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 | 2024-09-28 | 2023-09-30 | 2022-09-24 | 2021-09-25 | 2020-09-26 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-09-24 | 2015-09-26 | 2014-09-27 | 2013-09-28 | 2012-09-29 | 2011-09-24 | 2010-09-25 | 2009-09-26 | 2008-09-27 | 2007-09-29 | 2006-09-30 | 2005-09-24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,030,200 | 4,030,300 | 4,030,400 | 4,862,800 | 5,632,300 | 3,776,400 | 3,367,300 | 3,217,900 | 3,058,800 | 2,832,700 | 2,705,000 | 2,530,700 | 2,492,279 | 2,002,652 | 1,789,349 | 1,679,552 | 1,637,134 | 1,674,499 | 738,368 | 462,680 | 287,684 |
Revenue Growth | - | -0.00% | -17.12% | -13.66% | 49.14% | 12.15% | 4.64% | 5.20% | 7.98% | 4.72% | 6.89% | 1.54% | 24.45% | 11.92% | 6.54% | 2.59% | -2.23% | 126.78% | 59.59% | 60.83% | |
Cost of Revenue | 1,774,300 | 1,802,500 | 1,958,900 | 1,865,400 | 1,836,500 | 1,548,900 | 2,059,200 | 1,521,200 | 1,437,800 | 1,269,400 | 1,272,300 | 1,285,200 | 1,330,891 | 1,008,215 | 866,168 | 942,914 | 779,648 | 781,981 | 392,801 | 269,148 | 174,659 |
Gross Profit | 2,255,900 | 2,227,800 | 2,071,500 | 2,997,400 | 3,795,800 | 2,227,500 | 1,308,100 | 1,696,700 | 1,621,000 | 1,563,300 | 1,432,700 | 1,245,500 | 1,161,388 | 994,437 | 923,181 | 736,638 | 857,486 | 892,518 | 345,567 | 193,532 | 113,025 |
Gross Profit Margin | 55.98% | 55.28% | 51.40% | 61.64% | 67.39% | 58.98% | 38.85% | 52.73% | 52.99% | 55.19% | 52.96% | 49.22% | 46.60% | 49.66% | 51.59% | 43.86% | 52.38% | 53.30% | 46.80% | 41.83% | 39.29% |
Research and Development | 272,800 | 272,800 | 294,300 | 283,400 | 276,300 | 222,500 | 232,200 | 218,700 | 232,800 | 232,100 | 214,900 | 203,200 | 197,646 | 130,962 | 116,696 | 104,305 | 94,328 | 81,421 | 44,484 | 28,294 | 18,617 |
General and Administrative Expenses | 994,800 | 994,800 | 987,600 | 1,038,000 | 994,400 | 840,600 | 897,200 | 910,700 | 841,900 | 682,400 | 624,000 | 591,500 | 569,817 | 542,356 | 445,523 | 407,117 | 387,802 | 408,929 | 147,747 | 98,461 | 61,777 |
Total Operating Expenses | 1,292,000 | 1,345,200 | 1,310,000 | 1,366,600 | 1,312,900 | 1,102,800 | 1,181,400 | 1,188,700 | 1,137,200 | 1,004,200 | 949,100 | 908,500 | 880,060 | 745,806 | 536,051 | 566,280 | 533,340 | 518,477 | 197,815 | 123,293 | 80,394 |
Operating Income or Loss | 935,500 | 882,600 | 668,400 | 1,640,200 | 2,480,300 | 1,105,000 | 134,400 | -237,900 | 1,370,200 | 548,600 | 455,100 | 279,700 | -906,282 | 113,717 | 374,445 | 69,937 | -2,016,674 | -197,542 | 147,752 | 50,339 | 32,631 |
Operating Margin | 23.21% | 21.90% | 16.58% | 33.73% | 44.04% | 29.26% | 3.99% | -7.39% | 44.80% | 19.37% | 16.82% | 11.05% | -36.36% | 5.68% | 20.93% | 4.16% | -123.18% | -11.80% | 20.01% | 10.88% | 11.34% |
Interest Expense | 122,100 | 122,100 | 111,100 | 95,100 | 93,600 | 116,500 | 140,800 | 148,700 | 153,200 | 155,300 | 205,500 | 220,600 | 281,075 | 140,287 | 114,846 | 126,206 | 73,162 | 84,912 | 0 | 0 | 0 |
