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 | 10,858,000 | 10,889,300 | 10,927,800 | 10,240,700 | 9,061,000 | 10,221,300 | 9,714,400 | 7,882,400 | 7,846,600 | 7,613,800 | 7,537,100 | 7,122,300 | 6,956,200 | 7,014,600 | 6,531,900 | 6,027,600 | 6,962,700 | 6,554,200 | 6,190,800 | 6,274,300 | 6,387,000 |
Revenue Growth | - | -0.35% | 6.71% | 13.02% | -11.35% | 5.22% | 23.24% | 0.46% | 3.06% | 1.02% | 5.82% | 2.39% | -0.83% | 7.39% | 8.37% | -13.43% | 6.23% | 5.87% | -1.33% | -1.76% | |
Cost of Revenue | 9,206,400 | 9,075,100 | 9,083,100 | 8,387,800 | 7,709,400 | 8,729,100 | 8,336,200 | 5,068,100 | 5,038,100 | 4,857,700 | 4,820,400 | 4,545,500 | 4,391,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit | 1,651,600 | 1,814,200 | 1,844,700 | 1,852,900 | 1,351,600 | 1,492,200 | 1,378,200 | 2,814,300 | 2,808,500 | 2,756,100 | 2,716,700 | 2,576,800 | 2,564,300 | 7,014,600 | 6,531,900 | 6,027,600 | 6,962,700 | 6,554,200 | 6,190,800 | 6,274,300 | 6,387,000 |
Gross Profit Margin | 14.94% | 16.66% | 16.88% | 18.09% | 14.92% | 14.60% | 14.19% | 35.70% | 35.79% | 36.20% | 36.04% | 36.18% | 36.86% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
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 | 109,900 | 67,200 | 87,100 | 122,300 | 58,800 | 93,800 | 166,500 | 1,840,700 | 1,870,500 | 1,884,200 | 1,928,100 | 1,917,900 | 1,886,000 | 6,326,400 | 5,979,300 | 5,681,700 | 6,355,900 | 6,184,000 | 6,023,100 | 6,287,200 | 5,983,300 |
Total Operating Expenses | 407,800 | 331,600 | 361,100 | 406,100 | 349,400 | 372,300 | 369,400 | 1,840,700 | 1,870,500 | 1,884,200 | 1,928,100 | 1,917,900 | 1,886,000 | 6,326,400 | 5,979,300 | 5,681,700 | 6,355,900 | 6,167,300 | 6,058,400 | 6,385,800 | 6,419,100 |
Operating Income or Loss | 1,243,800 | 1,482,600 | 1,381,200 | 1,436,200 | 967,300 | 1,086,000 | 1,008,800 | 973,600 | 938,000 | 871,900 | 788,400 | 598,300 | 678,300 | 687,200 | 548,700 | 341,300 | 589,700 | 344,300 | 106,000 | -104,200 | -94,300 |
Operating Margin | 11.08% | 13.62% | 12.64% | 14.02% | 10.68% | 10.62% | 10.38% | 12.35% | 11.95% | 11.45% | 10.46% | 8.40% | 9.75% | 9.80% | 8.40% | 5.66% | 8.47% | 5.25% | 1.71% | -1.66% | -1.48% |
Interest Expense | 237,000 | 225,600 | 174,700 | 173,100 | 192,200 | 199,300 | 123,000 | 90,800 | 90,600 | 85,800 | 84,900 | 122,700 | 133,500 | 136,800 | 139,700 | 155,600 | 211,900 | 0 | 0 | 0 | 0 |
EBITDA | 1,532,300 | 1,900,500 | 1,765,500 | 1,746,700 | 1,297,800 | 1,397,200 | 1,247,800 | 1,081,400 | 1,090,800 | 1,031,800 | 951,400 | 816,300 | 954,300 | 1,019,400 | 734,300 | 554,200 | 853,900 | 674,600 | 392,900 | 108,700 | 90,100 |
Depreciation and Amortization | 260,800 | 264,300 | 274,000 | 283,800 | 290,600 | 278,500 | 202,900 | 157,100 | 160,200 | 157,000 | 163,000 | 157,400 | 147,700 | 150,900 | 148,400 | 169,900 | 173,300 | 287,700 | 260,500 | 220,200 | 239,400 |
