349 | 218,081 | 233,287 | 120,220 | 148,730 | 337,668 | 214,656 | 261,333 | 350,230 | 176,448 | 82,312 | 75,744 | 46,251 | 26,441 | 32,083 | 4,599 | 439 |
Short Term Debt | 221,574 | 106,596 | 9,193 | 16,677 | 55,546 | 28,612 | 5,570 | 13,075 | 27,966 | 38,090 | -71,975 | 60,543 | 64,575 | 44,505 | 26,587 | 28,559 | 34,951 | 39,309 | 19,650 | 20,142 | 0 |
Tax Payables | 127,168 | 48,915 | 29,397 | 4,543 | 14,571 | 17,010 | 20,885 | 19,581 | 5,288 | 1,330 | 1,727 | 6,707 | 5,474 | 9,541 | 16,831 | 8,740 | 99,938 | 0 | 0 | 0 | 0 |
Deferred Revenue | 645,050 | 413,579 | 263,215 | 201,868 | 188,813 | 323,217 | 129,755 | 81,816 | 115,623 | 87,942 | 195,346 | 118,959 | 2,056 | 416,200 | 261,102 | 195,422 | 140,899 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 523,053 | 529,890 | 394,834 | 310,416 | 405,119 | 731,288 | 455,960 | 415,584 | 725,897 | 477,813 | 515,570 | 1,140,519 | 681,265 | 701,305 | 329,229 | 250,757 | 200,637 | 120,728 | 340 | 9,172 | 4,914 |
Total Current Liabilities | 1,782,165 | 1,306,158 | 1,038,048 | 726,878 | 847,398 | 1,318,208 | 845,457 | 650,276 | 899,707 | 960,800 | 1,001,096 | 1,588,061 | 1,101,374 | 973,724 | 469,677 | 394,927 | 381,777 | 186,478 | 52,073 | 33,913 | 5,353 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 472,569 | 517,793 | 224,938 | 381,917 | 426,725 | 566,702 | 461,221 | 380,465 | 187,001 | 251,325 | 163,445 | 162,780 | 500,223 | 619,143 | 210,804 | 146,399 | 163,519 | 68,856 | 61,047 | 28,581 | 13,700 |
Deferred Revenue | 1,320,331 | 1,591,604 | 944,725 | 95,943 | 44,919 | 71,438 | 48,014 | 63,257 | 0 | 0 | 0 | 0 | 47,623 | 0 | 0 | 0 | -61,325 | -51,811 | 0 | 0 | 0 |
Deferred Tax | 52,937 | 42,771 | 28,929 | 27,699 | 23,671 | 66,323 | 86,428 | 103,352 | 0 | 0 | 0 | 0 | 801,730 | 0 | 0 | 0 | 61,325 | 51,811 | 0 | 0 | 0 |
Other Non-Current Liabilities | 214,988 | 219,337 | 178,533 | 221,758 | 245,290 | 462,574 | 554,267 | 671,806 | 511,137 | 555,719 | 532,411 | 629,544 | 1,141,569 | 540,884 | 244,977 | 155,399 | 56,164 | 18,711 | 53,950 | 26,261 | 71 |
Total Non-Current Liabilities | 2,060,825 | 2,371,505 | 1,377,125 | 727,317 | 740,605 | 1,100,714 | 1,063,502 | 1,115,528 | 754,819 | 807,044 | 695,856 | 792,324 | 1,641,792 | 1,160,027 | 455,781 | 301,798 | 219,683 | 87,567 | 114,997 | 54,842 | 13,771 |
Total Liabilities | 3,842,990 | 3,677,663 | 2,415,173 | 1,454,195 | 1,588,003 | 2,418,922 | 1,908,959 | 1,765,804 | 1,654,526 | 1,767,844 | 1,696,952 | 2,380,385 | 2,743,166 | 2,133,751 | 925,458 | 696,725 | 601,460 | 274,045 | 167,070 | 88,755 | 19,124 |
Common Stock | 107 | 107 | 107 | 106 | 106 | 105 | 105 | 104 | 104 | 102 | 100 | 100 | 87 | 86 | 86 | 85 | 82 | 79 | 72 | 0 | 0 |