EBITDA | 1,296,200 | 1,296,200 | 1,110,600 | 2,113,400 | 2,861,600 | 1,496,700 | 346,100 | 210,400 | 1,832,900 | 1,036,000 | 874,100 | 791,900 | -395,876 | 424,400 | 646,968 | 366,884 | -1,745,249 | -21,279 | 178,914 | 70,554 | 40,205 |
Depreciation and Amortization | 309,000 | 309,000 | 323,400 | 430,100 | 406,900 | 376,000 | 463,000 | 480,300 | 449,200 | 465,400 | 491,400 | 113,800 | 112,597 | 72,036 | 58,334 | 54,858 | 51,210 | 172,950 | 31,162 | 16,133 | 7,574 |
Income Before Tax | 865,100 | 865,100 | 676,100 | 1,588,200 | 2,361,100 | 1,001,900 | -95,300 | -418,600 | 1,230,500 | 415,300 | 177,200 | 48,100 | -1,192,961 | -61,661 | 227,386 | -54,991 | -2,088,675 | -279,141 | 148,489 | 53,223 | 34,695 |
Income Tax Expense | 75,600 | 75,600 | 220,100 | 286,200 | 491,400 | -108,600 | -55,100 | -307,300 | 475,000 | 84,500 | 45,600 | 30,800 | -20,123 | 11,973 | 70,236 | 7,822 | 87,562 | 106,476 | 53,911 | 25,800 | 6,439 |
Net Income | 789,500 | 789,500 | 456,000 | 1,302,000 | 1,871,500 | 1,115,200 | -40,200 | -111,300 | 755,500 | 330,800 | 131,600 | 17,300 | -1,172,838 | -73,634 | 157,150 | -62,813 | -2,176,237 | -385,617 | 94,578 | 27,423 | 28,256 |
Net Income Margin | 19.58% | 19.59% | 11.31% | 26.77% | 33.23% | 29.53% | -1.19% | -3.46% | 24.70% | 11.68% | 4.87% | 0.68% | -47.06% | -3.68% | 8.78% | -3.74% | -132.93% | -23.03% | 12.81% | 5.93% | 9.82% |
EPS | 3.34 | 3.35 | 1.85 | 5.18 | 7.28 | 4.24 | -0.15 | -0.40 | 2.70 | 1.18 | 0.47 | 0.06 | -4.36 | -0.28 | 0.60 | -0.24 | -8.48 | -1.57 | 0.88 | 0.30 | 0.33 |
EPS Diluted | 3.33 | 3.32 | 1.83 | 5.13 | 7.21 | 4.21 | -0.15 | -0.40 | 2.64 | 1.16 | 0.45 | 0.06 | -4.36 | -0.28 | 0.59 | -0.24 | -8.48 | -1.57 | 0.86 | 0.28 | 0.32 |
Weighted Average Shares Out | - | 235,723 | 246,772 | 251,527 | 257,046 | 262,727 | 269,413 | 275,105 | 279,811 | 280,213 | 280,566 | 275,499 | 268,704 | 262,857 | 261,099 | 258,743 | 256,545 | 245,968 | 106,873 | 93,024 | 85,648 |
Weighted Average Shares Out Diluted | - | 237,553 | 248,831 | 253,845 | 259,706 | 264,613 | 269,413 | 275,105 | 285,653 | 286,156 | 289,537 | 278,360 | 268,704 | 264,041 | 264,305 | 258,743 | 256,545 | 245,968 | 109,669 | 97,240 | 90,252 |
Reported Currency: USD | Q4 | 2024-09-28 | 2023-09-30 | 2022-09-24 | 2021-09-25 | 2020-09-26 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-09-24 | 2015-09-26 | 2014-09-27 | 2013-09-28 | 2012-09-29 | 2011-09-24 | 2010-09-25 | 2009-09-26 | 2008-09-27 | 2007-09-29 | 2006-09-30 | 2005-09-24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 2,160,200 | 2,160,200 | 2,722,500 | 2,339,500 | 1,170,300 | 701,000 | 601,800 | 666,700 | 540,600 | 548,400 | 492,700 | 741,600 | 829,404 | 566,126 | 712,332 | 515,625 | 293,186 | 95,661 | 100,403 | 29,923 | 113,994 |
