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 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 5,640,000 | 5,372,900 | 4,947,900 | 4,194,100 | 4,186,000 | 4,591,000 | 4,481,700 | 3,668,800 | 3,505,200 | 3,390,400 | 3,359,400 | 3,183,900 | 3,044,400 | 2,871,600 | 2,541,200 | 2,355,600 | 2,704,400 | 2,533,900 | 2,414,300 | 2,104,900 | 1,993,000 |
Revenue Growth | - | 8.59% | 17.97% | 0.19% | -8.82% | 2.44% | 22.16% | 4.67% | 3.39% | 0.92% | 5.51% | 4.58% | 6.02% | 13.00% | 7.88% | -12.90% | 6.73% | 4.95% | 14.70% | 5.61% | |
Cost of Revenue | 3,723,700 | 3,484,800 | 3,476,300 | 3,042,600 | 2,976,700 | 3,238,300 | 3,181,300 | 2,516,900 | 2,404,500 | 2,298,600 | 2,250,400 | 2,113,400 | 2,032,200 | 1,947,900 | 1,712,500 | 1,629,700 | 1,901,000 | 1,798,100 | 1,757,500 | 1,509,900 | 1,431,100 |
Gross Profit | 1,916,300 | 1,888,100 | 1,471,600 | 1,151,500 | 1,209,300 | 1,352,700 | 1,300,400 | 1,151,900 | 1,100,700 | 1,091,800 | 1,109,000 | 1,070,500 | 1,012,200 | 923,700 | 828,700 | 725,900 | 803,400 | 735,800 | 656,800 | 595,000 | 561,900 |
Gross Profit Margin | 33.96% | 35.14% | 29.74% | 27.46% | 28.89% | 29.46% | 29.02% | 31.40% | 31.40% | 32.20% | 33.01% | 33.62% | 33.25% | 32.17% | 32.61% | 30.82% | 29.71% | 29.04% | 27.20% | 28.27% | 28.19% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 846,500 | 848,600 | 762,500 | 619,200 | 676,300 | 756,100 | 743,500 | 648,200 | 622,900 | 617,200 | 591,600 | 562,900 | 540,400 | 499,900 | 460,900 | 431,200 | 457,400 | 436,400 | 415,600 | 357,900 | 333,900 |
Total Operating Expenses | 847,500 | 849,600 | 762,500 | 619,200 | 676,300 | 756,100 | 743,500 | 648,200 | 622,900 | 617,200 | 591,600 | 562,900 | 540,400 | 499,900 | 460,900 | 431,200 | 457,400 | 436,400 | 422,900 | 368,200 | 349,300 |
Operating Income or Loss | 1,068,800 | 1,038,500 | 709,100 | 532,300 | 533,000 | 596,600 | 556,900 | 503,700 | 477,800 | 474,600 | 517,400 | 507,600 | 471,800 | 423,800 | 367,800 | 294,700 | 346,000 | 299,400 | 233,900 | 226,800 | 212,600 |
Operating Margin | 18.89% | 19.33% | 14.33% | 12.69% | 12.73% | 12.99% | 12.43% | 13.73% | 13.63% | 14.00% | 15.40% | 15.94% | 15.50% | 14.76% | 14.47% | 12.51% | 12.79% | 11.82% | 9.69% | 10.77% | 10.67% |
Interest Expense | 69,600 | 36,700 | 49,600 | 54,700 | 60,300 | 67,900 | 72,300 | 44,000 | 42,900 | 30,500 | 30,100 | 29,500 | 29,000 | 30,900 | 31,000 | 30,600 | 24,600 | 0 | 0 | 0 | 0 |
EBITDA | 1,251,600 | 1,169,700 | 854,300 | 661,000 | 671,400 | 740,900 | 677,500 | 585,600 | 564,700 | 533,600 | 594,700 | 507,600 | 538,300 | 487,600 | 423,200 | 362,300 | 408,900 | 359,600 | 289,300 | 277,200 | 261,500 |