Income Before Tax | 1,189,700 | 1,408,000 | 1,268,900 | 1,222,100 | 361,300 | 878,300 | 838,000 | 876,000 | 830,200 | 762,200 | 720,700 | 468,000 | 674,800 | 738,400 | 450,600 | 232,400 | 471,500 | 235,700 | -5,000 | -186,600 | -267,000 |
Income Tax Expense | 363,500 | 291,200 | 318,400 | 251,800 | 8,000 | 204,800 | 199,200 | 281,900 | 198,000 | 282,800 | 216,500 | 181,200 | 213,300 | 190,200 | -171,300 | 90,100 | 156,600 | 58,900 | 18,700 | 81,900 | 262,200 |
Net Income | 808,200 | 1,098,400 | 938,000 | 952,800 | 351,100 | 656,000 | 618,900 | 579,000 | 608,500 | 454,600 | 477,100 | 267,900 | 446,700 | 532,300 | 261,100 | 121,300 | 295,000 | 167,600 | -31,700 | -262,900 | -538,400 |
Net Income Margin | 7.11% | 10.09% | 8.58% | 9.30% | 3.87% | 6.42% | 6.37% | 7.35% | 7.75% | 5.97% | 6.33% | 3.76% | 6.42% | 7.59% | 4.00% | 2.01% | 4.24% | 2.56% | -0.51% | -4.19% | -8.43% |
EPS | 2.12 | 2.86 | 2.40 | 2.42 | 0.90 | 1.70 | 1.61 | 1.42 | 1.52 | 1.11 | 1.14 | 0.62 | 1.01 | 1.12 | 0.57 | 0.20 | 0.57 | 0.29 | -0.07 | -0.62 | -1.30 |
EPS Diluted | 2.12 | 2.85 | 2.37 | 2.39 | 0.89 | 1.68 | 1.59 | 1.40 | 1.48 | 1.09 | 1.12 | 0.61 | 0.94 | 0.99 | 0.47 | 0.19 | 0.52 | 0.26 | -0.07 | -0.62 | -1.30 |
Weighted Average Shares Out | - | 384,100 | 391,500 | 393,000 | 389,400 | 386,100 | 383,300 | 389,600 | 397,900 | 408,100 | 419,200 | 421,100 | 432,500 | 465,500 | 473,600 | 468,200 | 461,500 | 457,700 | 428,100 | 424,800 | 415,300 |
Weighted Average Shares Out Diluted | - | 385,900 | 395,100 | 398,400 | 393,200 | 391,200 | 389,000 | 397,300 | 408,000 | 415,700 | 425,400 | 429,600 | 481,400 | 540,600 | 542,100 | 508,100 | 518,300 | 503,100 | 428,100 | 424,800 | 415,300 |
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 | 1,532,000 | 2,386,100 | 2,545,300 | 3,270,000 | 2,509,000 | 1,192,200 | 673,400 | 790,900 | 1,097,600 | 1,502,900 | 1,660,600 | 1,636,800 | 2,574,800 | 2,302,700 | 2,675,700 | 2,495,200 | 2,107,200 | 2,014,900 | 1,955,700 | 2,075,900 | 1,550,400 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 6,800 | 6,600 | 5,300 | 16,000 | 12,900 | 13,700 | 10,900 | 167,700 | 22,500 | 1,400 | 115,600 | 420,000 |
Cash + Short Term Investments | 1,532,000 | 2,386,100 | 2,545,300 | 3,270,000 | 2,509,000 | 1,192,200 | 673,400 | 790,900 | 1,100,600 | 1,509,700 | 1,667,200 | 1,642,100 | 2,590,800 | 2,315,600 | 2,689,400 | 2,506,100 | 2,274,900 | 2,037,400 | 1,957,100 | 2,191,500 | 1,970,400 |
Net Receivables | 6,930,700 | 7,998,000 | 7,339,000 | 7,524,900 | 6,467,100 | 7,143,300 | 7,027,200 | 6,332,400 | 5,907,800 | 5,955,400 | 5,800,800 | 6,101,800 | 5,815,400 | 4,425,400 | 5,534,700 | 4,856,600 | 4,846,000 | 5,343,300 | 4,956,300 | 4,933,300 | 4,907,500 |