Short Term Investments | 173,400 | 173,400 | 16,200 | 31,900 | 0 | 0 | 100 | 6,000 | 3,600 | 1,000 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 2,333,600 | 2,333,600 | 2,722,500 | 2,339,500 | 1,170,300 | 701,000 | 601,800 | 666,700 | 540,600 | 548,400 | 492,700 | 741,600 | 829,404 | 566,126 | 712,332 | 515,625 | 293,186 | 95,661 | 100,403 | 29,923 | 113,994 |
Net Receivables | 600,400 | 600,400 | 625,600 | 617,600 | 942,700 | 1,028,900 | 648,700 | 579,200 | 533,500 | 447,000 | 416,100 | 396,000 | 409,273 | 409,333 | 318,712 | 283,103 | 263,231 | 344,998 | 152,743 | 108,566 | 57,742 |
Inventory | 679,800 | 679,800 | 617,600 | 623,700 | 501,200 | 395,100 | 444,900 | 384,100 | 331,600 | 274,700 | 283,100 | 330,600 | 289,363 | 367,191 | 230,544 | 192,482 | 182,780 | 174,667 | 105,289 | 93,477 | 44,520 |
Other Current Assets | 209,500 | 209,500 | 218,800 | 281,200 | 554,500 | 136,100 | 97,700 | 93,200 | 72,900 | 56,500 | 74,500 | 103,100 | 96,103 | 220,364 | 80,775 | 106,729 | 82,319 | 101,951 | 52,134 | 58,056 | 24,238 |
Total Current Assets | 3,823,300 | 3,823,300 | 4,184,500 | 3,862,000 | 3,168,700 | 2,222,300 | 1,792,600 | 1,723,200 | 1,478,600 | 1,326,600 | 1,266,400 | 1,565,800 | 1,624,143 | 1,563,014 | 1,342,900 | 1,098,881 | 821,516 | 693,578 | 399,180 | 290,022 | 228,375 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 537,800 | 537,800 | 517,000 | 481,600 | 564,700 | 491,500 | 473,000 | 478,200 | 491,200 | 460,200 | 457,100 | 461,900 | 491,528 | 507,998 | 238,666 | 251,698 | 271,628 | 283,975 | 69,769 | 61,723 | 33,329 |
Goodwill | 3,443,100 | 3,443,100 | 3,281,300 | 3,236,500 | 3,281,600 | 2,657,900 | 2,563,700 | 2,533,200 | 3,171,200 | 2,803,100 | 2,808,200 | 2,810,800 | 2,814,528 | 3,942,779 | 2,290,330 | 2,108,847 | 2,108,963 | 4,450,496 | 407,528 | 341,994 | 6,285 |
Intangible Assets | 844,600 | 844,600 | 888,600 | 1,280,600 | 1,659,200 | 1,307,500 | 1,459,800 | 2,398,600 | 2,753,900 | 2,643,400 | 3,023,200 | 3,433,600 | 3,906,722 | 4,301,250 | 2,090,807 | 2,118,948 | 2,424,812 | 2,629,651 | 174,361 | 158,161 | 11,447 |
Long Term Investments | 96,400 | 96,400 | -20,200 | 5,500 | 9,500 | 11,400 | 54,100 | 8,800 | 3,000 | 4,500 | 25,000 | 45,000 | 37,506 | 29,000 | 0 | 0 | 0 | -53,660 | -29,356 | -50,944 | -1,471 |
Tax Assets | 59,400 | 0 | 20,200 | 16,200 | 21,900 | 15,500 | 17,200 | 12,900 | 9,100 | 9,300 | -25,000 | 39,400 | -37,506 | 11,715 | 0 | 0 | 0 | 53,660 | 29,356 | 50,944 | 1,471 |
Other Non-Current Assets | 351,400 | 410,800 | 267,900 | 188,800 | 214,300 | 489,700 | 90,300 | 76,000 | 84,900 | 69,900 | 115,200 | 58,200 | 163,902 | 121,352 | 46,077 | 47,460 | 62,909 | 76,932 | 15,511 | 4,305 | 6,688 |
Total Non-Current Assets | 5,332,700 | 5,332,700 | 4,954,800 | 5,209,200 | 5,751,200 | 4,973,500 | 4,818,500 | 5,507,700 | 6,501,000 | 5,990,400 | 6,403,700 | 6,848,900 | 7,376,680 | 8,914,094 | 4,665,880 | 4,526,953 | 4,868,312 | 7,441,054 | 667,169 | 566,183 | 51,464 |
