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 | 2022-12-25 | 2021-12-26 | 2020-12-27 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2016-12-25 | 2015-12-27 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2011-12-25 | 2010-12-26 | 2009-12-27 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2005-12-25 | 2004-12-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,323,400 | 5,003,300 | 5,856,700 | 6,420,400 | 5,465,443 | 4,720,227 | 4,579,646 | 5,209,782 | 5,019,822 | 4,447,509 | 4,277,207 | 4,082,157 | 4,088,983 | 4,285,589 | 4,002,161 | 4,067,947 | 4,021,520 | 3,837,557 | 3,151,481 | 3,087,627 | 2,997,510 |
Revenue Growth | - | -14.57% | -8.78% | 17.47% | 15.79% | 3.07% | -12.10% | 3.78% | 12.87% | 3.98% | 4.78% | -0.17% | -4.59% | 7.08% | -1.62% | 1.15% | 4.79% | 21.77% | 2.07% | 3.01% | |
Cost of Revenue | 1,817,400 | 2,134,300 | 2,404,800 | 2,547,900 | 2,288,869 | 2,222,398 | 2,202,338 | 2,439,181 | 2,314,996 | 2,056,278 | 2,003,689 | 2,011,820 | 1,974,046 | 2,175,480 | 1,712,126 | 1,676,336 | 1,692,728 | 1,576,621 | 1,303,885 | 1,286,271 | 1,251,657 |
Gross Profit | 2,506,000 | 2,869,000 | 3,451,900 | 3,872,500 | 3,176,574 | 2,497,829 | 2,377,308 | 2,770,601 | 2,704,826 | 2,391,231 | 2,273,518 | 2,070,337 | 2,114,937 | 2,110,109 | 2,290,035 | 2,391,611 | 2,328,792 | 2,260,936 | 1,847,596 | 1,801,356 | 1,745,853 |
Gross Profit Margin | 60.07% | 57.34% | 58.94% | 60.32% | 58.12% | 52.92% | 51.91% | 53.18% | 53.88% | 53.77% | 53.15% | 50.72% | 51.72% | 49.24% | 57.22% | 58.79% | 57.91% | 58.92% | 58.63% | 58.34% | 58.24% |
Research and Development | 286,700 | 306,900 | 307,900 | 315,700 | 259,522 | 262,156 | 246,165 | 269,020 | 266,375 | 242,944 | 222,556 | 207,591 | 201,197 | 197,638 | 201,358 | 181,195 | 191,424 | 167,194 | 171,358 | 150,586 | 157,162 |
General and Administrative Expenses | 1,711,600 | 1,838,800 | 2,053,400 | 1,939,300 | 1,664,870 | 1,450,779 | 1,727,482 | 1,626,606 | 1,579,709 | 1,370,183 | 1,315,793 | 1,269,777 | 1,269,586 | 1,236,045 | 1,450,413 | 1,536,789 | 1,564,807 | 1,189,869 | 1,051,210 | 990,931 | 1,001,924 |
Total Operating Expenses | 2,096,300 | 3,958,900 | 3,022,100 | 3,000,400 | 2,456,194 | 1,845,779 | 2,046,256 | 1,960,242 | 1,916,778 | 1,699,298 | 1,638,143 | 1,603,244 | 1,563,152 | 1,516,128 | 1,702,176 | 1,803,013 | 1,834,496 | 1,741,586 | 1,471,233 | 1,490,835 | 1,452,841 |
Operating Income or Loss | 482,700 | -1,538,800 | 407,700 | 763,300 | 741,758 | 652,050 | 331,052 | 810,359 | 788,048 | 691,933 | 635,375 | 467,093 | 551,785 | 593,981 | 587,859 | 588,598 | 494,296 | 519,350 | 376,363 | 310,521 | 293,012 |
Operating Margin | 12.41% | -30.76% | 6.96% | 11.89% | 13.57% | 13.81% | 7.23% | 15.55% | 15.70% | 15.56% | 14.85% | 11.44% | 13.49% | 13.86% | 14.69% | 14.47% | 12.29% | 13.53% | 11.94% | 10.06% | 9.78% |
