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 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 10,024,319 | 9,654,419 | 8,975,515 | 8,523,762 | 7,423,558 | 4,911,892 | 3,366,366 | 3,975,163 | 3,370,976 | 2,898,150 | 2,773,718 | 2,554,236 | 2,375,923 | 2,203,847 | 1,859,802 | 1,642,468 | 1,462,306 | 1,274,229 | 1,061,523 | 908,056 | 784,331 |
Revenue Growth | - | 7.56% | 5.30% | 14.82% | 51.13% | 45.91% | -15.32% | 17.92% | 16.31% | 4.49% | 8.59% | 7.50% | 7.81% | 18.50% | 13.23% | 12.32% | 14.76% | 20.04% | 16.90% | 15.77% | |
Cost of Revenue | 3,730,103 | 3,727,521 | 3,778,617 | 3,773,725 | 3,650,727 | 2,073,803 | 1,095,014 | 1,928,037 | 1,603,532 | 1,147,639 | 1,022,107 | 952,225 | 862,075 | 784,756 | 665,017 | 584,609 | 504,855 | 475,612 | 414,837 | 358,020 | 337,272 |
Gross Profit | 6,294,216 | 5,926,898 | 5,196,898 | 4,750,037 | 3,772,831 | 2,838,089 | 2,271,352 | 2,047,126 | 1,767,444 | 1,750,511 | 1,751,611 | 1,602,011 | 1,513,848 | 1,419,091 | 1,194,785 | 1,057,859 | 957,451 | 798,617 | 646,686 | 550,036 | 447,059 |
Gross Profit Margin | 62.76% | 61.39% | 57.90% | 55.73% | 50.82% | 57.78% | 67.47% | 51.50% | 52.43% | 60.40% | 63.15% | 62.72% | 63.72% | 64.39% | 64.24% | 64.41% | 65.48% | 62.67% | 60.92% | 60.57% | 57.00% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 31,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 4,195,895 | 4,073,768 | 3,524,578 | 3,391,161 | 2,878,878 | 2,046,672 | 1,534,297 | 1,488,258 | 1,411,096 | 1,325,567 | 1,295,014 | 1,196,512 | 1,119,860 | 1,027,304 | 863,191 | 734,580 | 664,905 | 545,941 | 425,509 | 347,070 | 283,232 |
Total Operating Expenses | 4,195,895 | 4,210,512 | 3,524,578 | 3,391,161 | 2,878,878 | 2,046,672 | 1,534,297 | 1,488,258 | 1,411,096 | 1,325,567 | 1,295,014 | 1,196,512 | 1,156,635 | 1,111,742 | 863,191 | 734,580 | 664,905 | 545,941 | 425,509 | 347,070 | 283,232 |
Operating Income or Loss | 2,100,672 | 1,716,386 | 640,151 | 1,358,876 | 893,953 | 791,417 | 737,055 | 558,868 | 356,348 | 424,944 | 456,597 | 405,499 | 357,213 | 307,349 | 331,594 | 323,279 | 292,546 | 251,359 | 218,089 | 201,088 | 160,101 |
Operating Margin | 20.92% | 17.78% | 7.13% | 15.94% | 12.04% | 16.11% | 21.89% | 14.06% | 10.57% | 14.66% | 16.46% | 15.88% | 15.03% | 13.95% | 17.83% | 19.68% | 20.01% | 19.73% | 20.54% | 22.14% | 20.41% |
Interest Expense | 649,682 | 660,150 | 449,433 | 333,651 | 343,548 | 304,905 | 195,619 | 174,847 | 0 | 69,316 | 44,436 | 41,812 | 33,282 | 16,848 | 18,161 | 17,519 | 7,282 | 8,166 | 0 | 0 | 0 |
EBITDA | 4,187,167 | 3,738,603 | 2,427,684 | 3,233,589 | 2,508,393 | 1,764,994 | 1,315,968 | 1,010,019 | 748,136 | 618,109 | 594,102 | 541,231 | 479,354 | 416,394 | 424,605 | 396,575 | 234,980 | 313,603 | 275,160 | 249,153 | 207,601 |