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 | 9,156,000 | 9,156,000 | 9,139,300 | 9,071,200 | 8,919,900 | 7,195,800 | 6,611,100 | 7,230,900 | 7,979,600 | 7,317,000 | 7,670,100 | 8,414,700 | 9,000,823 | 10,477,108 | 6,008,780 | 5,625,834 | 5,689,828 | 8,134,632 | 1,066,349 | 856,205 | 279,839 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 203,800 | 203,800 | 175,200 | 197,700 | 215,900 | 178,800 | 186,500 | 192,200 | 166,600 | 156,900 | 117,000 | 92,100 | 80,500 | 87,223 | 63,467 | 57,480 | 46,589 | 59,590 | 42,289 | 26,443 | 14,163 |
Short Term Debt | 64,800 | 64,800 | 310,500 | 41,400 | 343,500 | 350,300 | 273,200 | 601,400 | 1,152,400 | 296,000 | 394,900 | 114,500 | 566,612 | 64,435 | 1,600 | 1,362 | 38,373 | 38,480 | 1,977 | 57,921 | 0 |
Tax Payables | 69,400 | 69,400 | 31,600 | 44,200 | 70,900 | 125,300 | 56,100 | 57,200 | 66,900 | 38,400 | 13,300 | 9,800 | 17,369 | 12,424 | 33,070 | 0 | 0 | 17,797 | 0 | 0 | 0 |
Deferred Revenue | 212,900 | 212,900 | 199,200 | 186,500 | 198,000 | 186,100 | 179,500 | 172,900 | 171,200 | 161,400 | 163,100 | 150,900 | 132,319 | 129,688 | 120,656 | 200,016 | 107,044 | 78,559 | 45,769 | 30,903 | 21,134 |
Other Current Liabilities | 486,300 | 486,300 | 490,800 | 467,900 | 498,500 | 398,800 | 374,800 | 378,900 | 308,400 | 249,200 | 255,700 | 252,300 | 291,606 | 367,579 | 242,708 | 183,054 | 137,284 | 136,949 | 88,577 | 59,012 | 30,011 |
Total Current Liabilities | 1,037,200 | 1,037,200 | 1,207,300 | 937,700 | 1,326,800 | 1,239,300 | 1,070,100 | 1,402,600 | 1,865,500 | 901,900 | 944,000 | 619,600 | 1,088,406 | 661,349 | 509,450 | 441,912 | 329,290 | 340,875 | 178,612 | 174,279 | 60,534 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,593,200 | 2,593,200 | 2,593,600 | 2,880,200 | 2,801,100 | 2,796,900 | 2,836,500 | 2,761,000 | 2,228,900 | 3,084,200 | 3,254,800 | 4,187,300 | 4,275,594 | 5,004,435 | 1,505,480 | 1,447,053 | 1,513,878 | 2,162,420 | 9,222 | 6,163 | 0 |
Deferred Revenue | 13,800 | 13,800 | 13,800 | 9,400 | 20,300 | 12,900 | 15,800 | 18,200 | 20,800 | 15,900 | 19,600 | 0 | 25,456 | 13,714 | 9,467 | 10,011 | 11,364 | 0 | 0 | 6,630 | 0 |
Deferred Tax | 371,200 | 371,200 | 20,200 | 90,800 | 250,500 | 201,800 | 286,200 | 498,200 | 973,600 | 982,600 | 1,178,400 | 1,375,400 | 1,535,306 | 1,771,585 | 957,426 | 955,611 | 912,970 | 920,838 | 54,866 | 60,858 | 1,471 |
Other Non-Current Liabilities | 10,600 | 10,600 | 13,200 | 276,900 | 302,600 | 237,600 | 128,700 | 122,100 | 106,100 | 189,700 | 194,100 | 169,400 | 1,695,310 | 78,708 | 90,062 | 72,698 | 420,975 | 68,230 | 17,926 | 2,525 | 0 |
Total Non-Current Liabilities | 2,988,800 | 2,988,800 | 2,915,100 | 3,257,300 | 3,374,500 | 3,249,200 | 3,261,900 | 3,399,500 | 3,329,400 | 4,272,400 | 4,646,900 | 5,732,100 | 5,970,904 | 6,854,728 | 2,562,435 | 2,485,373 | 2,847,823 | 3,151,488 | 82,014 | 76,176 | 1,471 |
Total Liabilities | 4,026,000 | 4,026,000 | 4,122,400 | 4,195,000 | 4,701,300 | 4,488,500 | 4,332,000 | 4,802,100 | 5,194,900 | 5,174,300 | 5,590,900 | 6,351,700 | 7,059,310 | 7,516,077 | 3,071,885 | 2,927,285 | 3,177,113 | 3,492,363 | 260,626 | 250,455 | 62,005 |