Retained Earnings | 4,869,994 | 3,971,066 | 3,140,289 | 3,184,455 | 2,715,762 | 2,326,620 | 2,441,553 | 2,297,227 | 2,463,279 | 2,790,110 | 2,279,689 | 1,882,771 | 1,529,733 | 1,626,071 | 1,665,564 | 1,001,363 | 361,225 | 12,895 | -145,403 | -149,377 | -142,915 |
Accumulated Other Comprehensive Income/Loss | -168,860 | -174,131 | -191,817 | -96,362 | -61,726 | -79,334 | -54,466 | 2,259 | -9,907 | 15,480 | 50,140 | -25,776 | 10,179 | -5,037 | -27,243 | -9,596 | -24,421 | 4,518 | 1,022 | 162,506 | 165,556 |
Total Stockholders Equity | 7,593,648 | 6,687,469 | 5,836,055 | 5,959,551 | 5,520,928 | 5,096,767 | 5,212,403 | 5,098,697 | 5,212,687 | 5,548,487 | 5,027,487 | 4,503,117 | 3,605,526 | 3,643,863 | 3,454,945 | 2,652,787 | 1,513,042 | 1,097,267 | 411,440 | 13,129 | 22,641 |
Total Investments | 264,691 | 155,495 | 1,096,712 | 375,389 | 520,066 | 814,318 | 1,146,890 | 939,882 | 850,352 | 1,103,259 | 764,061 | 456,423 | 102,578 | 382,888 | 434,163 | 511,338 | 76,042 | 232,686 | 323 | 312 | 306 |
Total Debt | 694,143 | 624,389 | 193,542 | 239,901 | 279,231 | 471,697 | 466,791 | 393,540 | 188,388 | 289,415 | 216,921 | 223,323 | 562,572 | 663,648 | 237,391 | 174,958 | 198,470 | 108,165 | 80,697 | 48,723 | 13,700 |
Net Debt | -310,987 | -1,322,605 | -1,287,727 | -1,210,753 | -947,771 | -881,044 | -936,771 | -1,874,994 | -1,158,767 | -837,411 | -1,265,133 | -1,101,749 | -338,722 | 58,029 | -528,298 | -489,541 | -517,748 | -296,099 | -227,395 | 32,002 | 10,235 |
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 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,248,167 | 830,777 | -44,166 | 468,693 | 398,355 | -114,933 | 144,326 | -165,615 | -357,964 | 546,421 | 396,918 | 353,038 | -96,338 | -39,493 | 664,201 | 640,138 | 348,330 | 158,354 | 3,974 | -6,462 | -16,771 |
Depreciation & Amortization | 384,886 | 307,994 | 269,724 | 259,900 | 232,925 | 205,475 | 130,736 | 115,313 | 230,940 | 257,825 | 245,798 | 234,370 | 262,716 | 235,231 | 156,093 | 129,628 | 60,853 | 24,481 | 10,210 | 3,376 | 1,944 |
Deferred Income Tax | -100,103 | -60,813 | -12,799 | 49,847 | 36,013 | -59,917 | -10,112 | 173,368 | 123,864 | -17,534 | 14,068 | -20,878 | 14,588 | -155,505 | -58,040 | -35,043 | -12,974 | -55,881 | 0 | 0 | 0 |
Stock Based Compensation | 32,997 | 34,219 | 28,656 | 20,902 | 29,267 | 37,429 | 34,154 | 35,121 | 28,712 | 44,899 | 43,810 | 55,079 | 36,971 | 114,428 | 30,255 | 88,744 | -28,661 | 0 | 0 | 0 | 0 |
Change in Working Capital | -620,525 | -526,664 | 998,638 | -336,705 | -562,452 | 225,279 | -326,343 | 1,166,086 | -481,556 | -1,165,463 | -9,168 | 186,537 | 203,668 | -536,760 | -92,185 | -144,250 | 33,196 | 69,873 | -27,410 | 3,212 | -1,786 |