Depreciation and Amortization | 1,993,982 | 1,776,692 | 1,775,256 | 1,895,487 | 1,791,179 | 944,421 | 522,813 | 451,151 | 345,008 | 187,881 | 137,505 | 122,069 | 111,788 | 99,099 | 82,237 | 68,667 | 66,288 | 44,034 | 40,365 | 40,489 | 45,306 |
Income Before Tax | 1,517,729 | 1,169,947 | 224,322 | 1,044,545 | 593,956 | 517,925 | 562,155 | 392,683 | 256,972 | 360,912 | 417,110 | 377,350 | 334,284 | 300,447 | 324,207 | 310,389 | 292,269 | 261,403 | 226,331 | 201,520 | 153,917 |
Income Tax Expense | 163,866 | 209,020 | 166,694 | 169,034 | 77,153 | 62,190 | 77,488 | -101,387 | 36,267 | 70,695 | 107,995 | 107,398 | 95,571 | 82,881 | 95,076 | 87,379 | 85,252 | 90,588 | 73,436 | 67,522 | 53,351 |
Net Income | 1,364,489 | 986,233 | 111,493 | 965,460 | 584,520 | 430,613 | 452,053 | 468,425 | 201,753 | 271,666 | 278,040 | 245,286 | 216,125 | 188,161 | 209,238 | 203,317 | 37,217 | 162,754 | 142,985 | 125,524 | 92,896 |
Net Income Margin | 11.63% | 10.22% | 1.24% | 11.33% | 7.87% | 8.77% | 13.43% | 11.78% | 5.99% | 9.37% | 10.02% | 9.60% | 9.10% | 8.54% | 11.25% | 12.38% | 2.55% | 12.77% | 13.47% | 13.82% | 11.84% |
EPS | 5.32 | 3.77 | 0.41 | 3.30 | 1.95 | 2.17 | 2.85 | 3.03 | 1.38 | 2.05 | 2.07 | 1.70 | 1.39 | 1.20 | 1.31 | 1.25 | 0.23 | 1.02 | 0.89 | 0.80 | 0.30 |
EPS Diluted | 5.31 | 3.77 | 0.40 | 3.29 | 1.95 | 2.16 | 2.84 | 3.01 | 1.37 | 2.04 | 2.06 | 1.69 | 1.38 | 1.19 | 1.30 | 1.24 | 0.23 | 1.00 | 0.88 | 0.77 | 0.29 |
Weighted Average Shares Out | - | 261,600 | 275,191 | 292,655 | 299,222 | 198,298 | 158,672 | 154,652 | 146,030 | 132,284 | 134,072 | 144,238 | 155,534 | 157,658 | 159,674 | 162,150 | 160,320 | 159,036 | 160,657 | 157,892 | 153,368 |
Weighted Average Shares Out Diluted | - | 261,698 | 275,576 | 293,669 | 300,516 | 199,134 | 159,271 | 155,528 | 146,939 | 133,167 | 134,922 | 145,376 | 156,454 | 158,862 | 160,956 | 164,240 | 162,098 | 161,958 | 163,411 | 164,084 | 158,626 |
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 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 2,941,940 | 2,088,887 | 1,997,566 | 1,979,308 | 1,945,868 | 1,678,273 | 1,210,878 | 1,335,855 | 1,162,779 | 1,044,728 | 650,739 | 581,872 | 680,470 | 781,275 | 1,354,285 | 769,946 | 426,935 | 456,060 | 308,872 | 218,475 | 48,979 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 472 | 3,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 2,941,940 | 2,088,887 | 1,997,566 | 1,979,308 | 1,945,868 | 1,678,273 | 1,210,878 | 1,335,855 | 1,162,779 | 1,044,728 | 650,739 | 581,872 | 680,470 | 781,275 | 1,354,285 | 769,946 | 426,935 | 456,060 | 308,872 | 218,475 | 48,979 |
Net Receivables | 1,150,840 | 1,120,078 | 998,332 | 946,247 | 794,172 | 895,232 | 348,400 | 301,887 | 1,821,886 | 288,411 | 202,938 | 215,383 | 190,591 | 182,962 | 167,454 | 132,481 | 130,113 | 101,533 | 79,812 | 108,050 | 55,869 |