Depreciation and Amortization | 198,400 | 149,700 | 145,700 | 147,000 | 143,800 | 151,000 | 141,400 | 98,000 | 90,900 | 85,200 | 79,200 | 70,600 | 66,800 | 68,200 | 72,500 | 70,600 | 63,100 | 60,200 | 55,400 | 50,400 | 48,900 |
Income Before Tax | 970,600 | 983,300 | 657,000 | 459,300 | 453,500 | 520,500 | 467,000 | 443,100 | 430,400 | 418,600 | 485,500 | 473,800 | 441,800 | 389,800 | 320,400 | 261,600 | 317,900 | 284,200 | 221,500 | 215,700 | 197,300 |
Income Tax Expense | 212,900 | 217,300 | 140,200 | 88,200 | 97,500 | 113,100 | 100,900 | 193,200 | 132,600 | 136,500 | 158,300 | 144,000 | 139,700 | 119,600 | 101,600 | 80,300 | 95,200 | 75,900 | 63,400 | 50,600 | 42,600 |
Net Income | 751,800 | 759,800 | 545,900 | 399,500 | 351,200 | 400,900 | 360,200 | 243,100 | 293,000 | 277,300 | 325,300 | 326,500 | 299,700 | 267,900 | 217,200 | 180,100 | 222,700 | 208,300 | 158,100 | 165,100 | 154,700 |
Net Income Margin | 13.30% | 14.14% | 11.03% | 9.53% | 8.39% | 8.73% | 8.04% | 6.63% | 8.36% | 8.18% | 9.68% | 10.25% | 9.84% | 9.33% | 8.55% | 7.65% | 8.23% | 8.22% | 6.55% | 7.84% | 7.76% |
EPS | 13.98 | 14.14 | 10.14 | 7.34 | 6.46 | 7.34 | 6.60 | 4.42 | 5.26 | 4.79 | 5.51 | 5.51 | 5.05 | 4.47 | 3.61 | 3.16 | 3.97 | 3.54 | 2.62 | 2.71 | 2.55 |
EPS Diluted | 13.89 | 14.04 | 10.06 | 7.28 | 6.42 | 7.30 | 6.56 | 4.39 | 5.24 | 4.77 | 5.48 | 5.47 | 5.00 | 4.42 | 3.59 | 3.15 | 3.94 | 3.50 | 2.59 | 2.67 | 2.51 |
Weighted Average Shares Out | - | 53,600 | 53,700 | 54,300 | 54,200 | 54,400 | 54,600 | 54,800 | 55,500 | 57,700 | 58,800 | 59,100 | 59,100 | 59,700 | 59,900 | 57,000 | 56,000 | 58,800 | 60,400 | 61,000 | 60,700 |
Weighted Average Shares Out Diluted | - | 54,000 | 54,100 | 54,700 | 54,500 | 54,700 | 54,900 | 55,100 | 55,700 | 58,000 | 59,200 | 59,600 | 59,800 | 60,400 | 60,300 | 57,200 | 56,500 | 59,500 | 61,100 | 61,800 | 61,600 |
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 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 435,700 | 336,100 | 440,500 | 286,200 | 259,600 | 182,000 | 189,000 | 375,000 | 437,600 | 343,500 | 653,900 | 740,700 | 645,000 | 569,600 | 520,700 | 258,500 | 178,200 | 77,500 | 45,300 | 110,600 | 125,900 |
Short Term Investments | 9,900 | 12,600 | 14,300 | 9,400 | 9,300 | 14,200 | 9,200 | 14,500 | 11,200 | 12,200 | 7,800 | 10,100 | 8,800 | 12,800 | 8,800 | 0 | 0 | 0 | 35,900 | 121,300 | 215,600 |
Cash + Short Term Investments | 445,600 | 348,700 | 454,800 | 295,600 | 268,900 | 196,200 | 198,200 | 389,500 | 448,800 | 355,700 | 661,700 | 750,800 | 653,800 | 582,400 | 529,500 | 258,500 | 178,200 | 77,500 | 81,200 | 231,900 | 341,500 |
Net Receivables | 894,800 | 785,400 | 741,600 | 675,300 | 531,600 | 683,000 | 725,400 | 540,300 | 530,000 | 466,600 | 469,800 | 440,900 | 405,200 | 394,300 | 341,800 | 310,100 | 357,000 | 332,400 | 354,300 | 310,400 | 288,500 |
