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 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 5,648,352 | 5,228,252 | 4,860,286 | 4,982,795 | 4,186,573 | 3,757,505 | 3,347,444 | 3,087,004 | 3,018,665 | 2,820,270 | 2,870,658 | 2,631,851 | 2,715,675 | 2,758,569 | 2,689,911 | 2,946,440 | 3,494,077 | 3,180,319 | 1,774,000 | 1,027,773 | 762,549 |
Revenue Growth | - | 7.57% | -2.46% | 19.02% | 11.42% | 12.25% | 8.44% | 2.26% | 7.03% | -1.76% | 9.07% | -3.09% | -1.55% | 2.55% | -8.71% | -15.67% | 9.87% | 79.27% | 72.61% | 34.78% | |
Cost of Revenue | 2,390,604 | 2,223,297 | 2,053,511 | 2,092,336 | 1,705,237 | 1,523,529 | 1,367,725 | 1,303,840 | 1,339,095 | 1,281,566 | 1,266,246 | 1,224,551 | 1,277,195 | 1,419,977 | 1,343,537 | 1,502,329 | 1,940,562 | 1,717,064 | 891,614 | 492,703 | 351,310 |
Gross Profit | 3,257,748 | 3,004,955 | 2,806,775 | 2,890,459 | 2,481,336 | 2,233,976 | 1,979,719 | 1,783,164 | 1,679,570 | 1,538,704 | 1,604,412 | 1,407,300 | 1,438,480 | 1,338,592 | 1,346,374 | 1,444,111 | 1,553,515 | 1,463,255 | 882,386 | 535,070 | 411,239 |
Gross Profit Margin | 57.66% | 57.48% | 57.75% | 58.01% | 59.27% | 59.45% | 59.14% | 57.76% | 55.64% | 54.56% | 55.89% | 53.47% | 52.97% | 48.52% | 50.05% | 49.01% | 44.46% | 46.01% | 49.74% | 52.06% | 53.93% |
Research and Development | 944,503 | 904,696 | 834,927 | 840,024 | 705,685 | 605,366 | 567,805 | 511,634 | 467,960 | 427,043 | 395,121 | 364,923 | 325,773 | 298,584 | 277,261 | 238,378 | 206,109 | 159,406 | 113,314 | 74,879 | 78,991 |
General and Administrative Expenses | 1,061,985 | 1,008,099 | 944,003 | 831,815 | 721,411 | 683,024 | 633,571 | 602,670 | 587,701 | 562,080 | 518,665 | 468,345 | 508,547 | 486,241 | 432,437 | 419,723 | 485,389 | 396,498 | 214,513 | 122,021 | 61,580 |
Total Operating Expenses | 2,006,488 | 1,912,795 | 1,778,930 | 1,671,839 | 1,427,096 | 1,288,390 | 1,201,376 | 1,114,304 | 1,055,661 | 989,123 | 913,786 | 833,268 | 834,320 | 784,825 | 709,698 | 658,101 | 691,498 | 555,904 | 327,827 | 196,900 | 140,571 |
Operating Income or Loss | 1,251,260 | 1,092,160 | 1,027,845 | 1,218,620 | 1,054,240 | 945,586 | 778,343 | 668,860 | 623,909 | 549,581 | 690,626 | 574,032 | 604,160 | 553,767 | 636,676 | 786,010 | 862,017 | 907,351 | 554,559 | 338,170 | 270,668 |
Operating Margin | 22.11% | 20.89% | 21.15% | 24.46% | 25.18% | 25.17% | 23.25% | 21.67% | 20.67% | 19.49% | 24.06% | 21.81% | 22.25% | 20.07% | 23.67% | 26.68% | 24.67% | 28.53% | 31.26% | 32.90% | 35.50% |
Interest Expense | 0 | 0 | 40,826 | 0 | 0 | 0 | 0 | 36,925 | 33,406 | 29,653 | 35,584 | 35,271 | 35,108 | 32,812 | 1,246 | 23,519 | 607 | -100,056 | -44,134 | -49,322 | 40,295 |
EBITDA | 1,422,216 | 1,243,298 | 1,202,972 | 1,418,701 | 1,178,130 | 1,068,560 | 882,153 | 777,691 | 741,900 | 651,406 | 771,940 | 617,298 | 714,649 | 650,720 | 756,306 | 879,755 | 923,620 | 942,254 | 594,895 | 366,874 | 330,105 |