Inventory | 0 | 0 | 138,815 | 4,779 | 0 | -472 | -3,200 | 0 | 0 | 0 | 5,228 | 6,636 | 11,057 | 9,864 | 7,640 | 9,740 | 5,914 | 3,821 | 3,435 | 3,300 | 2,625 |
Other Current Assets | 3,808,302 | 4,864,794 | 3,831,149 | 1,785,430 | 1,852,320 | 1,792,943 | 1,816,930 | 2,665,837 | 1,669,995 | 1,518,174 | 2,431,010 | 839,553 | 332,374 | 273,609 | 318,596 | 56,097 | 38,901 | 55,996 | 52,310 | 18,581 | 82,517 |
Total Current Assets | 7,901,082 | 8,073,759 | 6,314,148 | 4,710,985 | 4,592,360 | 4,366,448 | 3,376,208 | 4,303,579 | 3,116,006 | 2,851,313 | 3,289,915 | 1,643,444 | 1,214,492 | 1,248,739 | 1,847,975 | 968,264 | 595,188 | 617,410 | 444,429 | 348,406 | 189,990 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,334,574 | 2,190,005 | 1,838,809 | 1,687,586 | 1,578,532 | 1,382,802 | 653,542 | 588,348 | 526,370 | 493,678 | 374,143 | 369,753 | 348,064 | 305,848 | 256,301 | 183,938 | 176,226 | 141,415 | 118,495 | 107,977 | 104,173 |
Goodwill | 26,959,567 | 26,743,523 | 23,320,736 | 24,813,274 | 23,871,451 | 23,759,740 | 6,341,355 | 5,703,992 | 4,807,594 | 4,829,405 | 1,491,833 | 1,337,285 | 1,044,222 | 724,687 | 779,637 | 569,090 | 625,120 | 497,136 | 451,244 | 387,280 | 0 |
Intangible Assets | 9,318,535 | 10,168,046 | 9,658,374 | 11,633,709 | 12,015,883 | 13,154,655 | 2,488,618 | 2,181,707 | 2,085,292 | 2,264,708 | 560,136 | 535,173 | 400,848 | 290,188 | 341,500 | 205,110 | 258,094 | 175,636 | 175,620 | 167,182 | 547,750 |
Long Term Investments | 790,792 | 713,123 | 957,200 | 0 | 0 | 0 | 8,256 | 9,202 | 2,147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 80,714 | 111,712 | 37,907 | 12,117 | 7,627 | 6,292 | 8,128 | 13,146 | 15,789 | 22,719 | 30,428 | 101,928 | 95,178 | 97,235 | 104,140 | 90,470 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 2,600,581 | 2,570,018 | 2,681,840 | 2,422,042 | 2,135,692 | 1,810,225 | 354,667 | 198,095 | 111,152 | 48,129 | 32,846 | 31,067 | 22,252 | 21,446 | 20,978 | 227,564 | 22,193 | 14,310 | 10,841 | 7,833 | 11,592 |
Total Non-Current Assets | 42,084,763 | 42,496,427 | 38,494,866 | 40,568,728 | 39,609,185 | 40,113,714 | 9,854,566 | 8,694,490 | 7,548,344 | 7,658,639 | 2,489,386 | 2,375,206 | 1,910,564 | 1,439,404 | 1,502,556 | 1,071,062 | 1,081,633 | 828,497 | 756,200 | 670,272 | 663,515 |
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 | 49,985,845 | 50,570,186 | 44,809,014 | 45,279,713 | 44,201,545 | 44,480,162 | 13,230,774 | 12,998,069 | 10,664,350 | 10,509,952 | 5,779,301 | 4,018,650 | 3,125,056 | 2,688,143 | 3,350,531 | 2,039,326 | 1,676,821 | 1,445,907 | 1,200,629 | 1,018,678 | 853,505 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 2,489,278 | 290,437 | 229,436 | 262,014 | 128,721 | 148,084 | 76,229 | 47,391 | 28,178 | 25,195 | 22,836 | 13,076 | 18,497 | 11,817 | 20,053 | 15,426 | 180,043 | 147,519 | 42,287 | 69,153 | 58,756 |