Inventory | 850,000 | 832,900 | 740,700 | 662,100 | 607,300 | 633,000 | 651,000 | 634,700 | 532,400 | 540,000 | 441,800 | 385,700 | 341,700 | 318,300 | 298,400 | 263,500 | 335,200 | 322,900 | 338,200 | 237,100 | 216,100 |
Other Current Assets | 128,700 | 200,200 | 84,300 | 246,300 | 261,400 | 62,000 | 69,100 | 39,600 | 40,100 | 25,500 | 56,100 | 55,000 | 55,500 | 58,500 | 56,400 | 85,800 | 48,700 | 55,200 | 40,700 | 40,700 | 46,300 |
Total Current Assets | 2,319,100 | 2,167,200 | 2,021,400 | 1,879,300 | 1,587,600 | 1,574,200 | 1,643,700 | 1,604,100 | 1,551,300 | 1,387,800 | 1,629,400 | 1,632,400 | 1,456,200 | 1,353,500 | 1,226,100 | 917,700 | 919,100 | 788,000 | 814,400 | 820,100 | 892,400 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 692,600 | 799,700 | 528,000 | 459,500 | 519,200 | 505,200 | 502,100 | 458,300 | 439,800 | 419,700 | 401,200 | 377,100 | 364,700 | 359,600 | 358,300 | 372,200 | 349,100 | 327,100 | 318,500 | 267,800 | 261,800 |
Goodwill | 2,523,500 | 2,533,400 | 1,970,500 | 1,871,300 | 1,923,300 | 1,811,800 | 1,784,400 | 1,089,000 | 991,000 | 928,500 | 874,700 | 800,400 | 755,500 | 727,300 | 724,000 | 741,200 | 584,600 | 466,600 | 436,700 | 351,500 | 326,600 |
Intangible Assets | 1,108,400 | 1,196,000 | 669,900 | 681,500 | 810,600 | 781,500 | 819,500 | 460,400 | 431,500 | 372,200 | 322,800 | 286,600 | 288,100 | 269,500 | 367,200 | 406,000 | 227,600 | 242,500 | 181,600 | 500,300 | 422,500 |
Long Term Investments | 85,500 | 75,800 | 65,900 | 69,100 | 71,100 | 55,700 | 56,300 | 57,700 | 56,400 | 49,500 | 44,100 | 35,800 | 36,700 | 42,000 | 30,200 | 28,100 | 35,100 | 39,000 | 300 | 79,000 | 65,700 |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,500 | 0 | 0 | 0 | 182,400 | 211,600 | 0 | 0 | 0 | -39,000 | -300 | -79,000 | -65,700 |
Other Non-Current Assets | 205,900 | 141,900 | 146,900 | 320,800 | 173,300 | 174,600 | 66,100 | 51,100 | 44,500 | 51,000 | 50,600 | 54,900 | -136,600 | -117,000 | 0 | 0 | 0 | 39,200 | 300 | 78,800 | 65,700 |
Total Non-Current Assets | 4,615,900 | 4,746,800 | 3,381,200 | 3,402,200 | 3,497,500 | 3,328,800 | 3,228,400 | 2,116,500 | 1,973,700 | 1,820,900 | 1,693,400 | 1,554,800 | 1,490,800 | 1,493,000 | 1,479,700 | 1,547,500 | 1,196,400 | 1,075,400 | 937,100 | 846,900 | 750,000 |
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 | 6,935,000 | 6,914,000 | 5,402,600 | 5,281,500 | 5,085,100 | 4,903,000 | 4,872,100 | 3,720,600 | 3,525,000 | 3,208,700 | 3,322,800 | 3,187,200 | 2,947,000 | 2,846,500 | 2,705,800 | 2,465,200 | 2,115,500 | 1,863,400 | 1,751,500 | 1,667,000 | 1,642,400 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 547,500 | 563,500 | 529,900 | 532,800 | 339,200 | 347,700 | 393,700 | 326,500 | 291,600 | 289,500 | 244,000 | 225,900 | 213,100 | 215,700 | 160,800 | 130,800 | 168,300 | 154,000 | 163,900 | 159,500 | 146,100 |