Depreciation and Amortization | 178,905 | 177,572 | 163,853 | 154,818 | 126,715 | 106,175 | 96,194 | 86,252 | 86,340 | 78,360 | 77,015 | 78,804 | 90,467 | 94,535 | 94,651 | 96,486 | 78,417 | 64,037 | 44,475 | 43,596 | 34,599 |
Income Before Tax | 1,355,620 | 1,200,356 | 1,064,974 | 1,206,796 | 1,103,410 | 987,222 | 823,247 | 682,294 | 629,670 | 567,187 | 723,745 | 653,558 | 624,528 | 584,161 | 577,272 | 808,651 | 914,366 | 978,273 | 594,554 | 372,600 | 255,211 |
Income Tax Expense | -20,341 | -89,280 | 91,389 | 124,596 | 111,086 | 34,736 | 129,167 | -12,661 | 118,856 | 110,960 | 359,534 | 41,146 | 82,125 | 63,265 | -7,331 | 104,701 | 181,518 | 123,262 | 80,431 | 61,381 | 49,511 |
Net Income | 1,375,961 | 1,289,636 | 973,585 | 1,082,200 | 992,324 | 952,486 | 694,080 | 694,955 | 510,814 | 456,227 | 364,211 | 612,412 | 542,403 | 520,896 | 584,603 | 703,950 | 732,848 | 855,011 | 514,123 | 311,219 | 205,700 |
Net Income Margin | 24.16% | 24.67% | 20.03% | 21.72% | 23.70% | 25.35% | 20.73% | 22.51% | 16.92% | 16.18% | 12.69% | 23.27% | 19.97% | 18.88% | 21.73% | 23.89% | 20.97% | 26.88% | 28.98% | 30.28% | 26.98% |
EPS | 7.18 | 6.74 | 5.06 | 5.63 | 5.19 | 5.01 | 3.68 | 3.70 | 2.71 | 2.39 | 1.89 | 3.13 | 2.78 | 2.68 | 2.97 | 3.51 | 3.51 | 3.95 | 2.38 | 1.44 | 0.95 |
EPS Diluted | 7.15 | 6.71 | 5.04 | 5.61 | 5.17 | 4.99 | 3.66 | 3.68 | 2.70 | 2.39 | 1.88 | 3.12 | 2.76 | 2.67 | 2.95 | 3.50 | 3.48 | 3.89 | 2.35 | 1.43 | 0.95 |
Weighted Average Shares Out | - | 191,397 | 192,544 | 192,180 | 191,085 | 189,931 | 188,635 | 187,828 | 188,818 | 190,631 | 193,106 | 195,411 | 194,909 | 194,105 | 196,979 | 200,395 | 208,993 | 216,524 | 216,018 | 216,124 | 216,526 |
Weighted Average Shares Out Diluted | - | 192,058 | 193,042 | 193,043 | 191,895 | 190,899 | 189,734 | 188,732 | 189,343 | 191,107 | 194,165 | 196,339 | 196,213 | 194,894 | 198,009 | 201,161 | 210,680 | 219,875 | 218,776 | 218,399 | 217,672 |
Reported Currency: USD | Q2 | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 1,937,483 | 1,693,452 | 1,279,194 | 1,498,058 | 1,458,442 | 1,027,567 | 1,201,732 | 891,488 | 846,883 | 833,070 | 1,196,268 | 1,179,149 | 1,231,180 | 1,287,160 | 1,260,936 | 1,091,581 | 696,335 | 707,689 | 337,321 | 334,352 | 249,909 |
Short Term Investments | 288,659 | 274,618 | 173,288 | 347,980 | 387,642 | 376,463 | 182,989 | 161,687 | 266,952 | 215,161 | 167,989 | 149,862 | 153,083 | 124,639 | 24,418 | 19,583 | 12,886 | 37,551 | 73,033 | 32,050 | 64,367 |
Cash + Short Term Investments | 2,226,142 | 1,968,070 | 1,452,482 | 1,846,038 | 1,846,084 | 1,404,030 | 1,384,721 | 1,053,175 | 1,113,835 | 1,048,231 | 1,364,257 | 1,329,011 | 1,384,263 | 1,411,799 | 1,285,354 | 1,111,164 | 709,221 | 745,240 | 410,354 | 366,402 | 314,276 |
Net Receivables | 808,446 | 815,243 | 656,847 | 843,445 | 849,469 | 706,763 | 569,833 | 590,882 | 527,062 | 531,481 | 570,191 | 701,965 | 603,673 | 607,450 | 747,249 | 874,110 | 741,321 | 952,513 | 403,524 | 170,997 | 110,119 |