Interest Expense | 174,000 | 186,300 | 171,000 | 179,700 | 201,130 | 101,878 | 90,826 | 98,268 | 97,405 | 97,122 | 93,098 | 105,585 | 91,141 | 89,022 | 82,112 | 61,603 | 47,143 | 56,968 | 34,889 | 0 | 32,924 |
EBITDA | -186,000 | -863,200 | 1,220,600 | 1,670,300 | 1,173,829 | 961,066 | 573,092 | 1,092,052 | 980,295 | 898,813 | 838,138 | 670,992 | 736,630 | 771,681 | 758,231 | 772,263 | 654,336 | 653,520 | 523,070 | 490,653 | 440,418 |
Depreciation and Amortization | 331,000 | 659,600 | 788,100 | 908,700 | 652,031 | 266,372 | 211,864 | 207,634 | 190,401 | 43,722 | 52,708 | 78,186 | 92,369 | 46,647 | 50,405 | 85,029 | 78,265 | 156,520 | 146,707 | 180,132 | 146,180 |
Income Before Tax | -691,000 | -1,709,100 | 261,500 | 581,900 | 322,062 | 594,210 | 270,402 | 786,150 | 692,489 | 603,915 | 539,988 | 351,822 | 453,402 | 486,393 | 507,720 | 529,697 | 441,055 | 462,382 | 341,474 | 310,913 | 260,088 |
Income Tax Expense | -51,100 | -221,300 | 58,500 | 146,600 | 96,621 | 73,756 | 49,968 | 389,543 | 159,338 | 157,043 | 126,678 | 67,894 | 117,403 | 101,026 | 109,968 | 154,767 | 134,289 | 129,379 | 111,419 | 98,838 | 64,111 |
Net Income | -641,200 | -1,489,300 | 203,500 | 428,700 | 222,500 | 520,454 | 220,434 | 396,607 | 551,380 | 451,838 | 415,930 | 286,198 | 335,999 | 385,367 | 397,752 | 374,930 | 306,766 | 333,003 | 230,055 | 212,075 | 195,977 |
Net Income Margin | -10.83% | -29.77% | 3.47% | 6.68% | 4.07% | 11.03% | 4.81% | 7.61% | 10.98% | 10.16% | 9.72% | 7.01% | 8.22% | 8.99% | 9.94% | 9.22% | 7.63% | 8.68% | 7.30% | 6.87% | 6.54% |
EPS | -4.63 | -10.73 | 1.47 | 3.11 | 1.62 | 4.07 | 1.75 | 3.17 | 4.40 | 3.61 | 3.24 | 2.20 | 2.58 | 2.88 | 2.86 | 2.69 | 2.18 | 2.13 | 1.38 | 1.19 | 1.11 |
EPS Diluted | -4.63 | -10.73 | 1.47 | 3.10 | 1.62 | 4.05 | 1.74 | 3.12 | 4.34 | 3.57 | 3.20 | 2.17 | 2.55 | 2.82 | 2.74 | 2.48 | 2.00 | 1.97 | 1.29 | 1.09 | 0.96 |
Weighted Average Shares Out | - | 138,798 | 138,700 | 138,000 | 137,260 | 127,896 | 126,132 | 125,039 | 125,292 | 125,006 | 128,411 | 130,186 | 130,067 | 133,823 | 139,079 | 139,487 | 140,877 | 156,054 | 166,707 | 178,214 | 176,556 |
Weighted Average Shares Out Diluted | - | 138,800 | 138,900 | 138,400 | 137,554 | 128,499 | 126,890 | 127,031 | 126,966 | 126,688 | 129,886 | 131,788 | 131,926 | 136,697 | 145,670 | 152,780 | 155,230 | 171,205 | 178,337 | 194,564 | 204,143 |
Reported Currency: USD | Q3 | 2023-12-31 | 2022-12-25 | 2021-12-26 | 2020-12-27 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2016-12-25 | 2015-12-27 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2011-12-25 | 2010-12-26 | 2009-12-27 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2005-12-25 | 2004-12-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 696,100 | 544,800 | 513,100 | 1,019,200 | 1,449,676 | 4,580,369 | 1,182,371 | 1,581,234 | 1,282,285 | 976,750 | 893,167 | 682,449 | 849,701 | 641,688 | 727,796 | 636,045 | 630,390 | 774,458 | 715,400 | 942,268 | 725,002 |