Short Term Debt | 325,700 | 148,000 | 35,200 | 36,800 | 183,700 | 95,000 | 56,100 | 68,100 | 3,200 | 48,200 | 1,400 | 300 | 0 | 2,900 | 1,800 | 0 | 0 | 36,700 | 20,900 | 29,600 | 99,900 |
Tax Payables | 30,600 | 21,100 | 4,500 | 4,800 | 4,600 | 6,000 | 3,400 | 27,500 | 8,400 | 2,100 | 5,800 | 11,800 | 14,100 | 23,300 | 0 | 0 | 0 | 0 | 18,500 | 20,000 | 24,400 |
Deferred Revenue | 127,400 | 111,500 | 45,800 | 16,700 | 30,900 | 31,000 | 27,700 | 10,200 | 11,800 | 15,000 | 18,200 | 15,800 | 16,400 | 18,100 | 0 | 0 | 0 | 23,300 | 177,600 | 151,200 | 157,100 |
Other Current Liabilities | 365,500 | 479,300 | 473,100 | 474,100 | 420,700 | 365,200 | 358,400 | 273,800 | 274,600 | 248,300 | 229,800 | 213,200 | 203,800 | 232,100 | 282,400 | 287,700 | 256,700 | 228,800 | 179,000 | 151,400 | 138,900 |
Total Current Liabilities | 1,396,700 | 1,323,400 | 1,088,500 | 1,065,200 | 948,200 | 844,900 | 839,300 | 706,100 | 589,600 | 603,100 | 499,200 | 467,000 | 447,400 | 492,100 | 445,000 | 417,900 | 425,000 | 419,500 | 382,300 | 360,500 | 409,300 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,766,000 | 2,142,000 | 1,522,800 | 1,493,800 | 1,508,800 | 1,577,700 | 1,737,100 | 987,100 | 990,500 | 595,900 | 597,600 | 597,200 | 596,700 | 596,300 | 595,900 | 497,200 | 497,400 | 199,400 | 199,300 | 199,200 | 199,100 |
Deferred Revenue | 0 | 0 | 0 | -95,900 | -135,300 | -126,800 | -120,000 | -23,700 | -41,200 | -36,100 | -74,500 | -66,700 | -16,900 | -16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 246,000 | 240,300 | 113,800 | 114,700 | 135,300 | 126,800 | 120,000 | 23,700 | 41,200 | 36,100 | 74,500 | 66,700 | 16,900 | 16,000 | 0 | 0 | 0 | 51,900 | 22,000 | 0 | 0 |
Other Non-Current Liabilities | 297,500 | 319,000 | 306,900 | 367,100 | 542,700 | 393,100 | 376,800 | 355,800 | 300,500 | 224,600 | 215,800 | 141,500 | 218,100 | 268,600 | 201,400 | 248,100 | 185,000 | 110,000 | 132,400 | 109,200 | 89,700 |
Total Non-Current Liabilities | 2,309,500 | 2,701,300 | 1,943,500 | 1,975,600 | 2,051,500 | 2,097,600 | 2,233,900 | 1,366,600 | 1,332,200 | 856,600 | 887,900 | 805,400 | 831,700 | 880,900 | 797,300 | 745,300 | 682,400 | 361,300 | 353,700 | 308,400 | 288,800 |
Total Liabilities | 3,706,200 | 4,024,700 | 3,032,000 | 3,040,800 | 2,999,700 | 2,942,500 | 3,073,200 | 2,072,700 | 1,921,800 | 1,459,700 | 1,387,100 | 1,272,400 | 1,279,100 | 1,373,000 | 1,242,300 | 1,163,200 | 1,107,400 | 780,800 | 736,000 | 668,900 | 698,100 |
Common Stock | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 600 |
Retained Earnings | 3,532,200 | 3,182,700 | 2,705,500 | 2,560,000 | 2,393,700 | 2,279,400 | 2,064,400 | 1,892,400 | 1,879,300 | 1,886,100 | 1,944,100 | 1,932,600 | 1,715,700 | 1,515,800 | 1,338,600 | 1,208,000 | 1,108,000 | 962,700 | 827,400 | 749,100 | 664,500 |