Inventory | 1,319,643 | 1,345,955 | 1,515,045 | 1,227,609 | 762,084 | 752,908 | 561,840 | 517,644 | 484,821 | 500,554 | 420,475 | 382,226 | 389,931 | 397,741 | 387,577 | 309,938 | 425,312 | 505,467 | 271,008 | 199,841 | 154,980 |
Other Current Assets | 322,041 | 318,556 | 315,915 | 328,719 | 191,569 | 169,044 | 120,512 | 153,912 | 89,903 | 81,645 | 48,615 | 55,243 | 35,520 | 152,780 | 78,575 | 98,659 | 108,571 | 129,555 | 84,198 | 63,927 | 57,596 |
Total Current Assets | 4,676,272 | 4,464,140 | 3,955,151 | 4,261,772 | 3,669,351 | 3,057,850 | 2,665,368 | 2,363,925 | 2,263,016 | 2,211,087 | 2,510,976 | 2,595,636 | 2,536,120 | 2,569,770 | 2,498,755 | 2,393,871 | 1,984,425 | 2,332,775 | 1,169,084 | 801,167 | 636,971 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,336,322 | 1,367,821 | 1,285,045 | 1,156,935 | 950,165 | 792,510 | 663,527 | 595,684 | 482,878 | 446,089 | 430,887 | 414,848 | 409,751 | 417,105 | 427,805 | 441,338 | 445,252 | 374,147 | 250,988 | 179,173 | 171,630 |
Goodwill | 599,606 | 608,474 | 567,994 | 575,080 | 584,210 | 467,108 | 301,017 | 286,982 | 224,553 | 187,791 | 178,638 | 179,290 | 176,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 168,392 | 186,601 | 178,461 | 215,993 | 244,356 | 192,521 | 116,063 | 122,819 | 80,449 | 57,761 | 39,445 | 40,204 | 56,538 | 252,163 | 185,152 | 221,656 | 230,954 | 196,030 | 67,580 | 35,866 | 49,485 |
Long Term Investments | 1,192,878 | 1,125,191 | 1,208,360 | 1,268,698 | 1,131,175 | 1,205,475 | 1,330,123 | 1,260,033 | 1,213,285 | 1,343,387 | 1,407,344 | 1,502,106 | 1,488,312 | 1,083,516 | 777,401 | 748,511 | 262,009 | -107,376 | -55,996 | -29,615 | -38,527 |
Tax Assets | 777,019 | 754,635 | 441,071 | 260,205 | 245,455 | 268,518 | 176,959 | 199,343 | 110,293 | 116,518 | 67,712 | 88,324 | 93,920 | 107,190 | 73,613 | 20,498 | 49,825 | 107,376 | 55,996 | 29,615 | 38,527 |
Other Non-Current Assets | 132,833 | 96,707 | 95,088 | 115,744 | 206,661 | 182,817 | 129,801 | 181,474 | 150,659 | 136,758 | 58,301 | 59,195 | 58,424 | 41,594 | 25,962 | 0 | -47,884 | 388,508 | 409,368 | 346,029 | 259,305 |
Total Non-Current Assets | 4,207,050 | 4,139,429 | 3,776,019 | 3,592,655 | 3,362,022 | 3,108,949 | 2,717,490 | 2,646,335 | 2,262,117 | 2,288,304 | 2,182,327 | 2,283,967 | 2,283,004 | 1,901,568 | 1,489,933 | 1,432,003 | 940,156 | 958,685 | 727,936 | 561,068 | 480,420 |
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 | 8,883,322 | 8,603,569 | 7,731,170 | 7,854,427 | 7,031,373 | 6,166,799 | 5,382,858 | 5,010,260 | 4,525,133 | 4,499,391 | 4,693,303 | 4,879,603 | 4,819,124 | 4,471,338 | 3,988,688 | 3,825,874 | 2,924,581 | 3,291,460 | 1,897,020 | 1,362,235 | 1,117,391 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 331,938 | 253,790 | 212,417 | 370,048 | 258,885 | 240,831 | 204,985 | 169,640 | 172,404 | 178,905 | 149,094 | 146,582 | 131,263 | 164,010 | 132,348 | 203,388 | 160,094 | 341,053 | 88,375 | 76,516 | 53,673 |