Inventory | 0 | 0 | 5,900 | 8,200 | 800 | 22,800 | 5,700 | 5,700 | 203,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 372,600 | 413,600 |
Other Current Assets | 795,000 | 566,300 | 440,900 | 436,900 | 391,500 | 435,200 | 482,300 | 352,200 | 429,600 | 228,000 | 342,200 | 340,100 | 332,100 | 1,545,800 | 229,400 | 275,000 | 366,700 | 305,100 | 295,400 | 372,600 | 758,800 |
Total Current Assets | 9,257,700 | 10,950,400 | 10,325,200 | 11,231,800 | 9,367,600 | 8,770,700 | 8,182,900 | 7,464,100 | 7,438,000 | 7,693,100 | 7,810,200 | 8,084,000 | 8,738,300 | 8,286,800 | 8,453,500 | 7,637,700 | 7,487,600 | 7,685,800 | 7,208,800 | 7,497,400 | 7,636,700 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,659,100 | 1,799,300 | 1,914,900 | 2,220,200 | 2,069,600 | 2,352,500 | 790,900 | 650,400 | 622,000 | 567,200 | 548,200 | 540,000 | 504,800 | 459,800 | 454,300 | 490,100 | 561,500 | 620,000 | 624,000 | 650,000 | 722,900 |
Goodwill | 4,738,700 | 5,080,900 | 5,050,600 | 4,908,700 | 4,945,500 | 4,894,400 | 4,875,900 | 3,820,400 | 3,674,400 | 3,608,500 | 3,669,200 | 3,629,000 | 3,580,600 | 3,444,300 | 3,368,500 | 3,321,000 | 3,220,900 | 3,231,600 | 3,067,800 | 3,030,900 | 3,087,000 |
Intangible Assets | 682,500 | 743,600 | 818,100 | 847,500 | 933,100 | 1,014,300 | 1,094,800 | 140,700 | 148,100 | 148,300 | 175,000 | 163,800 | 140,700 | 134,300 | 123,100 | 0 | 0 | 0 | 0 | 3,030,900 | 3,179,200 |
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 400 | 500 | 1,600 | 1,500 | 0 | 0 | 0 | 0 | 0 | 128,100 | 170,600 | 190,000 |
Tax Assets | 267,500 | 265,000 | 271,700 | 301,400 | 302,000 | 252,100 | 247,000 | 236,000 | 220,300 | 228,400 | 192,900 | 144,000 | 160,500 | 214,500 | 334,200 | 398,300 | 416,800 | 479,900 | 476,500 | 297,300 | 274,200 |
Other Non-Current Assets | 477,700 | 428,100 | 464,500 | 399,600 | 424,400 | 467,900 | 428,900 | 383,600 | 382,000 | 339,200 | 351,200 | 342,600 | 367,500 | 471,200 | 460,300 | 416,000 | 438,400 | 440,800 | 358,900 | 299,000 | 269,300 |
Total Non-Current Assets | 7,825,500 | 8,316,900 | 8,519,800 | 8,677,400 | 8,674,600 | 8,981,200 | 7,437,500 | 5,231,100 | 5,047,200 | 4,892,000 | 4,937,000 | 4,821,000 | 4,755,600 | 4,589,800 | 4,617,300 | 4,625,400 | 4,637,600 | 4,772,300 | 4,655,300 | 4,447,800 | 4,635,600 |
Other Assets | 0 | 0 | 0 | 0 | 500 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 17,083,200 | 19,267,300 | 18,845,000 | 19,909,200 | 18,042,700 | 17,751,900 | 15,620,300 | 12,695,200 | 12,485,200 | 12,585,100 | 12,747,200 | 12,905,000 | 13,493,900 | 12,876,600 | 13,070,800 | 12,263,100 | 12,125,200 | 12,458,100 | 11,864,100 | 11,945,200 | 12,272,300 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 7,061,600 | 8,355,000 | 8,235,300 | 8,960,000 | 7,269,700 | 7,205,400 | 6,698,100 | 6,420,200 | 6,303,600 | 6,672,000 | 6,558,000 | 6,914,200 | 6,584,800 | 6,647,200 | 4,474,500 | 3,828,900 | 4,022,600 | 4,124,300 | 4,124,100 | 4,245,400 | 4,792,300 |