Short Term Investments | 489,300 | -0 | 0 | 0 | 0 | 25,518 | 23,913 | 24,436 | 23,571 | 22,539 | 23,560 | 28,048 | 24,091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,185,400 | 544,800 | 513,100 | 1,019,200 | 1,449,676 | 4,580,369 | 1,182,371 | 1,581,234 | 1,282,285 | 976,750 | 893,167 | 682,449 | 849,701 | 641,688 | 727,796 | 636,045 | 630,390 | 774,458 | 715,400 | 942,268 | 725,002 |
Net Receivables | 1,069,200 | 1,029,300 | 1,132,400 | 1,500,400 | 1,391,700 | 1,442,779 | 1,188,052 | 1,405,399 | 1,319,963 | 1,217,850 | 1,094,673 | 1,093,620 | 1,029,959 | 1,034,580 | 961,252 | 1,038,802 | 611,766 | 654,789 | 556,287 | 523,232 | 578,705 |
Inventory | 375,400 | 332,000 | 676,800 | 552,100 | 395,633 | 446,105 | 443,383 | 433,293 | 387,675 | 384,492 | 339,572 | 348,794 | 316,049 | 333,993 | 364,194 | 207,895 | 300,463 | 259,081 | 203,337 | 179,398 | 194,780 |
Other Current Assets | 391,600 | 417,500 | 676,800 | 692,200 | 398,400 | 252,750 | 244,785 | 189,564 | 214,113 | 263,967 | 316,093 | 355,594 | 312,493 | 243,431 | 167,807 | 162,290 | 171,387 | 199,912 | 243,291 | 185,297 | 219,735 |
Total Current Assets | 3,021,600 | 2,323,600 | 2,999,100 | 3,728,100 | 3,846,645 | 6,747,521 | 3,082,504 | 3,633,926 | 3,227,607 | 2,865,598 | 2,719,100 | 2,480,457 | 2,508,202 | 2,253,692 | 2,221,049 | 2,045,032 | 1,714,006 | 1,888,240 | 1,718,315 | 1,830,195 | 1,718,222 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 564,200 | 488,600 | 422,800 | 421,100 | 489,041 | 382,248 | 256,473 | 259,710 | 267,398 | 237,527 | 237,489 | 236,263 | 230,414 | 218,021 | 233,580 | 220,706 | 211,707 | 187,960 | 181,726 | 164,045 | 206,934 |
Goodwill | 2,278,900 | 2,279,200 | 3,470,100 | 3,419,600 | 3,691,709 | 494,584 | 485,881 | 573,063 | 570,555 | 592,695 | 593,438 | 594,321 | 474,925 | 474,792 | 474,813 | 475,931 | 474,497 | 471,177 | 469,938 | 467,061 | 469,726 |
Intangible Assets | 539,500 | 587,500 | 814,600 | 1,172,000 | 1,530,835 | 646,305 | 693,842 | 217,382 | 245,949 | 280,807 | 324,528 | 375,999 | 416,659 | 467,293 | 500,597 | 554,567 | 568,412 | 486,232 | 532,257 | 613,433 | 637,929 |
Long Term Investments | 0 | 0 | 300 | 104,400 | 294,677 | 250,498 | 242,264 | 246,875 | 293,444 | 277,588 | 0 | 0 | 330,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 427,900 | 262,100 | 132,100 | 137,633 | 92,401 | 174,077 | 97,870 | 212,317 | -277,588 | 0 | 0 | -330,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 825,700 | 434,100 | 1,326,900 | 1,060,500 | 827,845 | 242,071 | 327,947 | 261,157 | 274,096 | 744,090 | 657,587 | 715,227 | 695,187 | 716,976 | 663,187 | 600,656 | 200,175 | 203,454 | 194,669 | 226,409 | 207,849 |
Total Non-Current Assets | 4,208,300 | 4,217,300 | 6,296,800 | 6,309,700 | 6,971,740 | 2,108,107 | 2,180,484 | 1,656,057 | 1,863,759 | 1,855,119 | 1,813,042 | 1,921,810 | 1,817,185 | 1,877,082 | 1,872,177 | 1,851,860 | 1,454,791 | 1,348,823 | 1,378,590 | 1,470,948 | 1,522,438 |