Short Term Debt | 236,708 | 225,475 | 25,149 | 20,503 | 18,874 | 14,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 236,708 | 225,475 | 246,180 | 128,083 | 68,585 | 56,913 | 51,642 | 33,638 | 16,163 | 21,674 | 182,260 | 38,043 | 32,031 | 77,784 | 56,028 | 22,846 | 20,075 | 76,895 | 94,668 | 63,154 | 70,933 |
Deferred Revenue | 105,999 | 101,189 | 91,092 | 87,654 | 86,865 | 94,562 | 96,372 | 139,681 | 146,564 | 164,982 | 203,598 | 256,908 | 252,375 | 188,987 | 89,711 | 27,910 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 949,678 | 730,233 | 882,977 | 969,943 | 799,593 | 685,778 | 619,956 | 519,335 | 463,767 | 522,111 | 680,569 | 501,814 | 525,388 | 505,282 | 446,978 | 452,370 | 319,082 | 460,830 | 249,307 | 118,969 | 122,594 |
Total Current Liabilities | 1,624,323 | 1,310,687 | 1,211,635 | 1,448,148 | 1,164,217 | 1,035,933 | 921,313 | 828,656 | 782,735 | 865,998 | 1,033,261 | 905,304 | 909,026 | 858,279 | 669,037 | 683,668 | 479,176 | 801,883 | 337,682 | 195,485 | 176,267 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 102,167 | 113,035 | 114,541 | 70,044 | 75,958 | 49,238 | 131,847 | 138,295 | 121,174 | 101,689 | 80,611 | 140,933 | 181,754 | 161,904 | 0 | 0 | 0 | 0 | 248 | 0 | 0 |
Deferred Revenue | 31,848 | 36,148 | 35,702 | 41,618 | 49,934 | 67,329 | 76,566 | 163,840 | 140,407 | 128,731 | 135,130 | 171,012 | 193,047 | 188,132 | 108,076 | 38,574 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 102,951 | 114,682 | 129,965 | 117,595 | 116,844 | 114,754 | 92,944 | 75,215 | 61,220 | 56,210 | 39,497 | 1,758 | 2,467 | 4,951 | 6,986 | 265,918 | 218,436 | 11,935 | 1,191 | 9,486 | 5,267 |
Other Non-Current Liabilities | 17,051 | 16,957 | 34,987 | 62,863 | 108,304 | 106,049 | -2,786 | 1,788 | 1,594 | 1,637 | 1,437 | 890 | 1,034 | 1,491 | 155,027 | 1,267 | 1,115 | 127,028 | 0 | 0 | 0 |
Total Non-Current Liabilities | 254,017 | 280,822 | 315,195 | 292,120 | 351,040 | 337,370 | 298,571 | 379,138 | 324,395 | 288,267 | 256,675 | 314,593 | 378,302 | 356,478 | 270,089 | 305,759 | 219,551 | 138,963 | 1,439 | 9,486 | 5,267 |
Total Liabilities | 1,878,340 | 1,591,509 | 1,526,830 | 1,740,268 | 1,515,257 | 1,373,303 | 1,219,884 | 1,207,794 | 1,107,130 | 1,154,265 | 1,289,936 | 1,219,897 | 1,287,328 | 1,214,757 | 939,126 | 989,427 | 698,727 | 940,846 | 339,121 | 204,971 | 181,534 |
Common Stock | 19,490 | 19,588 | 17,979 | 17,979 | 17,979 | 17,979 | 17,979 | 17,979 | 17,979 | 1,797,435 | 1,797,435 | 1,797,435 | 1,797,435 | 1,797,435 | 1,797,435 | 1,001 | 1,002 | 1,086 | 1,082 | 1,081 | 1,084 |
Retained Earnings | 5,164,227 | 5,263,528 | 4,733,517 | 4,320,737 | 3,754,372 | 3,229,061 | 2,710,619 | 2,368,874 | 2,056,702 | 1,930,517 | 1,859,972 | 1,865,587 | 1,604,625 | 1,413,582 | 1,264,613 | 2,816,607 | 2,262,503 | 2,171,134 | 1,478,655 | 1,072,454 | 815,209 |