Accumulated Other Comprehensive Income/Loss | -319,000 | -312,400 | -345,200 | -330,800 | -329,200 | -332,900 | -285,700 | -269,800 | -302,500 | -224,200 | -164,300 | -71,000 | -119,100 | -150,400 | -81,300 | -68,800 | -116,800 | 26,000 | -32,400 | -18,800 | -1,500 |
Total Stockholders Equity | 3,215,000 | 2,877,000 | 2,360,900 | 2,229,800 | 2,070,000 | 1,947,100 | 1,780,600 | 1,634,200 | 1,592,800 | 1,740,600 | 1,927,100 | 1,906,400 | 1,661,200 | 1,467,800 | 1,459,200 | 1,298,200 | 1,008,100 | 1,082,600 | 1,015,500 | 998,100 | 944,300 |
Total Investments | 95,400 | 88,400 | 80,200 | 78,500 | 80,400 | 69,900 | 65,500 | 72,200 | 67,600 | 61,700 | 51,900 | 45,900 | 45,500 | 54,800 | 39,000 | 28,100 | 35,100 | 39,000 | 36,200 | 200,300 | 281,300 |
Total Debt | 2,091,700 | 2,290,000 | 1,442,600 | 1,445,200 | 1,590,000 | 1,571,400 | 1,793,200 | 1,055,200 | 993,700 | 644,100 | 599,000 | 597,500 | 596,700 | 599,200 | 597,700 | 497,200 | 497,400 | 236,100 | 220,200 | 228,800 | 299,000 |
Net Debt | 1,656,000 | 1,953,900 | 1,002,100 | 1,159,000 | 1,330,400 | 1,389,400 | 1,604,200 | 680,200 | 556,100 | 300,600 | -54,900 | -143,200 | -48,300 | 29,600 | 77,000 | 238,700 | 319,200 | 158,600 | 174,900 | 118,200 | 173,100 |
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 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 750,300 | 766,000 | 511,300 | 365,000 | 351,200 | 400,900 | 360,200 | 243,100 | 293,000 | 277,300 | 325,300 | 326,500 | 299,700 | 270,200 | 217,200 | 180,100 | 222,700 | 208,300 | 158,100 | 165,100 | 154,700 |
Depreciation & Amortization | 198,400 | 149,700 | 148,500 | 149,100 | 157,600 | 151,000 | 148,400 | 99,800 | 92,300 | 85,200 | 79,200 | 70,600 | 66,800 | 68,200 | 72,500 | 70,600 | 63,100 | 60,200 | 55,400 | 50,400 | 48,900 |
Deferred Income Tax | 5,100 | -16,200 | -27,800 | 9,200 | 3,300 | 6,100 | 49,000 | -14,300 | 12,700 | -4,500 | 30,300 | 13,300 | 27,500 | 18,800 | 25,000 | 37,200 | 700 | -3,700 | 11,400 | 6,400 | 17,100 |
Stock Based Compensation | 29,100 | 26,500 | 24,500 | 17,500 | 21,900 | 16,400 | 24,200 | 22,300 | 22,300 | 17,000 | 16,400 | 14,300 | 15,800 | 15,100 | 11,400 | 10,300 | 12,500 | 12,700 | 11,800 | 700 | 0 |
Change in Working Capital | -97,100 | -33,200 | -34,500 | -55,900 | 88,900 | 22,200 | -25,600 | -29,000 | -10,100 | -32,300 | -44,700 | -55,100 | -45,300 | -21,500 | -38,900 | 126,900 | 29,500 | 91,000 | -97,400 | -14,000 | -48,000 |
Accounts Receivable | -16,900 | -1,900 | -74,200 | -124,800 | 55,500 | 46,200 | -75,400 | 3,900 | -42,300 | 1,900 | -17,800 | -30,900 | -1,800 | -51,600 | -26,100 | 85,500 | -3,700 | 27,800 | -30,700 | -16,900 | -5,800 |