Short Term Debt | 266,100 | 536,900 | 280,800 | 314,000 | 819,000 | 821,600 | 73,800 | 86,900 | 409,600 | 134,800 | 109,300 | 532,700 | 388,700 | 558,300 | 153,700 | 308,600 | 332,800 | 305,100 | 82,900 | 56,800 | 325,900 |
Tax Payables | 0 | 56,800 | 64,700 | 42,800 | 50,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 574,200 | 684,700 | 680,000 | 688,500 | 657,800 | 585,600 | 533,900 | 674,700 | 794,000 | 0 | 0 | 0 | 0 | 687,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 563,700 | 697,500 | 890,800 | 884,700 | 783,400 | 807,800 | 818,100 | 1,168,200 | 992,800 | 777,500 | 796,000 | 718,400 | 728,200 | 827,100 | 3,112,700 | 2,768,100 | 2,521,600 | 2,691,200 | 2,456,000 | 2,554,300 | 2,445,000 |
Total Current Liabilities | 8,465,600 | 10,330,900 | 9,983,200 | 10,890,000 | 9,580,500 | 9,420,400 | 8,123,900 | 7,678,200 | 7,706,000 | 7,584,300 | 7,463,300 | 8,165,300 | 7,701,700 | 8,032,600 | 7,740,900 | 6,905,600 | 6,877,000 | 7,120,600 | 6,663,000 | 6,856,500 | 7,563,200 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 4,016,400 | 4,134,300 | 4,250,800 | 4,484,600 | 4,356,800 | 4,201,500 | 3,660,200 | 1,285,600 | 1,280,700 | 1,610,300 | 1,623,500 | 1,129,800 | 2,060,800 | 1,210,900 | 1,583,300 | 1,638,000 | 1,786,900 | 2,044,100 | 2,248,600 | 2,183,000 | 1,936,000 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 476,600 | 480,700 | 464,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -476,600 | -480,700 | -464,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 770,900 | 756,000 | 866,700 | 929,800 | 1,068,400 | 1,139,700 | 1,235,500 | 1,243,500 | 1,189,000 | 1,136,800 | 1,251,800 | 1,110,000 | 1,047,600 | 892,400 | 888,500 | 1,183,200 | 985,700 | 961,200 | 1,011,900 | 911,100 | 999,600 |
Total Non-Current Liabilities | 4,787,300 | 4,890,300 | 5,117,500 | 5,414,400 | 5,425,200 | 5,341,200 | 4,895,700 | 2,529,100 | 2,469,700 | 2,747,100 | 2,875,300 | 2,239,800 | 3,108,400 | 2,103,300 | 2,471,800 | 2,821,200 | 2,772,600 | 3,005,300 | 3,214,000 | 3,094,100 | 2,935,600 |
Total Liabilities | 13,252,900 | 15,221,200 | 15,100,700 | 16,304,400 | 15,005,700 | 14,761,600 | 13,019,600 | 10,207,300 | 10,175,700 | 10,331,400 | 10,338,600 | 10,405,100 | 10,810,100 | 10,135,900 | 10,212,700 | 9,726,800 | 9,649,600 | 10,125,900 | 9,877,000 | 9,950,600 | 10,498,800 |
Common Stock | 38,400 | 38,300 | 38,900 | 39,300 | 39,000 | 38,700 | 38,300 | 38,600 | 39,400 | 40,400 | 41,200 | 53,000 | 48,800 | 48,200 | 47,500 | 47,100 | 46,400 | 45,900 | 45,600 | 43,000 | 42,500 |
Retained Earnings | 4,219,600 | 4,254,500 | 3,632,100 | 3,154,300 | 2,636,900 | 2,689,900 | 2,400,100 | 2,093,600 | 1,804,300 | 1,437,600 | 1,183,300 | 864,500 | 738,300 | 405,100 | -63,700 | -324,800 | -446,100 | -741,100 | -899,200 | -841,100 | -578,200 |