Short Term Debt | 2,340,915 | 1,683,525 | 1,996,649 | 695,038 | 1,291,091 | 587,186 | 815,561 | 735,474 | 569,857 | 513,978 | 654,413 | 457,805 | 259,796 | 291,811 | 356,547 | 227,356 | 39,567 | 1,527 | 0 | 746 | 61,648 |
Tax Payables | 0 | 199,426 | 104,147 | 120,141 | 13,517 | 56,426 | 51,108 | 35,405 | 16,810 | 0 | 14,228 | 12,390 | 18,870 | 12,283 | 7,674 | 6,430 | 9,633 | 11,975 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 994,481 | 1,003,635 | 863,801 | 585,780 | 601,535 | 498,114 | 69,437 | 274,148 | 50,572 | 289,420 | 263,263 | 316,779 | 229,199 | 164,579 | 9,633 | 11,975 | 0 | 0 | 0 |
Other Current Liabilities | 3,698,684 | 5,952,341 | 4,568,459 | 3,385,821 | 3,115,762 | 2,787,650 | 2,325,722 | 2,997,320 | 2,167,674 | 1,617,386 | 2,323,711 | 728,347 | 406,951 | 521,374 | 1,060,090 | 423,259 | 106,934 | 56,731 | 100,590 | 79,756 | 62,399 |
Total Current Liabilities | 8,528,877 | 8,125,729 | 6,898,691 | 4,463,014 | 4,549,091 | 3,579,346 | 3,268,620 | 3,815,590 | 2,851,956 | 2,430,707 | 3,015,188 | 1,211,618 | 704,114 | 837,285 | 1,444,364 | 672,471 | 336,177 | 217,752 | 142,877 | 149,655 | 182,803 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 15,215,847 | 15,692,297 | 12,289,248 | 11,414,809 | 8,466,407 | 9,090,364 | 5,015,168 | 4,559,408 | 4,260,837 | 4,379,744 | 1,678,283 | 1,376,002 | 891,134 | 236,565 | 268,217 | 272,965 | 167,610 | 0 | 0 | 0 | 746 |
Deferred Revenue | 0 | 0 | 4,478 | 44,502 | 52,944 | 35,272 | 8,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 1,948,610 | 2,242,105 | 2,428,412 | 2,793,427 | 2,948,390 | 3,145,641 | 585,025 | 436,879 | 676,472 | 744,862 | 202,855 | 209,099 | 170,723 | 106,644 | 116,432 | 88,265 | 76,405 | 75,001 | 70,768 | 68,791 | 58,871 |
Other Non-Current Liabilities | 672,902 | 722,540 | 652,453 | 739,046 | 750,613 | 609,822 | 175,618 | 220,961 | 95,743 | 77,235 | 19,422 | 89,132 | 72,478 | 62,306 | 49,843 | 31,436 | 418,386 | 26,336 | 14,275 | 17,013 | 16,395 |
Total Non-Current Liabilities | 17,837,359 | 18,656,942 | 15,370,113 | 14,947,282 | 12,165,410 | 12,845,827 | 5,775,811 | 5,217,248 | 5,033,052 | 5,201,841 | 1,900,560 | 1,674,233 | 1,134,335 | 405,515 | 434,492 | 392,666 | 662,401 | 101,337 | 85,043 | 85,804 | 76,012 |
Total Liabilities | 26,366,236 | 26,782,671 | 22,268,804 | 19,410,296 | 16,714,501 | 16,425,173 | 9,044,431 | 9,032,838 | 7,885,008 | 7,632,548 | 4,915,748 | 2,885,851 | 1,838,449 | 1,242,800 | 1,878,856 | 1,065,137 | 998,578 | 319,089 | 227,920 | 235,459 | 258,815 |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | 4,269,896 | 3,457,182 | 2,731,380 | 2,982,122 | 2,570,874 | 2,333,011 | 2,066,415 | 1,597,897 | 1,137,230 | 1,015,811 | 795,226 | 815,980 | 958,751 | 843,456 | 685,624 | 544,772 | 273,090 | 621,875 | 466,417 | 329,874 | 210,686 |