Inventory | -33,500 | -42,100 | -66,500 | -138,900 | 50,700 | 12,200 | 34,200 | -90,300 | 18,400 | -80,800 | -46,900 | -25,900 | -11,800 | -16,400 | -32,600 | 98,700 | 6,900 | 24,200 | -86,300 | -13,200 | -9,100 |
Accounts Payable | -25,900 | 13,200 | -15,300 | 195,100 | 22,600 | -41,200 | 21,500 | 6,700 | 5,400 | 40,500 | 4,600 | -14,100 | -52,400 | 23,700 | 10,100 | -67,000 | 18,900 | 42,100 | 13,300 | 4,600 | -8,100 |
Other Working Capital | -20,800 | -2,400 | 121,500 | 12,700 | -39,900 | 5,000 | -5,900 | 50,700 | 8,400 | 6,100 | 15,400 | 15,800 | 20,700 | 22,800 | 9,700 | 9,700 | 7,400 | -3,100 | 6,300 | 11,500 | -25,000 |
Other Non-Cash Items | 379,300 | -12,000 | -38,800 | 58,900 | 23,100 | -5,000 | -39,100 | 57,100 | -12,000 | -11,600 | -15,000 | 12,200 | -15,400 | -15,800 | -21,000 | -27,400 | -9,300 | -33,300 | 600 | -24,500 | 5,500 |
Net Cash Provided by Operating Activities | 904,300 | 880,800 | 583,200 | 543,800 | 648,000 | 591,600 | 517,100 | 379,000 | 398,200 | 331,100 | 391,500 | 381,800 | 349,100 | 335,000 | 266,200 | 397,700 | 319,200 | 335,200 | 139,900 | 184,100 | 185,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -174,300 | -165,700 | -129,300 | -90,200 | -88,400 | -93,900 | -96,200 | -79,700 | -67,200 | -77,100 | -60,300 | -58,800 | -49,100 | -55,400 | -47,300 | -29,400 | -49,400 | -55,900 | -86,800 | -73,400 | -39,100 |
Acquisitions Net | -1,022,900 | -1,211,700 | 155,700 | 8,600 | -239,600 | -37,400 | -1,118,000 | -184,100 | -173,400 | -163,400 | -183,800 | -96,500 | -90,700 | -29,600 | -14,900 | -355,800 | -267,400 | -52,900 | -145,700 | -54,300 | 10,700 |
Purchases of Investments | -23,400 | -25,400 | -33,700 | -11,400 | -35,100 | -14,100 | -16,600 | -20,900 | -20,000 | -24,500 | -17,600 | -11,100 | -9,500 | -14,400 | -10,500 | -5,200 | -16,600 | -41,200 | -153,600 | -238,600 | -415,000 |
Sales/Maturities of Investments | 20,500 | 21,800 | 23,000 | 11,500 | 28,900 | 12,500 | 20,500 | 17,400 | 13,300 | 13,800 | 12,100 | 10,500 | 19,400 | 9,400 | 14,900 | 9,500 | 20,800 | 38,600 | 317,400 | 319,700 | 329,000 |
Other Investing Activities | -3,200 | 800 | 700 | 3,700 | 5,400 | 4,000 | 8,900 | 21,700 | 17,300 | 2,000 | 7,000 | 4,800 | 13,800 | 3,500 | 3,100 | 7,800 | 6,200 | 5,700 | 2,000 | 16,200 | 5,700 |
Net Cash Used for Investing Activities | -1,198,800 | -1,380,200 | 16,400 | -77,800 | -328,800 | -128,900 | -1,201,400 | -245,600 | -230,000 | -249,200 | -242,600 | -151,100 | -116,100 | -86,500 | -54,700 | -373,100 | -306,400 | -105,700 | -66,700 | -30,400 | -108,700 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 484,300 | 697,800 | -4,800 | -165,300 | 15,600 | -225,100 | 741,500 | 52,300 | 346,700 | 46,800 | 1,200 | 300 | -2,900 | 1,400 | 99,200 | 0 | 258,300 | 15,800 | -8,900 | -71,600 | 0 |