Common Stock | 0 | 0 | 3,000 | 3,000 | 3,000 | 2,900 | 2,900 | 2,900 | 2,900 | 2,900 | 2,800 | 2,800 | 2,720 | 2,656 | 2,625 | 2,595 | 2,579 | 2,564 | 551 | 526 | 443 |
Retained Earnings | 0 | 0 | 2,056,300 | 1,600,300 | 298,300 | -1,573,200 | -2,688,700 | -2,494,000 | -2,382,700 | -3,138,200 | -3,469,000 | -3,600,600 | -3,616,392 | -2,443,554 | -2,369,920 | -2,527,070 | -2,393,881 | -217,644 | 168,453 | 73,875 | 46,452 |
Accumulated Other Comprehensive Income/Loss | -111,500 | -111,500 | -147,600 | -238,200 | -59,100 | -49,700 | -42,300 | -25,500 | -16,200 | -32,300 | -14,500 | 2,600 | 20,391 | 6,790 | 1,995 | 143 | 7,028 | 4,945 | 4,123 | -442 | -1,239 |
Total Stockholders Equity | 5,130,000 | 5,130,000 | 5,016,900 | 4,876,200 | 4,218,600 | 2,705,200 | 2,279,100 | 2,428,800 | 2,784,700 | 2,142,700 | 2,079,200 | 2,063,000 | 1,941,513 | 2,961,031 | 2,936,895 | 2,698,549 | 2,512,715 | 4,642,269 | 805,723 | 605,750 | 217,834 |
Total Investments | 269,800 | 269,800 | -20,200 | 5,500 | 9,500 | 11,400 | 54,100 | 8,800 | 3,000 | 4,500 | 25,000 | 45,000 | 37,506 | 29,000 | 0 | 0 | 0 | -53,660 | -29,356 | -50,944 | -1,471 |
Total Debt | 2,534,600 | 2,658,000 | 2,818,200 | 2,823,400 | 3,025,200 | 3,038,800 | 3,055,000 | 3,304,300 | 3,322,900 | 3,345,400 | 3,639,800 | 4,267,700 | 4,805,910 | 5,035,614 | 1,488,580 | 1,448,415 | 1,903,328 | 2,200,900 | 11,199 | 64,084 | 0 |
Net Debt | 374,400 | 497,800 | 95,700 | 483,900 | 1,854,900 | 2,337,800 | 2,453,200 | 2,637,600 | 2,782,300 | 2,797,000 | 3,147,100 | 3,526,100 | 3,976,506 | 4,469,488 | 776,248 | 932,790 | 1,610,142 | 2,105,239 | -89,204 | 34,161 | -113,994 |
Reported Currency: USD | TTM | 2024-09-28 | 2023-09-30 | 2022-09-24 | 2021-09-25 | 2020-09-26 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-09-24 | 2015-09-26 | 2014-09-27 | 2013-09-28 | 2012-09-29 | 2011-09-24 | 2010-09-25 | 2009-09-26 | 2008-09-27 | 2007-09-29 | 2006-09-30 | 2005-09-24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 789,500 | 789,500 | 456,000 | 1,302,000 | 1,869,700 | 1,110,500 | -40,200 | -111,300 | 755,500 | 330,800 | 131,600 | 17,300 | -1,172,838 | -73,634 | 157,150 | -62,813 | -2,176,237 | -385,617 | 94,578 | 27,423 | 28,256 |
Depreciation & Amortization | 308,900 | 309,000 | 323,400 | 430,100 | 406,900 | 376,000 | 463,100 | 480,300 | 449,200 | 465,400 | 491,400 | 523,200 | 516,010 | 345,751 | 304,736 | 294,768 | 273,924 | 172,950 | 31,162 | 16,133 | 7,574 |
Deferred Income Tax | -72,100 | -72,100 | -109,100 | -166,200 | -70,100 | -94,400 | -231,700 | -477,300 | -357,200 | -155,800 | -148,800 | -243,100 | -197,983 | -155,192 | -48,107 | -121,726 | -1,941 | -10,365 | 5,873 | -5,797 | -135 |
Stock Based Compensation | 69,100 | 82,300 | 79,600 | 66,700 | 65,000 | 83,300 | 62,000 | 65,000 | 68,200 | 65,400 | 59,300 | 50,000 | 52,307 | 40,572 | 35,472 | 34,160 | 32,939 | 0 | 0 | 3,951 | 0 |