Accumulated Other Comprehensive Income/Loss | -946,100 | -946,200 | -960,400 | -894,200 | -880,200 | -930,000 | -941,100 | -827,400 | -962,500 | -845,600 | -636,700 | -411,200 | -288,000 | -225,700 | -119,000 | -176,600 | -318,500 | -118,600 | -303,000 | -365,400 | -314,600 |
Total Stockholders Equity | 3,725,800 | 3,942,600 | 3,647,900 | 3,526,000 | 2,895,000 | 2,775,900 | 2,393,200 | 2,201,000 | 2,017,100 | 1,965,500 | 2,116,300 | 2,215,200 | 2,420,600 | 2,461,700 | 2,529,000 | 2,497,700 | 2,475,600 | 2,332,200 | 1,940,600 | 1,945,300 | 1,718,300 |
Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 6,800 | 6,600 | 5,300 | 16,000 | 12,900 | 13,700 | 10,900 | 167,700 | 22,500 | 129,500 | 286,200 | 588,200 |
Total Debt | 4,282,500 | 4,671,200 | 4,531,600 | 4,798,600 | 5,175,800 | 5,023,100 | 3,734,000 | 1,372,500 | 1,690,300 | 1,762,300 | 1,732,800 | 1,662,500 | 2,449,500 | 1,769,200 | 1,737,000 | 1,946,600 | 2,119,700 | 2,349,200 | 2,331,500 | 2,239,800 | 2,261,900 |
Net Debt | 2,750,500 | 2,285,100 | 1,986,300 | 1,528,600 | 2,666,800 | 3,830,900 | 3,060,600 | 581,600 | 592,700 | 259,400 | 72,200 | 25,700 | -125,300 | -533,500 | -938,700 | -548,600 | 12,500 | 334,300 | 375,800 | 163,900 | 711,500 |
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 | 812,300 | 1,098,400 | 956,100 | 972,800 | 354,200 | 673,900 | 637,700 | 595,000 | 632,500 | 480,500 | 505,400 | 288,900 | 464,600 | 551,500 | 281,200 | 143,400 | 295,000 | 167,600 | -31,700 | -271,900 | -544,900 |
Depreciation & Amortization | 260,800 | 264,300 | 274,000 | 283,800 | 290,600 | 278,500 | 202,900 | 157,100 | 160,200 | 157,000 | 163,000 | 157,400 | 147,700 | 150,900 | 148,400 | 169,900 | 173,300 | 287,700 | 260,500 | 220,200 | 239,400 |
Deferred Income Tax | -14,300 | 5,100 | -27,000 | -8,200 | -46,400 | 9,700 | 14,100 | 1,100 | 45,700 | 49,500 | 83,500 | 69,400 | 103,600 | 83,900 | 56,000 | 89,200 | 51,900 | -22,400 | -57,900 | 44,600 | 128,200 |
Stock Based Compensation | 63,100 | 46,700 | 50,000 | 70,100 | 67,000 | 80,200 | 82,200 | 82,000 | 85,600 | 70,300 | 54,300 | 43,100 | 44,500 | 51,700 | 50,000 | 49,500 | 80,100 | 0 | 55,100 | 42,300 | 31,400 |
Change in Working Capital | -313,200 | -896,700 | -764,900 | 644,100 | 758,300 | 414,200 | -447,900 | -5,500 | -509,800 | -174,200 | -161,700 | -5,500 | -340,000 | -462,200 | 250,400 | 18,900 | 167,300 | -185,600 | -253,700 | -133,400 | 194,400 |
Accounts Receivable | -477,800 | -566,700 | -118,200 | -1,218,600 | 551,400 | -111,200 | -603,800 | 37,600 | -220,700 | -236,100 | -20,100 | -157,100 | -44,700 | -219,200 | -547,600 | 179,500 | 283,900 | 0 | 235,400 | 39,600 | -73,400 |