Accounts Receivable | -47,141 | -304,183 | 118,724 | -222,197 | -196,340 | 301,108 | -116,388 | 85,760 | 92,747 | -340,292 | 122,360 | 255,438 | -21,683 | -529,809 | -91,773 | -122,185 | 0 | 0 | 0 | 0 | 0 |
Inventory | -391,752 | -205,106 | 16,693 | -136,365 | -145,396 | -83,528 | -257,229 | 212,758 | 95,785 | 113,537 | -99,870 | 15,394 | -75,626 | -348,151 | -69,680 | -52,058 | -84,762 | -19,832 | -9,742 | -2,861 | -2,124 |
Accounts Payable | -358,931 | 79,328 | 5,569 | 34,919 | -43,285 | -336 | 96,443 | -47,191 | -191,642 | 143,872 | -52,339 | -93,259 | 174,319 | 94,674 | 126,174 | 83,763 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 177,299 | -96,703 | 857,652 | -13,062 | -177,431 | 8,035 | -49,169 | 914,759 | -478,446 | -1,082,580 | 20,681 | 8,964 | 126,658 | 246,526 | -56,906 | -53,770 | 117,958 | 89,705 | -17,668 | 6,073 | 338 |
Other Non-Cash Items | 499,562 | 16,747 | -366,684 | -225,078 | -96,988 | -119,132 | -299,570 | 16,404 | 662,757 | -27,067 | -10,437 | 47,980 | 340,604 | 348,636 | 5,168 | -4,024 | 62,323 | 8,803 | 12,650 | 4,914 | 1,428 |
Net Cash Provided by Operating Activities | 968,112 | 602,260 | 873,369 | 237,559 | 37,120 | 174,201 | -326,809 | 1,340,677 | 206,753 | -360,919 | 680,989 | 856,126 | 762,209 | -33,463 | 705,492 | 675,193 | 463,067 | 205,951 | -576 | 5,040 | -15,185 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -1,559,449 | -1,386,775 | -903,605 | -540,291 | -416,635 | -668,717 | -739,838 | -514,357 | -229,452 | -166,438 | -257,549 | -282,576 | -379,228 | -731,814 | -588,914 | -279,941 | -459,271 | -242,371 | -153,150 | -42,481 | -7,733 |
Acquisitions Net | 7,680 | -28,059 | 442,302 | 300,499 | 0 | 0 | 247,595 | 720 | 281,230 | -27,475 | -29,273 | -48,650 | -2,437 | -21,105 | -267,900 | 318 | 0 | -5,500 | 0 | 0 | 0 |
Purchases of Investments | -2,407,098 | -3,612,801 | -3,375,008 | -2,147,136 | -901,924 | -1,177,336 | -1,369,036 | -580,971 | -422,609 | -556,479 | -305,396 | -435,015 | -109,867 | -393,989 | -505,134 | -711,143 | -334,818 | -1,081,154 | -40 | -84 | -57 |
Sales/Maturities of Investments | 2,465,448 | 4,563,890 | 2,646,787 | 2,294,595 | 1,192,832 | 1,486,631 | 1,135,984 | 466,309 | 525,515 | 353,359 | 227,900 | 93,984 | 108,663 | 492,613 | 618,562 | 290,328 | 526,212 | 787,783 | 0 | 0 | 0 |
Other Investing Activities | -21,663 | -9,046 | -3,050 | -6,707 | -5,500 | -2,876 | 42,581 | 1,497 | -10,164 | 284,893 | -147,561 | 135,151 | -863 | -22,162 | 1,301 | -1,252 | -40,564 | -6,008 | -6,804 | -1,267 | 0 |