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 | 7,229,900 | 6,540,900 | 9,295,900 | 10,037,800 | 10,818,385 | 8,855,628 | 5,262,988 | 5,289,983 | 5,091,366 | 4,720,717 | 4,532,142 | 4,402,267 | 4,325,387 | 4,130,774 | 4,093,226 | 3,896,892 | 3,168,797 | 3,237,063 | 3,096,905 | 3,301,143 | 3,240,660 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 420,300 | 340,600 | 427,300 | 580,200 | 425,500 | 343,927 | 333,521 | 348,476 | 319,525 | 241,210 | 212,549 | 198,799 | 139,906 | 134,864 | 132,517 | 173,388 | 184,453 | 186,202 | 160,015 | 152,468 | 167,585 |
Short Term Debt | 532,200 | 530,500 | 295,200 | 244,800 | 439,197 | 503 | 9,740 | 154,957 | 522,295 | 164,563 | 252,481 | 436,722 | 224,365 | 180,430 | 14,568 | 14,113 | 7,586 | 145,549 | 10,582 | 47,446 | 342,083 |
Tax Payables | 159,800 | 61,600 | 126,900 | 125,900 | 81,878 | 66,715 | 75,973 | 0 | 0 | 0 | 0 | 0 | 41,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 103,200 | 101,600 | 111,300 | 114,100 | 161,018 | 0 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 837,300 | 1,022,100 | 1,229,000 | 1,390,900 | 1,456,766 | 845,937 | 855,090 | 748,264 | 776,039 | 658,874 | 606,654 | 727,759 | 554,804 | 627,050 | 571,716 | 628,387 | 607,853 | 555,920 | 735,296 | 710,812 | 638,943 |
Total Current Liabilities | 2,052,800 | 2,056,400 | 2,189,700 | 2,455,900 | 2,403,341 | 1,257,082 | 1,274,324 | 1,251,697 | 1,617,859 | 1,064,647 | 1,074,934 | 1,363,280 | 960,435 | 942,344 | 718,801 | 815,888 | 799,892 | 887,671 | 905,893 | 910,726 | 1,148,611 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,462,600 | 3,086,900 | 3,711,200 | 3,824,200 | 4,660,015 | 4,046,457 | 1,695,092 | 1,693,609 | 1,198,679 | 1,547,115 | 1,545,853 | 959,895 | 1,396,421 | 1,400,872 | 1,397,681 | 1,131,998 | 709,723 | 709,723 | 494,917 | 495,619 | 302,698 |
Deferred Revenue | 0 | 0 | -122,300 | -147,900 | -154,824 | -39,257 | -5,910 | -6,093 | -5,452 | -8,747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 122,300 | 147,900 | 154,824 | 39,257 | 5,910 | 6,093 | 5,452 | 8,747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 404,800 | 310,600 | 533,100 | 670,700 | 793,866 | 556,559 | 539,086 | 514,720 | 389,388 | 404,883 | 392,169 | 351,304 | 461,152 | 370,043 | 361,324 | 354,234 | 268,396 | 254,577 | 158,205 | 171,322 | 149,627 |
Total Non-Current Liabilities | 3,867,400 | 3,397,500 | 4,244,300 | 4,494,900 | 5,453,881 | 4,603,016 | 2,234,178 | 2,208,329 | 1,588,067 | 1,951,998 | 1,948,814 | 1,311,199 | 1,857,573 | 1,770,915 | 1,759,005 | 1,486,232 | 978,119 | 964,300 | 653,122 | 666,941 | 452,325 |
Total Liabilities | 5,920,200 | 5,453,900 | 6,434,000 | 6,950,800 | 7,857,222 | 5,860,098 | 3,508,502 | 3,460,026 | 3,205,926 | 3,016,645 | 3,023,748 | 2,674,479 | 2,818,008 | 2,713,259 | 2,477,806 | 2,302,120 | 1,778,011 | 1,851,971 | 1,559,015 | 1,577,667 | 1,600,936 |
Common Stock | 110,100 | 110,100 | 110,100 | 110,100 | 110,143 | 110,143 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 | 104,847 |