Inventory | 50,000 | -151,800 | 0 | 63,000 | 313,700 | -38,500 | -300,900 | -379,400 | -67,500 | -282,300 | 66,100 | -270,200 | -128,100 | -77,300 | 164,500 | 92,400 | -97,200 | 0 | -116,000 | -60,900 | 10,600 |
Accounts Payable | 584,300 | 47,800 | -408,000 | 1,858,100 | -27,000 | 546,000 | 428,700 | 311,900 | -126,100 | 400,900 | -177,100 | 417,700 | -120,400 | -62,900 | 646,300 | -173,000 | 6,800 | 0 | -370,000 | -152,400 | 243,000 |
Other Working Capital | -469,700 | -226,000 | -238,700 | -58,400 | -79,800 | 17,900 | 28,100 | 24,400 | -95,500 | -56,700 | -30,600 | 4,100 | -46,800 | -102,800 | -12,800 | -80,000 | -26,200 | -185,600 | -3,100 | 40,300 | 14,200 |
Other Non-Cash Items | 710,300 | 36,900 | 120,600 | 113,000 | 423,500 | 72,700 | 76,100 | 52,100 | 99,200 | 90,900 | 25,000 | 39,600 | -63,200 | -102,300 | 31,300 | 69,900 | 97,700 | 8,900 | 36,700 | 78,000 | 407,000 |
Net Cash Provided by Operating Activities | 1,081,900 | 554,700 | 608,800 | 2,075,600 | 1,847,200 | 1,529,200 | 565,100 | 881,800 | 513,400 | 674,000 | 669,500 | 592,900 | 357,200 | 273,500 | 817,300 | 540,800 | 865,300 | 298,100 | 9,000 | -20,200 | 455,500 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -159,400 | -179,300 | -178,100 | -195,300 | -167,500 | -198,500 | -177,100 | -155,900 | -200,700 | -161,100 | -148,700 | -173,000 | -169,200 | -140,300 | -96,300 | -67,100 | -138,400 | -147,600 | -127,800 | -140,700 | -194,000 |
Acquisitions Net | 27,300 | 52,400 | -252,600 | -16,300 | -4,900 | -600 | -2,309,800 | -30,600 | -52,000 | -40,700 | -53,600 | -61,500 | -145,500 | -63,100 | -8,300 | -61,300 | -78,100 | -81,800 | -30,700 | -91,700 | -175,400 |
Purchases of Investments | 51,600 | -97,600 | -200 | 195,300 | -13,500 | 0 | 0 | 0 | 0 | 100 | -600 | 0 | 0 | -700 | -4,700 | -11,600 | -195,500 | -745,800 | -875,500 | -423,900 | -1,407,000 |
Sales/Maturities of Investments | 116,400 | 135,800 | 2,600 | 34,800 | 13,500 | 0 | 0 | 0 | 0 | 100 | 14,200 | 0 | 94,800 | 133,500 | 53,600 | 168,200 | 5,600 | 702,700 | 1,045,600 | 760,900 | 1,191,400 |
Other Investing Activities | -48,800 | 3,300 | -1,800 | -203,800 | -43,800 | 37,400 | -4,600 | -9,700 | -11,200 | -1,200 | -12,100 | 10,000 | 9,700 | 11,800 | -52,800 | 1,200 | 2,100 | 4,700 | 20,500 | 61,800 | 40,400 |
Net Cash Used for Investing Activities | -12,900 | -85,400 | -430,100 | -185,300 | -216,200 | -161,700 | -2,491,500 | -196,200 | -263,900 | -202,800 | -200,800 | -224,500 | -210,200 | -58,800 | -108,500 | 29,400 | -404,300 | -267,800 | 11,600 | 166,400 | -544,600 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -246,400 | 287,600 | -30,600 | -583,600 | 144,000 | -423,100 | 2,371,900 | -321,600 | -58,000 | 49,800 | 84,700 | -597,000 | 655,700 | 3,600 | -199,900 | -210,200 | -225,500 | 2,300 | 20,600 | -40,600 | -233,700 |
Common Stock Issued | 0 | 0 | 0 | 8,000 | 6,500 | 4,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,400 | 0 | 0 | 0 | 900 | 511,200 | 25,600 |