Accumulated Other Comprehensive Income/Loss | -269,338 | -258,925 | -405,969 | -234,182 | -202,273 | -310,571 | -310,175 | -183,144 | -322,717 | -246,050 | -185,992 | -1,776 | -15,062 | -30,000 | 79,320 | -44,255 | -10,901 | 124,202 | 61,193 | 50,983 | 20,233 |
Total Stockholders Equity | 22,811,393 | 22,999,210 | 22,303,506 | 25,628,201 | 27,332,370 | 27,855,747 | 3,991,407 | 3,794,527 | 2,630,791 | 2,746,476 | 757,976 | 997,227 | 1,146,085 | 1,172,184 | 1,184,535 | 861,264 | 667,430 | 1,126,818 | 957,776 | 770,223 | 578,350 |
Total Investments | 790,792 | 713,123 | 957,200 | 0 | 0 | 472 | 11,456 | 9,202 | 2,147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 17,556,762 | 17,375,822 | 14,285,897 | 12,081,070 | 9,756,168 | 9,677,550 | 5,830,729 | 5,294,882 | 4,830,684 | 4,893,722 | 2,332,696 | 1,833,807 | 1,150,930 | 528,376 | 624,764 | 500,321 | 207,177 | 1,527 | 0 | 746 | 68,088 |
Net Debt | 14,614,822 | 15,286,935 | 12,288,331 | 10,101,762 | 7,810,300 | 7,999,277 | 4,619,851 | 3,959,027 | 3,667,905 | 3,848,994 | 1,681,957 | 1,251,935 | 470,460 | -252,899 | -729,521 | -269,625 | -219,758 | -454,533 | -308,872 | -217,729 | 19,109 |
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 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 | 2010-05-31 | 2009-05-31 | 2008-05-31 | 2007-05-31 | 2006-05-31 | 2005-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,394,033 | 1,028,823 | 143,313 | 987,864 | 605,100 | 469,276 | 484,667 | 494,070 | 201,753 | 290,217 | 309,115 | 269,952 | 238,713 | 217,566 | 228,758 | 219,109 | 74,178 | 162,754 | 142,985 | 125,524 | 92,896 |
Depreciation & Amortization | 1,889,450 | 1,776,692 | 1,662,455 | 1,691,384 | 1,614,440 | 878,335 | 522,813 | 451,151 | 345,008 | 187,881 | 137,505 | 122,069 | 111,788 | 99,099 | 82,237 | 68,667 | 66,288 | 44,034 | 40,365 | 40,489 | 45,306 |
Deferred Income Tax | -343,859 | -499,974 | -315,495 | -189,050 | -166,224 | -108,309 | -1,451 | -250,670 | -43,184 | -18,162 | 81,079 | -1,799 | 33,112 | -19,498 | 19,154 | 2,722 | 5,457 | -1,151 | -2,211 | 777 | 9,002 |
Stock Based Compensation | 170,030 | 208,994 | 163,261 | 180,779 | 148,792 | 89,634 | 57,826 | 39,095 | 32,069 | 30,809 | 21,056 | 29,793 | 18,427 | 16,391 | 15,885 | 18,072 | 14,570 | 13,826 | 0 | 0 | 0 |
Change in Working Capital | 176,369 | -663,263 | -738,444 | -168,183 | -89,447 | -155,974 | -44,526 | -358,869 | 47,508 | 57,797 | -141,633 | -245,007 | -178,275 | -506,675 | 346,737 | 105,413 | 45,183 | 18,306 | -38,804 | 30,861 | 47,289 |
Accounts Receivable | -66,361 | -78,647 | -111,974 | -165,543 | 55,986 | -115,528 | -33,386 | -14,096 | 6,256 | -14,542 | 1,248 | -18,539 | -5,458 | -16,422 | -34,723 | -11,689 | -25,077 | -23,957 | 0 | 0 | 0 |