Change in Working Capital | 84,100 | 84,100 | 11,800 | 454,200 | 13,000 | -636,300 | -161,300 | -26,200 | -103,200 | 56,400 | 98,500 | 44,500 | 64,492 | 28,182 | -13,237 | -1,408 | 52,679 | -11,909 | 36,544 | -3,506 | 984 |
Accounts Receivable | 41,000 | 41,000 | -1,500 | 272,300 | 110,900 | -427,100 | -76,500 | -38,200 | -41,500 | -31,800 | -30,300 | 7,900 | 4,102 | -11,005 | -17,131 | -20,211 | 57,581 | 0 | -39,270 | -9,545 | -9,310 |
Inventory | -47,400 | -47,400 | -4,900 | -136,600 | -84,100 | -25,300 | -63,000 | -50,600 | -11,600 | 7,600 | 43,900 | -44,700 | 25,165 | -12,174 | -32,158 | -5,247 | -15,142 | -29,595 | -7,997 | -23,023 | -4,381 |
Accounts Payable | 22,200 | 22,200 | -23,000 | -14,400 | 20,400 | -4,900 | -5,500 | 23,900 | -10,600 | 40,100 | 25,500 | 11,800 | -6,406 | 3,768 | 2,589 | 7,151 | -12,881 | 0 | 14,265 | 3,940 | 3,623 |
Other Working Capital | 68,300 | 68,300 | 41,200 | 332,900 | -34,200 | -179,000 | -16,300 | 38,700 | -39,500 | 40,500 | 59,400 | 69,500 | 41,631 | 47,593 | 33,463 | 16,899 | 23,121 | 17,686 | 69,546 | 25,122 | 11,052 |
Other Non-Cash Items | 417,200 | 92,400 | 289,500 | 38,900 | 45,900 | 57,500 | 557,600 | 802,400 | -804,200 | 25,000 | 154,100 | 116,500 | 1,231,834 | 184,543 | 20,010 | 313,731 | 2,365,001 | 597,797 | -21,011 | -7,080 | 133 |
Net Cash Provided by Operating Activities | 1,285,200 | 1,285,200 | 1,051,200 | 2,125,700 | 2,330,400 | 896,600 | 649,500 | 732,900 | 8,300 | 787,200 | 786,100 | 508,400 | 493,822 | 370,222 | 456,024 | 456,712 | 546,365 | 364,596 | 153,250 | 31,124 | 44,373 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -140,200 | -72,400 | -150,200 | -127,200 | -162,700 | -156,400 | -113,600 | -105,600 | -107,600 | -98,500 | -89,400 | -80,200 | -90,130 | -83,273 | -64,006 | -52,480 | -65,703 | -53,284 | -22,840 | -40,583 | -7,699 |
Acquisitions Net | -371,100 | -297,300 | -5,000 | -158,600 | -1,164,700 | 19,900 | -128,800 | -76,500 | 306,900 | -4,000 | 0 | 10,100 | 62,053 | -3,772,187 | -218,404 | -87,357 | -229 | -2,609,341 | -9,793 | -171,828 | 0 |
Purchases of Investments | -310,200 | -267,700 | -10,000 | 0 | 0 | -2,400 | -3,000 | -6,000 | 0 | -5,200 | -6,400 | -29,700 | -7,725 | -250 | -99 | -795 | -550 | -263 | -1,000 | 0 | 0 |
Sales/Maturities of Investments | -22,700 | 0 | 0 | 0 | 0 | 0 | -4,500 | 100 | 87,100 | 36,300 | 10,000 | 36,200 | 2,104 | 8,000 | 4,907 | 678 | -9,310 | 3,574 | 2,150 | 0 | 0 |
Other Investing Activities | 20,700 | -143,600 | 13,100 | 79,500 | -2,200 | -2,700 | -30,800 | -7,200 | -600 | 3,000 | -300 | -3,400 | 52,452 | -3,074 | 11,015 | 72,974 | 14,273 | -20,986 | -27,743 | 5,735 | -5,795 |