Retained Earnings | 2,408,200 | 2,188,400 | 4,071,400 | 4,257,800 | 4,204,184 | 4,354,619 | 4,184,374 | 4,260,222 | 4,148,722 | 3,852,321 | 3,630,072 | 3,432,176 | 3,354,545 | 3,205,420 | 2,978,317 | 2,720,549 | 2,456,650 | 2,261,561 | 2,020,348 | 1,869,007 | 1,721,209 |
Accumulated Other Comprehensive Income/Loss | -227,800 | -201,500 | -254,900 | -235,300 | -194,953 | -184,220 | -294,514 | -239,425 | -194,570 | -146,001 | -95,454 | -34,135 | -72,307 | -35,943 | 8,149 | 58,631 | 62,256 | 74,938 | 11,186 | 15,324 | 82,290 |
Total Stockholders Equity | 1,287,200 | 1,061,900 | 2,861,900 | 3,063,100 | 2,936,737 | 2,995,530 | 1,754,486 | 1,829,957 | 1,862,736 | 1,663,902 | 1,465,664 | 1,682,343 | 1,507,379 | 1,417,515 | 1,615,420 | 1,594,772 | 1,390,786 | 1,385,092 | 1,537,890 | 1,723,476 | 1,639,724 |
Total Investments | 489,300 | -0 | 300 | 104,400 | 294,677 | 276,016 | 266,177 | 271,311 | 317,015 | 300,127 | 23,560 | 28,048 | 354,837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 3,994,800 | 3,617,400 | 3,966,800 | 4,025,100 | 5,099,212 | 4,046,960 | 1,704,832 | 1,848,566 | 1,720,974 | 1,711,678 | 1,812,376 | 1,396,617 | 1,620,786 | 1,581,302 | 1,412,249 | 1,146,111 | 717,309 | 855,272 | 505,499 | 543,065 | 644,781 |
Net Debt | 3,299,000 | 3,072,000 | 3,453,700 | 3,005,900 | 3,649,536 | -533,409 | 522,461 | 267,332 | 438,689 | 734,928 | 919,209 | 714,168 | 771,085 | 939,614 | 684,453 | 510,066 | 86,919 | 80,814 | -209,901 | -399,203 | -80,221 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-25 | 2021-12-26 | 2020-12-27 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2016-12-25 | 2015-12-27 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2011-12-25 | 2010-12-26 | 2009-12-27 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2005-12-25 | 2004-12-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | -641,200 | -1,489,300 | 203,000 | 435,300 | 225,441 | 520,454 | 220,434 | 396,607 | 533,151 | 446,872 | 413,310 | 283,928 | 335,999 | 385,367 | 397,752 | 374,930 | 306,766 | 333,003 | 230,055 | 212,075 | 195,977 |
Depreciation & Amortization | 331,000 | 659,600 | 788,100 | 908,700 | 652,031 | 266,372 | 211,864 | 207,634 | 190,401 | 197,776 | 205,052 | 228,675 | 192,087 | 160,468 | 146,330 | 180,963 | 166,138 | 156,520 | 146,707 | 180,132 | 146,180 |
Deferred Income Tax | -175,400 | -243,500 | -130,100 | 36,000 | 30,316 | -14,956 | -11,094 | 112,105 | -662 | -18,954 | -9,755 | -19,183 | -16,086 | -2,921 | 25,172 | 19,136 | 24,994 | 37,578 | 24,967 | -24,032 | 34,624 |
Stock Based Compensation | 45,300 | 72,400 | 83,400 | 97,800 | 49,700 | 28,044 | 27,892 | 56,032 | 61,624 | 53,880 | 36,152 | 21,272 | 19,434 | 12,463 | 33,392 | 29,912 | 35,221 | 0 | 0 | 0 | 0 |
Change in Working Capital | 246,200 | 201,600 | -877,800 | -821,200 | -60,132 | -203,631 | 98,224 | -3,999 | -42,499 | -127,129 | -163,454 | -113,560 | 3,362 | -195,106 | -256,734 | -339,318 | 60,066 | 921 | -123,354 | 130,455 | -15,968 |