Inventory | 266,923 | -289,826 | 17,157 | -132,785 | 320 | 95,091 | 0 | 0 | 0 | 0 | 127 | 4,793 | -1,187 | -2,394 | 1,979 | -4,727 | -1,653 | -623 | -167 | -520 | 209 |
Accounts Payable | -40,517 | 51,108 | -17,157 | 132,785 | -320 | -95,091 | 66,182 | 146,327 | 65,427 | 0 | -72,802 | 9,224 | -39,374 | 85,875 | 89,230 | -13,026 | 8,146 | 4,575 | 0 | 0 | 0 |
Other Working Capital | 16,324 | -345,898 | -626,470 | -2,640 | -145,433 | -40,446 | -11,140 | -344,773 | -24,175 | 72,339 | -70,206 | -240,485 | -132,256 | -573,734 | 290,251 | 121,829 | 71,913 | 42,886 | -38,637 | 31,381 | 47,080 |
Other Non-Cash Items | 2,528,571 | 397,469 | 1,328,950 | 278,031 | 201,489 | 218,316 | 86,753 | 137,611 | 725,941 | 44,348 | 22,755 | 19,090 | 16,781 | 19,642 | 17,001 | 51,778 | 177,295 | 34,645 | 48,797 | 37,122 | 35,066 |
Net Cash Provided by Operating Activities | 3,536,706 | 2,248,741 | 2,244,040 | 2,780,825 | 2,314,150 | 1,391,278 | 1,106,082 | 512,388 | 658,693 | 592,890 | 429,877 | 194,098 | 240,546 | -173,475 | 709,772 | 465,761 | 382,971 | 272,414 | 191,132 | 234,773 | 229,559 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -648,260 | -658,142 | -615,652 | -493,216 | -436,236 | -307,868 | -213,290 | -181,905 | -138,886 | -91,591 | -92,550 | -81,411 | -98,590 | -109,876 | -98,537 | -56,054 | -40,940 | -44,974 | -35,374 | -25,038 | -34,305 |
Acquisitions Net | -497,146 | -3,746,543 | -95,427 | -1,811,432 | -160,801 | -644,622 | -1,259,692 | -562,688 | -1,810,663 | -2,034,406 | -355,971 | -426,524 | -434,016 | -44,274 | -170,545 | 30,718 | -525,205 | -18,247 | -81,261 | -4,917 | -30,773 |
Purchases of Investments | 0 | 0 | 615,652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 60,211 | 42,135 | 33,046 | 0 | 0 | 0 | 0 | 0 | 37,717 | 0 | 10,597 | 0 | 1,227 | 1,152 | 0 | 311 | 6,888 | 0 | 0 | 0 | 0 |
Other Investing Activities | -743 | 1,438 | -613,156 | 10,822 | 158,695 | 35,404 | -3,305 | -173,337 | -1,992 | -92,842 | -84,950 | -75,146 | -95,778 | -107,311 | -96,475 | -56,233 | -40,940 | 0 | 0 | 0 | 0 |
Net Cash Used for Investing Activities | -1,085,938 | -4,361,112 | -675,537 | -2,293,826 | -438,342 | -917,086 | -1,476,287 | -736,025 | -1,913,824 | -2,127,248 | -440,921 | -501,670 | -528,567 | -150,433 | -267,020 | -25,204 | -559,257 | -63,221 | -116,635 | -29,955 | -65,078 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 8,965 | 2,825,453 | 2,202,802 | 2,380,427 | -74,207 | 482,741 | 540,683 | 434,315 | 2,134,306 | 2,180,613 | 546,819 | 682,070 | 625,048 | -93,215 | 116,658 | 299,552 | 191,913 | 1,527 | -746 | -61,648 | -157,711 |