Accumulated Other Comprehensive Income/Loss | -137,994 | -65,614 | -114,533 | 117,835 | 183,427 | 55,874 | 8,430 | 56,045 | -36,761 | -30,428 | 2,571 | 38,041 | 138,554 | 87,193 | 56,004 | -13,382 | -37,651 | 46,130 | -5,275 | -12,513 | 10,615 |
Total Stockholders Equity | 7,004,982 | 7,012,060 | 6,204,340 | 6,114,159 | 5,516,116 | 4,793,496 | 4,162,974 | 3,802,466 | 3,418,003 | 3,345,126 | 3,403,367 | 3,659,706 | 3,531,796 | 3,256,581 | 3,049,562 | 2,836,447 | 2,225,854 | 2,350,614 | 1,557,899 | 1,157,264 | 935,857 |
Total Investments | 1,481,537 | 1,399,809 | 1,381,648 | 1,616,678 | 1,518,817 | 1,581,938 | 1,513,112 | 1,421,720 | 1,480,237 | 1,558,548 | 1,575,333 | 1,651,968 | 1,641,395 | 1,208,155 | 801,819 | 768,094 | 274,895 | 37,551 | 73,033 | 32,050 | 64,367 |
Total Debt | 102,167 | 113,035 | 114,541 | 70,044 | 75,958 | 49,238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 248 | 0 | 0 |
Net Debt | -1,835,316 | -1,580,417 | -1,164,653 | -1,428,014 | -1,382,484 | -978,329 | -1,201,732 | -891,488 | -846,883 | -833,070 | -1,196,268 | -1,179,149 | -1,231,180 | -1,287,160 | -1,260,936 | -1,091,581 | -696,335 | -707,689 | -337,073 | -334,352 | -249,909 |
Reported Currency: USD | TTM | 2023-12-30 | 2022-12-31 | 2021-12-25 | 2020-12-26 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2015-12-26 | 2014-12-27 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2010-12-25 | 2009-12-26 | 2008-12-27 | 2007-12-29 | 2006-12-30 | 2005-12-31 | 2004-12-25 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,375,961 | 1,289,636 | 973,585 | 1,082,200 | 992,324 | 952,486 | 694,080 | 694,955 | 510,814 | 456,227 | 364,211 | 612,412 | 542,403 | 520,896 | 584,603 | 703,950 | 732,848 | 855,011 | 514,123 | 311,219 | 205,700 |
Depreciation & Amortization | 178,905 | 177,572 | 163,853 | 154,818 | 126,715 | 106,175 | 96,194 | 86,252 | 86,340 | 78,360 | 77,015 | 78,804 | 90,467 | 94,535 | 94,651 | 96,486 | 78,417 | 64,037 | 44,475 | 43,596 | 34,599 |
Deferred Income Tax | -307,693 | -340,774 | -143,286 | -5,368 | 6,931 | -88,358 | 38,978 | -90,725 | 1,699 | 5,897 | 89,828 | 7,931 | -32,080 | -42,475 | -471 | -25,096 | 50,887 | -57,843 | -35,060 | 8,833 | -7,951 |
Stock Based Compensation | 124,008 | 101,422 | 76,801 | 92,522 | 80,885 | 63,400 | 56,391 | 44,735 | 41,250 | 26,290 | 24,293 | 22,592 | 29,274 | 40,212 | 40,332 | 43,616 | 38,872 | 0 | 0 | 0 | 0 |
Change in Working Capital | 151,621 | 173,673 | -275,730 | -347,806 | -58,524 | -352,785 | -6,963 | -128,264 | 22,923 | -344,721 | -58,367 | -67,378 | 2,305 | 178,733 | -14,601 | 210,784 | -60,803 | -234,406 | -193,667 | -118,848 | -17,888 |
Accounts Receivable | -74,888 | -129,120 | 167,336 | -19,106 | -108,859 | -123,401 | 5,167 | -40,088 | 9,000 | 22,473 | -27,398 | 38,589 | 9,077 | 169,543 | 129,698 | -131,978 | 206,101 | -230,111 | -230,111 | 132,871 | -27,086 |