Common Stock Issued | 1,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122,000 | 0 | 48,000 | 38,500 | 32,800 | 30,500 |
Common Stock Repurchased | 0 | -30,000 | -182,000 | -11,200 | -41,300 | -35,000 | -40,000 | -92,500 | -246,800 | -79,100 | -105,500 | -31,000 | -75,600 | -137,700 | -23,300 | 0 | -96,600 | -193,100 | -95,100 | -62,700 | -6,200 |
Dividends Paid | -261,900 | -245,500 | -229,600 | -216,900 | -201,400 | -186,600 | -172,300 | -157,600 | -144,000 | -133,700 | -121,200 | -109,500 | -122,300 | -90,100 | -85,600 | -78,900 | -76,900 | -78,400 | -80,100 | -80,600 | -79,900 |
Other Financing Activities | -38,600 | -33,800 | -20,700 | -39,600 | -17,100 | -24,300 | -22,700 | -16,500 | -15,300 | -205,100 | 9,900 | 9,300 | 39,100 | 28,100 | 55,200 | 6,700 | 8,900 | 7,300 | 6,000 | 0 | 0 |
Net Cash Used Provided by Financing Activities | 153,800 | 388,500 | -437,100 | -433,000 | -244,200 | -471,000 | 506,500 | -214,300 | -59,400 | -371,100 | -215,600 | -130,900 | -161,700 | -198,300 | 45,500 | 49,800 | 93,700 | -200,400 | -139,600 | -182,100 | -55,600 |
Effect of Forex Changes on Cash | 3,400 | 6,900 | -8,800 | -3,000 | 2,600 | 1,300 | -8,200 | 18,300 | -27,300 | -21,200 | -20,100 | -4,100 | 4,100 | -1,300 | 5,200 | 5,900 | -5,800 | 3,100 | 1,100 | -900 | 1,000 |
Net Change in Cash | -137,100 | -104,400 | 154,300 | 27,600 | 77,600 | -7,000 | -186,000 | -62,600 | 94,100 | -310,400 | -86,800 | 95,700 | 75,400 | 48,900 | 262,200 | 80,300 | 100,700 | 32,200 | -65,300 | -29,300 | 21,700 |
Cash at End of Period | 1,557,200 | 336,100 | 440,500 | 286,200 | 259,600 | 182,000 | 189,000 | 375,000 | 437,600 | 343,500 | 653,900 | 740,700 | 645,000 | 569,600 | 520,700 | 258,500 | 178,200 | 77,500 | 45,300 | 110,600 | 125,900 |
Cash at Start of Period | 1,694,300 | 440,500 | 286,200 | 258,600 | 182,000 | 189,000 | 375,000 | 437,600 | 343,500 | 653,900 | 740,700 | 645,000 | 569,600 | 520,700 | 258,500 | 178,200 | 77,500 | 45,300 | 110,600 | 139,900 | 104,200 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 904,300 | 880,800 | 583,200 | 543,800 | 648,000 | 591,600 | 517,100 | 379,000 | 398,200 | 331,100 | 391,500 | 381,800 | 349,100 | 335,000 | 266,200 | 397,700 | 319,200 | 335,200 | 139,900 | 184,100 | 185,000 |
Capital Expenditure | -174,300 | -165,700 | -129,300 | -90,200 | -88,400 | -93,900 | -96,200 | -79,700 | -67,200 | -77,100 | -60,300 | -58,800 | -49,100 | -55,400 | -47,300 | -29,400 | -49,400 | -55,900 | -86,800 | -73,400 | -39,100 |
Free Cash Flow | 730,000 | 715,100 | 453,900 | 453,600 | 559,600 | 497,700 | 420,900 | 299,300 | 331,000 | 254,000 | 331,200 | 323,000 | 300,000 | 279,600 | 218,900 | 368,300 | 269,800 | 279,300 | 53,100 | 110,700 | 145,900 |