Common Stock Issued | 11,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,461 | 0 | 0 | 0 | 0 | 0 | 0 | 30,248 | 9,050 | 17,385 | 19,332 | 23,922 | 21,225 |
Common Stock Repurchased | -904,037 | -459,497 | -2,959,908 | -2,624,278 | -631,148 | -373,960 | -208,198 | -34,811 | -253,597 | -135,954 | -372,387 | -447,307 | -175,297 | -104,465 | -14,900 | -98,080 | 0 | -87,020 | 0 | 0 | 0 |
Dividends Paid | -255,298 | -260,431 | -273,955 | -259,726 | -233,216 | -86,738 | -6,332 | -6,732 | -5,906 | -5,439 | -5,340 | -5,757 | -6,198 | -6,311 | -6,388 | -6,497 | -6,417 | -6,377 | -6,442 | -6,336 | -6,205 |
Other Financing Activities | -241,610 | 35,596 | -345,640 | 98,212 | -607,571 | -136,534 | -39,223 | -40,467 | -17,103 | -81,622 | -32,893 | -10,110 | -260,031 | -19,056 | 18,753 | -290,725 | -33,061 | -1,888 | -1,258 | -10,212 | -9,662 |
Net Cash Used Provided by Financing Activities | -1,470,445 | 2,141,121 | -1,376,701 | -405,365 | -1,546,142 | -28,674 | 286,930 | 352,305 | 1,865,161 | 1,957,598 | 136,199 | 218,896 | 183,522 | -218,186 | 114,123 | -95,750 | 161,485 | -76,373 | 10,886 | -54,274 | -152,353 |
Effect of Forex Changes on Cash | 49,327 | 12,519 | -99,219 | -48,382 | 81,832 | 21,877 | -41,702 | 44,408 | -55,437 | -29,251 | -56,288 | -9,922 | 3,694 | -30,916 | 27,464 | -1,796 | -14,324 | 14,368 | 5,014 | 18,952 | 2,379 |
Net Change in Cash | 871,034 | 41,269 | 92,583 | 33,252 | 411,498 | 467,395 | -124,977 | 173,076 | 512,040 | 393,989 | 68,867 | -98,598 | -100,805 | -573,010 | 584,339 | 343,011 | -29,125 | 147,188 | 90,397 | 169,496 | 14,507 |
Cash at End of Period | 9,851,155 | 2,256,875 | 2,215,606 | 2,123,023 | 2,089,771 | 1,678,273 | 1,210,878 | 1,335,855 | 1,162,779 | 1,044,728 | 650,739 | 581,872 | 680,470 | 781,275 | 1,354,285 | 769,946 | 426,935 | 456,060 | 308,872 | 218,475 | 48,979 |
Cash at Start of Period | 8,980,121 | 2,215,606 | 2,123,023 | 2,089,771 | 1,678,273 | 1,210,878 | 1,335,855 | 1,162,779 | 650,739 | 650,739 | 581,872 | 680,470 | 781,275 | 1,354,285 | 769,946 | 426,935 | 456,060 | 308,872 | 218,475 | 48,979 | 34,472 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,536,706 | 2,248,741 | 2,244,040 | 2,780,825 | 2,314,150 | 1,391,278 | 1,106,082 | 512,388 | 658,693 | 592,890 | 429,877 | 194,098 | 240,546 | -173,475 | 709,772 | 465,761 | 382,971 | 272,414 | 191,132 | 234,773 | 229,559 |
Capital Expenditure | -648,260 | -658,142 | -615,652 | -493,216 | -436,236 | -307,868 | -213,290 | -181,905 | -138,886 | -91,591 | -92,550 | -81,411 | -98,590 | -109,876 | -98,537 | -56,054 | -40,940 | -44,974 | -35,374 | -25,038 | -34,305 |
Free Cash Flow | 2,888,446 | 1,590,599 | 1,628,388 | 2,287,609 | 1,877,914 | 1,083,410 | 892,792 | 330,483 | 519,807 | 501,299 | 337,327 | 112,687 | 141,956 | -283,351 | 611,235 | 409,707 | 342,031 | 227,440 | 155,758 | 209,735 | 195,254 |