Inventory | 121,607 | 244,506 | -363,327 | -476,454 | 28,726 | -170,169 | -82,316 | -38,575 | -2,455 | -121,718 | -76,491 | -17,593 | 3,997 | -6,385 | -77,122 | 61,189 | 83,035 | -224,180 | -92,708 | -61,262 | -61,534 |
Accounts Payable | 75,362 | 28,503 | -131,268 | 108,946 | 1,447 | 26,192 | 40,628 | -17,240 | -11,496 | 36,079 | 8,981 | 18,043 | -38,929 | -26,329 | -81,354 | 38,875 | -236,287 | 10,187 | 10,187 | -132,871 | 10,638 |
Other Working Capital | 29,540 | 29,784 | 51,529 | 38,808 | 20,162 | -85,407 | 29,558 | -32,361 | 27,874 | -281,555 | 36,541 | -106,417 | 28,160 | 41,904 | 14,177 | 242,698 | -113,652 | 209,698 | 118,965 | -57,586 | 60,094 |
Other Non-Cash Items | 162,937 | -25,264 | -6,964 | 36,061 | -13,064 | 17,631 | 40,840 | 53,889 | 42,656 | 58,414 | 25,731 | -24,277 | 52,376 | 30,433 | 66,123 | 64,716 | 21,943 | 43,376 | 36,113 | 2,205 | -5,524 |
Net Cash Provided by Operating Activities | 1,513,979 | 1,376,265 | 788,259 | 1,012,427 | 1,135,267 | 698,549 | 919,520 | 660,842 | 705,682 | 280,467 | 522,711 | 630,084 | 684,745 | 822,334 | 770,637 | 1,094,456 | 862,164 | 682,088 | 361,855 | 247,005 | 208,936 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -165,160 | -195,028 | -246,193 | -309,587 | -187,466 | -120,408 | -160,355 | -151,928 | -96,675 | -84,481 | -78,059 | -57,205 | -45,228 | -41,172 | -35,976 | -56,772 | -126,594 | -159,696 | -96,021 | -27,130 | -78,145 |
Acquisitions Net | -145,513 | -150,853 | -13,455 | -20,175 | -148,648 | -300,289 | -29,170 | -90,471 | -77,945 | -38,687 | -18,871 | -5,680 | -7,697 | -54,190 | -12,120 | -7,573 | -60,131 | -128,751 | -36,499 | -1,483 | 0 |
Purchases of Investments | -383,000 | -170,681 | -1,051,994 | -1,508,712 | -1,052,640 | -789,352 | -403,181 | -587,656 | -905,089 | -915,921 | -1,006,482 | -909,151 | -1,429,593 | -1,172,555 | -694,038 | -777,072 | -373,580 | -1,672,041 | -453,085 | -59,106 | -104,559 |
Sales/Maturities of Investments | 288,262 | 183,372 | 1,164,116 | 1,363,070 | 1,126,253 | 758,774 | 283,603 | 635,311 | 957,350 | 919,141 | 1,096,676 | 833,491 | 985,598 | 779,213 | 668,495 | 285,970 | 504,324 | 1,784,816 | 359,313 | 98 | 0 |
Other Investing Activities | -584 | 218 | 2,402 | 35 | 1,977 | 529 | 1,600 | 208 | 822 | 7,969 | 138,068 | -135,897 | 692 | 506 | 770 | 7,578 | -368 | -24 | -93 | -3,560 | -1,613 |
Net Cash Used for Investing Activities | -405,995 | -332,972 | -145,124 | -475,369 | -260,524 | -450,746 | -307,503 | -194,536 | -121,537 | -111,979 | 131,332 | -274,442 | -496,228 | -488,198 | -72,869 | -547,869 | -56,349 | -175,696 | -226,385 | -91,181 | -184,317 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -22,117 | -44,063 | 0 | -35,733 | -15,201 | -27,122 | 0 | 0 | -7,331 | 0 | -18,638 | -24,063 | 0 | 0 | 0 | 0 | -9,029 | -248 | -11 | 0 | -6,131 |