Common Stock Repurchased | -361,300 | -350,200 | -320,100 | -25,500 | -22,300 | -22,400 | -117,100 | -300,100 | -303,300 | -285,200 | -275,100 | -481,800 | -350,500 | -400,800 | -265,900 | 0 | -11,300 | 0 | 0 | 0 | 0 |
Dividends Paid | -491,600 | -479,100 | -457,300 | -427,700 | -398,100 | -363,100 | -322,100 | -280,300 | -238,400 | -195,500 | -159,000 | -137,600 | -115,000 | -145,700 | -41,100 | -49,800 | -27,600 | -27,600 | -47,000 | -42,600 | -43,400 |
Other Financing Activities | -42,600 | -92,600 | -91,400 | -47,400 | -69,800 | -56,800 | -79,500 | -102,900 | -66,700 | -41,900 | 5,500 | 4,100 | -58,900 | -21,100 | -328,200 | -29,200 | -11,400 | -12,000 | -104,200 | -40,500 | -42,100 |
Net Cash Used Provided by Financing Activities | -1,141,900 | -634,300 | -899,400 | -1,084,200 | -346,200 | -843,000 | 1,853,200 | -1,004,900 | -666,400 | -472,800 | -343,900 | -1,212,300 | 131,300 | -541,000 | -547,700 | -267,000 | -275,800 | -37,300 | -129,700 | 410,100 | -250,200 |
Effect of Forex Changes on Cash | 30,900 | 7,000 | 1,600 | -45,400 | 31,000 | -6,000 | -47,300 | 16,800 | 11,600 | -156,100 | -101,000 | -94,100 | -6,200 | -46,700 | 19,400 | 84,800 | -92,900 | 66,200 | -11,100 | -30,800 | 17,800 |
Net Change in Cash | -30,500 | -158,000 | -719,100 | 760,700 | 1,315,800 | 518,500 | -120,500 | -302,500 | -405,300 | -157,700 | 23,800 | -938,000 | 272,100 | -373,000 | 180,500 | 388,000 | 92,300 | 59,200 | -120,200 | 525,500 | -321,500 |
Cash at End of Period | 7,407,200 | 2,395,100 | 2,553,100 | 3,272,200 | 2,511,500 | 1,195,700 | 677,200 | 797,700 | 1,097,600 | 1,502,900 | 1,660,600 | 1,636,800 | 2,574,800 | 2,302,700 | 2,675,700 | 2,495,200 | 2,107,200 | 2,014,900 | 1,955,700 | 2,075,900 | 1,550,400 |
Cash at Start of Period | 7,437,700 | 2,553,100 | 3,272,200 | 2,511,500 | 1,195,700 | 677,200 | 797,700 | 1,100,200 | 1,502,900 | 1,660,600 | 1,636,800 | 2,574,800 | 2,302,700 | 2,675,700 | 2,495,200 | 2,107,200 | 2,014,900 | 1,955,700 | 2,075,900 | 1,550,400 | 1,871,900 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,081,900 | 554,700 | 608,800 | 2,075,600 | 1,847,200 | 1,529,200 | 565,100 | 881,800 | 513,400 | 674,000 | 669,500 | 592,900 | 357,200 | 273,500 | 817,300 | 540,800 | 865,300 | 298,100 | 9,000 | -20,200 | 455,500 |
Capital Expenditure | -159,400 | -179,300 | -178,100 | -195,300 | -167,500 | -198,500 | -177,100 | -155,900 | -200,700 | -161,100 | -148,700 | -173,000 | -169,200 | -140,300 | -96,300 | -67,100 | -138,400 | -147,600 | -127,800 | -140,700 | -194,000 |
Free Cash Flow | 922,500 | 375,400 | 430,700 | 1,880,300 | 1,679,700 | 1,330,700 | 388,000 | 725,900 | 312,700 | 512,900 | 520,800 | 419,900 | 188,000 | 133,200 | 721,000 | 473,700 | 726,900 | 150,500 | -118,800 | -160,900 | 261,500 |