Net Cash Used for Investing Activities | -1,515,082 | -472,791 | -1,192,574 | -99,040 | -131,227 | -362,298 | -682,714 | -626,802 | 144,520 | -112,140 | -511,879 | -537,106 | -383,732 | -676,457 | -742,085 | -701,690 | -308,441 | -547,250 | -159,994 | -43,832 | -7,790 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 82,602 | 367,983 | 321,484 | 56,539 | -68,665 | 90,033 | 271,988 | 234,362 | -110,551 | 151,165 | 5,500 | -334,954 | -108,842 | 436,312 | 72,121 | -33,485 | 97,196 | 14,611 | 103,495 | 35,000 | 5,000 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 428,190 | 0 | 0 | 0 | 0 | 16,036 | 376,142 | 302,750 | 15,000 | 0 |
Common Stock Repurchased | -30 | -31,130 | -12,092 | -15,989 | -13,118 | -16,089 | -11,175 | -5,137 | -20,407 | -18,189 | -23,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -27,742 | -31,130 | -12,092 | -15,989 | -804 | -15,090 | -16,760 | -42,317 | -5,435 | -14,062 | 1,859 | 7,928 | 19,733 | 134,906 | 78,330 | 11,464 | 64,317 | 39,668 | 45,305 | 1,663 | 17,900 |
Net Cash Used Provided by Financing Activities | 54,860 | 336,853 | 309,392 | 40,550 | -82,587 | 74,943 | 255,228 | 192,045 | -136,393 | 137,103 | 7,359 | 101,164 | -89,109 | 571,218 | 150,451 | -22,021 | 177,549 | 430,421 | 451,550 | 51,663 | 22,900 |
Effect of Forex Changes on Cash | 3,335 | 5,285 | 47,438 | 3,174 | 3,778 | -2,959 | -13,558 | 8,866 | -6,306 | -19,272 | -19,487 | 3,594 | 6,307 | -21,368 | -12,668 | -3,201 | -20,221 | 7,050 | 391 | 385 | -187 |
Net Change in Cash | -478,962 | 471,607 | 37,625 | 182,243 | -172,916 | -116,113 | -767,853 | 914,786 | 208,574 | -355,228 | 156,982 | 423,778 | 295,675 | -160,070 | 101,190 | -51,719 | 311,954 | 96,172 | 291,371 | 13,256 | -262 |
Cash at End of Period | 6,388,044 | 1,965,069 | 1,493,462 | 1,455,837 | 1,273,594 | 1,446,510 | 1,562,623 | 2,330,476 | 1,415,690 | 1,126,826 | 1,482,054 | 1,325,072 | 901,294 | 605,619 | 765,689 | 664,499 | 716,218 | 404,264 | 308,092 | 16,721 | 3,465 |
Cash at Start of Period | 6,867,006 | 1,493,462 | 1,455,837 | 1,273,594 | 1,446,510 | 1,562,623 | 2,330,476 | 1,415,690 | 1,207,116 | 1,482,054 | 1,325,072 | 901,294 | 605,619 | 765,689 | 664,499 | 716,218 | 404,264 | 308,092 | 16,721 | 3,465 | 3,727 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 968,112 | 602,260 | 873,369 | 237,559 | 37,120 | 174,201 | -326,809 | 1,340,677 | 206,753 | -360,919 | 680,989 | 856,126 | 762,209 | -33,463 | 705,492 | 675,193 | 463,067 | 205,951 | -576 | 5,040 | -15,185 |
Capital Expenditure | -1,559,449 | -1,386,775 | -903,605 | -540,291 | -416,635 | -668,717 | -739,838 | -514,357 | -229,452 | -166,438 | -257,549 | -282,576 | -379,228 | -731,814 | -588,914 | -279,941 | -459,271 | -242,371 | -153,150 | -42,481 | -7,733 |
Free Cash Flow | -591,337 | -784,515 | -30,236 | -302,732 | -379,515 | -494,516 | -1,066,647 | 826,320 | -22,699 | -527,357 | 423,440 | 573,550 | 382,981 | -765,277 | 116,578 | 395,252 | 3,796 | -36,420 | -153,726 | -37,441 | -22,918 |