Net Cash Used for Investing Activities | -781,000 | -781,000 | -152,100 | -206,300 | -1,329,600 | -141,600 | -280,700 | -195,200 | 285,800 | -68,400 | -86,100 | -67,000 | 18,754 | -3,850,784 | -266,587 | -66,980 | -61,519 | -2,680,300 | -59,226 | -206,676 | -13,494 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -291,300 | -291,300 | -19,000 | -212,300 | -113,400 | -31,500 | -260,400 | -145,500 | -138,400 | -642,800 | -1,004,500 | -595,000 | -265,000 | 3,476,300 | -1,362 | -177,004 | -10,775 | 2,078,176 | -53,995 | 52,052 | -947 |
Common Stock Issued | 31,000 | 37,800 | 43,000 | 0 | 51,300 | 0 | 49,800 | 0 | 49,000 | 38,500 | 0 | 81,400 | 0 | 0 | 25,404 | 12,594 | 10,887 | 171,014 | 10,578 | 10,639 | 15,868 |
Common Stock Repurchased | -835,200 | -835,100 | -474,800 | -542,100 | -409,800 | -653,600 | -200,100 | -275,800 | -200,100 | -250,000 | -12,900 | -9,800 | -12,300 | -5,700 | 0 | 0 | 0 | 0 | -969 | 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 | 5,200 | -20,000 | 10,600 | -1,600 | -6,600 | 25,200 | 29,000 | 16,500 | 29,300 | 233,100 | 57,100 | -11,500 | 25,670 | -148,201 | -16,368 | -3,165 | -288,386 | 61,889 | 21,926 | 27,908 | 0 |
Net Cash Used Provided by Financing Activities | -1,108,600 | -1,108,600 | -483,200 | -756,000 | -529,800 | -659,900 | -431,500 | -404,800 | -309,200 | -659,700 | -936,700 | -525,100 | -248,770 | 3,328,099 | 7,674 | -167,575 | -288,624 | 2,311,930 | -22,460 | 90,599 | 14,921 |
Effect of Forex Changes on Cash | 8,900 | 8,900 | 300 | 5,800 | -1,700 | 4,100 | -2,200 | -6,800 | 7,300 | -2,000 | -8,100 | -2,700 | -1,746 | 561 | -404 | 282 | 1,303 | -968 | -1,084 | 882 | -141 |
Net Change in Cash | -595,500 | -595,500 | 416,200 | 1,169,200 | 469,300 | 99,200 | -64,900 | 126,100 | -7,800 | 57,100 | -244,800 | -86,400 | 262,060 | -151,902 | 196,707 | 222,439 | 197,525 | -4,742 | 70,480 | -84,071 | 45,659 |
Cash at End of Period | 8,711,400 | 2,160,200 | 2,755,700 | 2,339,500 | 1,170,300 | 701,000 | 601,800 | 666,700 | 540,600 | 548,400 | 491,300 | 736,100 | 822,490 | 560,430 | 712,332 | 515,625 | 293,186 | 95,661 | 100,403 | 29,923 | 113,994 |
Cash at Start of Period | 9,306,900 | 2,755,700 | 2,339,500 | 1,170,300 | 701,000 | 601,800 | 666,700 | 540,600 | 548,400 | 491,300 | 736,100 | 822,500 | 560,430 | 712,332 | 515,625 | 293,186 | 95,661 | 100,403 | 29,923 | 113,994 | 68,335 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,285,200 | 1,285,200 | 1,051,200 | 2,125,700 | 2,330,400 | 896,600 | 649,500 | 732,900 | 8,300 | 787,200 | 786,100 | 508,400 | 493,822 | 370,222 | 456,024 | 456,712 | 546,365 | 364,596 | 153,250 | 31,124 | 44,373 |
Capital Expenditure | -140,200 | -140,200 | -150,200 | -127,200 | -162,700 | -156,400 | -113,600 | -105,600 | -107,600 | -98,500 | -89,400 | -80,200 | -90,130 | -83,273 | -64,006 | -52,480 | -65,703 | -53,284 | -22,840 | -40,583 | -7,699 |
Free Cash Flow | 1,145,000 | 1,145,000 | 901,000 | 1,998,500 | 2,167,700 | 740,200 | 535,900 | 627,300 | -99,300 | 688,700 | 696,700 | 428,200 | 403,692 | 286,949 | 392,018 | 404,232 | 480,662 | 311,312 | 130,410 | -9,459 | 36,674 |