Accounts Receivable | 101,800 | 15,500 | 339,600 | -159,500 | 210,823 | -211,450 | 180,113 | -50,376 | -149,923 | -227,808 | -112,366 | -86,616 | 28,690 | -108,845 | 71,173 | -422,560 | -14,220 | 0 | 0 | 0 | 0 |
Inventory | 204,100 | 257,100 | -139,500 | -173,900 | 62,757 | -4,631 | -37,211 | -25,301 | -12,065 | -99,353 | -28,944 | -37,511 | 22,546 | 17,463 | -151,634 | 105,329 | -69,871 | -44,267 | -17,623 | 10,677 | -15,838 |
Accounts Payable | 17,800 | -109,700 | -278,700 | 313,200 | 49,288 | 62,277 | 107,426 | -80,461 | 203,783 | 149,663 | -957 | 140,092 | -22,362 | -9,487 | -113,627 | 41,668 | 56,143 | 0 | 0 | 0 | 0 |
Other Working Capital | -77,500 | 38,700 | -799,200 | -801,000 | -383,000 | -49,827 | -152,104 | 152,139 | -84,294 | 50,369 | -21,187 | -129,525 | -25,512 | -94,237 | -62,646 | -63,755 | 88,014 | 45,188 | -105,731 | 119,778 | -130 |
Other Non-Cash Items | 1,384,500 | 1,524,800 | 306,300 | 161,300 | 78,936 | 56,778 | 98,677 | -44,001 | 32,858 | 53,880 | -26,894 | 230,764 | 195,435 | 35,798 | 22,069 | 0 | 0 | 73,772 | 42,272 | -2,006 | -2,307 |
Net Cash Provided by Operating Activities | 978,300 | 725,600 | 372,900 | 817,900 | 976,340 | 653,061 | 645,997 | 724,378 | 774,873 | 552,445 | 454,411 | 401,132 | 534,796 | 396,069 | 367,981 | 265,623 | 593,185 | 601,794 | 320,647 | 496,624 | 358,506 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -195,100 | -209,300 | -174,200 | -132,700 | -125,754 | -133,636 | -140,426 | -134,877 | -154,900 | -142,022 | -113,388 | -112,031 | -112,091 | -99,402 | -112,597 | -104,129 | -117,143 | -91,532 | -82,103 | -70,584 | -79,239 |
Acquisitions Net | 317,600 | 329,600 | -146,300 | 378,500 | -4,412,948 | -8,761 | -155,451 | 0 | -12,436 | 18,632 | 64,400 | -110,698 | 0 | 0 | 0 | -371,482 | -154,757 | -18,000 | 1,197 | 0 | 0 |
Purchases of Investments | -571,000 | 0 | -146,300 | 0 | -4,412,948 | -8,761 | -155,451 | 0 | -12,436 | 0 | 0 | -110,698 | 0 | -11,585 | 0 | -18,000 | -42,000 | -43,700 | -941,120 | 0 | 0 |
Sales/Maturities of Investments | 91,000 | 0 | 146,300 | 0 | 4,412,948 | 79,990 | 155,451 | 0 | 12,436 | 0 | 0 | 110,698 | 0 | 0 | 0 | 0 | 42,000 | 43,700 | 941,120 | 0 | 0 |
Other Investing Activities | 2,300 | -2,700 | 7,500 | -3,800 | 38,471 | 10,213 | 9,400 | 3,396 | 28,945 | 38,375 | 48,503 | 4,986 | 5,919 | 3,372 | 8,409 | -3,898 | -20 | -2,933 | -2,698 | -50,087 | -5,728 |
Net Cash Used for Investing Activities | -355,200 | 117,600 | -313,000 | 242,000 | -4,500,231 | -60,955 | -286,477 | -131,481 | -138,391 | -103,647 | -485 | -217,743 | -106,172 | -107,615 | -104,188 | -497,509 | -271,920 | -112,465 | -83,604 | -120,671 | -84,967 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 204,200 | -398,600 | -60,500 | -1,081,700 | 828,500 | 2,319,476 | -142,357 | 143,878 | 8,978 | -87,310 | 381,040 | -215,273 | 43,106 | 167,339 | 491,961 | 425,423 | -135,737 | 344,859 | -36,469 | -96,988 | -64,572 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 975,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82,661 | 86,257 | 45,278 | 25,836 |