Common Stock Issued | 46,647 | 44,063 | 62,221 | 35,733 | 15,201 | 27,122 | 26,642 | 21,860 | 18,648 | 17,073 | 20,753 | 22,770 | 22,798 | 22,337 | 0 | 7,495 | 9,029 | 17,008 | 16,074 | 9,690 | 6,131 |
Common Stock Repurchased | -54,784 | -98,988 | -201,012 | -30,985 | -26,330 | -25,886 | -16,655 | -87,296 | -93,233 | -131,413 | -241,578 | -58,422 | -18,745 | -22,300 | -225,928 | -20,258 | -671,847 | -7,780 | -50,450 | -26,653 | -3,182 |
Dividends Paid | -563,573 | -558,769 | -679,096 | -491,457 | -450,631 | -417,264 | -296,148 | -382,976 | -481,452 | -378,117 | -360,075 | -351,707 | -253,386 | -310,763 | -298,853 | -149,846 | -150,251 | -162,530 | -107,923 | -53,974 | -54,095 |
Other Financing Activities | 7,890 | 21,248 | -22,730 | 35,733 | 15,201 | 27,122 | -16,655 | 21,860 | 1,692 | 9,438 | -84 | 4,584 | -516 | 3,313 | 13,960 | 1,366 | 14,047 | 17,434 | 9,660 | 0 | 6,131 |
Net Cash Used Provided by Financing Activities | -585,128 | -636,509 | -840,617 | -486,709 | -461,760 | -416,028 | -286,161 | -448,412 | -561,676 | -500,092 | -599,622 | -406,838 | -249,849 | -307,413 | -510,821 | -161,243 | -808,051 | -136,116 | -132,650 | -70,937 | -51,146 |
Effect of Forex Changes on Cash | -10,900 | 7,460 | -21,449 | -10,254 | 18,127 | -5,942 | -15,810 | 26,711 | -8,656 | -31,594 | -37,302 | -835 | 5,352 | -499 | -17,592 | 9,902 | -9,118 | 92 | 149 | -444 | 2,107 |
Net Change in Cash | 511,972 | 414,244 | -218,931 | 40,095 | 431,110 | -174,167 | 310,046 | 44,605 | 13,813 | -363,198 | 17,119 | -52,031 | -55,980 | 26,224 | 169,355 | 395,246 | -11,354 | 370,368 | 2,969 | 84,443 | -24,420 |
Cash at End of Period | 6,976,961 | 1,694,156 | 1,279,912 | 1,498,843 | 1,458,748 | 1,027,638 | 1,201,805 | 891,488 | 846,883 | 833,070 | 1,196,268 | 1,179,149 | 1,231,180 | 1,287,160 | 1,260,936 | 1,091,581 | 696,335 | 707,689 | 337,321 | 334,352 | 249,909 |
Cash at Start of Period | 6,464,989 | 1,279,912 | 1,498,843 | 1,458,748 | 1,027,638 | 1,201,805 | 891,759 | 846,883 | 833,070 | 1,196,268 | 1,179,149 | 1,231,180 | 1,287,160 | 1,260,936 | 1,091,581 | 696,335 | 707,689 | 337,321 | 334,352 | 249,909 | 274,329 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,513,979 | 1,376,265 | 788,259 | 1,012,427 | 1,135,267 | 698,549 | 919,520 | 660,842 | 705,682 | 280,467 | 522,711 | 630,084 | 684,745 | 822,334 | 770,637 | 1,094,456 | 862,164 | 682,088 | 361,855 | 247,005 | 208,936 |
Capital Expenditure | -165,160 | -195,028 | -246,193 | -309,587 | -187,466 | -120,408 | -160,355 | -151,928 | -96,675 | -84,481 | -78,059 | -57,205 | -45,228 | -41,172 | -35,976 | -56,772 | -126,594 | -159,696 | -96,021 | -27,130 | -78,145 |
Free Cash Flow | 1,348,819 | 1,181,237 | 542,066 | 702,840 | 947,801 | 578,141 | 759,165 | 508,914 | 609,007 | 195,986 | 444,652 | 572,879 | 639,517 | 781,162 | 734,661 | 1,037,684 | 735,570 | 522,392 | 265,834 | 219,875 | 130,791 |