Common Stock Repurchased | 600 | -16,800 | -125,000 | -13,700 | -47,400 | -61,400 | -250,054 | -151,311 | -150,075 | -87,224 | -459,564 | -103,488 | -98,005 | -423,008 | -639,563 | -88,112 | -360,244 | -584,349 | -456,744 | -48,030 | 0 |
Dividends Paid | -389,300 | -388,000 | -385,300 | -374,500 | -372,652 | -336,604 | -309,258 | -276,973 | -248,881 | -225,797 | -216,855 | -156,129 | -225,464 | -154,028 | -133,048 | -111,458 | -107,065 | -94,097 | -75,282 | -58,901 | -37,088 |
Other Financing Activities | -26,900 | -31,500 | 17,500 | -3,600 | -2,500 | -1,106,183 | -35,432 | -27,767 | 56,920 | 53,874 | 64,423 | 133,881 | 60,984 | 34,012 | 110,055 | 10,926 | 145,655 | -100,330 | 14,959 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -209,300 | -818,100 | -553,300 | -1,459,800 | 405,949 | 2,810,573 | -737,101 | -312,173 | -333,058 | -346,457 | -230,956 | -341,009 | -219,379 | -375,685 | -170,595 | 236,779 | -457,391 | -433,917 | -467,279 | -158,641 | -75,824 |
Effect of Forex Changes on Cash | 26,400 | 7,200 | -12,700 | -30,600 | -12,751 | -4,681 | -21,282 | 18,225 | 2,111 | -18,758 | -12,252 | -9,632 | -1,232 | 1,123 | -1,447 | 762 | -7,942 | 3,646 | 3,368 | -46 | 6,540 |
Net Change in Cash | 510,600 | 32,300 | -506,100 | -430,500 | -3,130,693 | 3,397,998 | -398,863 | 298,949 | 305,535 | 83,583 | 210,718 | -167,252 | 208,013 | -86,108 | 91,751 | 5,655 | -144,068 | 59,058 | -226,868 | 217,266 | 204,255 |
Cash at End of Period | 2,438,500 | 545,400 | 513,100 | 1,019,200 | 1,449,676 | 4,580,369 | 1,182,371 | 1,581,234 | 1,282,285 | 976,750 | 893,167 | 682,449 | 849,701 | 641,688 | 727,796 | 636,045 | 630,390 | 774,458 | 715,400 | 942,268 | 725,002 |
Cash at Start of Period | 1,927,900 | 513,100 | 1,019,200 | 1,449,700 | 4,580,369 | 1,182,371 | 1,581,234 | 1,282,285 | 976,750 | 893,167 | 682,449 | 849,701 | 641,688 | 727,796 | 636,045 | 630,390 | 774,458 | 715,400 | 942,268 | 725,002 | 520,747 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 978,300 | 725,600 | 372,900 | 817,900 | 976,340 | 653,061 | 645,997 | 724,378 | 774,873 | 552,445 | 454,411 | 401,132 | 534,796 | 396,069 | 367,981 | 265,623 | 593,185 | 601,794 | 320,647 | 496,624 | 358,506 |
Capital Expenditure | -195,100 | -209,300 | -174,200 | -132,700 | -125,754 | -133,636 | -140,426 | -134,877 | -154,900 | -142,022 | -113,388 | -112,031 | -112,091 | -99,402 | -112,597 | -104,129 | -117,143 | -91,532 | -82,103 | -70,584 | -79,239 |
Free Cash Flow | 783,200 | 516,300 | 198,700 | 685,200 | 850,586 | 519,425 | 505,571 | 589,501 | 619,973 | 410,423 | 341,023 | 289,101 | 422,705 | 296,667 | 255,384 | 161,494 | 476,042 | 510,262 | 238,544 | 426,040 | 279,267 |