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 | 5,034,300 | 5,564,500 | 5,301,200 | 4,735,400 | 4,445,100 | 4,445,400 | 4,647,500 | 5,027,200 | 4,990,100 | 4,857,800 | 4,627,100 | 4,669,100 | 4,365,400 | 4,448,709 | 4,093,266 | 3,315,912 | 3,572,376 | 2,836,088 | 2,303,580 | 2,063,957 | 1,336,019 |
Revenue Growth | - | 4.97% | 11.95% | 6.53% | -0.01% | -4.35% | -7.55% | 0.74% | 2.72% | 4.99% | -0.90% | 6.96% | -1.87% | 8.68% | 23.44% | -7.18% | 25.96% | 23.12% | 11.61% | 54.49% | |
Cost of Revenue | 2,084,300 | 2,362,600 | 2,342,900 | 1,995,300 | 1,871,400 | 1,828,600 | 1,906,300 | 1,955,100 | 1,874,800 | 1,779,200 | 1,768,900 | 1,727,700 | 1,656,600 | 1,580,119 | 1,351,519 | 1,157,802 | 1,165,966 | 927,638 | 754,290 | 652,866 | 410,574 |
Gross Profit | 2,950,000 | 3,201,900 | 2,958,300 | 2,740,100 | 2,573,700 | 2,616,800 | 2,741,200 | 3,072,100 | 3,115,300 | 3,078,600 | 2,858,200 | 2,941,400 | 2,708,800 | 2,868,590 | 2,741,747 | 2,158,110 | 2,406,410 | 1,908,450 | 1,549,290 | 1,411,091 | 925,445 |
Gross Profit Margin | 58.60% | 57.54% | 55.80% | 57.86% | 57.90% | 58.87% | 58.98% | 61.11% | 62.43% | 63.37% | 61.77% | 63.00% | 62.05% | 64.48% | 66.98% | 65.08% | 67.36% | 67.29% | 67.26% | 68.37% | 69.27% |
Research and Development | 1,150,900 | 1,144,400 | 1,036,100 | 1,007,200 | 958,400 | 955,700 | 1,003,200 | 980,700 | 1,013,700 | 994,500 | 1,006,200 | 1,043,200 | 1,101,600 | 1,026,790 | 917,855 | 741,708 | 731,151 | 622,961 | 480,247 | 355,417 | 238,363 |
General and Administrative Expenses | 1,467,500 | 1,489,400 | 1,382,900 | 1,302,500 | 1,194,200 | 1,183,600 | 1,158,500 | 1,177,700 | 1,197,800 | 1,172,700 | 1,254,700 | 1,293,200 | 1,245,600 | 1,180,192 | 1,034,931 | 893,497 | 927,777 | 783,177 | 655,067 | 514,352 | 355,606 |
Total Operating Expenses | 2,618,400 | 2,633,800 | 2,419,000 | 2,309,700 | 2,152,600 | 2,139,300 | 2,161,700 | 2,158,400 | 2,211,500 | 2,167,200 | 2,260,900 | 2,336,400 | 2,351,900 | 2,212,348 | 1,957,016 | 1,658,621 | 1,711,436 | 1,500,688 | 2,510,558 | 954,943 | 699,793 |
Operating Income or Loss | 293,700 | 470,100 | 519,100 | 533,900 | 544,100 | 442,200 | 572,200 | 848,100 | 900,500 | 912,000 | -419,700 | 565,900 | 308,100 | 618,524 | 767,584 | 480,026 | 694,974 | 407,062 | -997,782 | 445,730 | 203,210 |
Operating Margin | 5.64% | 8.45% | 9.79% | 11.27% | 12.24% | 9.95% | 12.31% | 16.87% | 18.05% | 18.77% | -9.07% | 12.12% | 7.06% | 13.90% | 18.75% | 14.48% | 19.45% | 14.35% | -43.31% | 21.60% | 15.21% |
Interest Expense | 82,200 | 80,000 | 58,600 | 50,800 | 77,000 | 88,700 | 103,200 | 101,200 | 97,700 | 83,300 | 66,900 | 58,400 | 52,900 | 49,500 | 8,700 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 479,400 | 621,200 | 757,000 | 636,300 | 549,000 | 721,800 | 790,100 | 1,136,100 | 1,131,800 | 1,112,000 | 166,700 | 773,800 | 531,400 | 791,254 | 942,142 | 460,434 | 896,365 | 703,749 | -719,969 | 640,344 | 370,071 |
Depreciation and Amortization | 166,900 | 192,200 | 217,700 | 275,400 | 206,800 | 218,700 | 210,600 | 220,300 | 206,700 | 176,500 | 186,100 | 189,900 | 187,000 | 170,038 | 155,288 | 148,373 | 167,474 | 193,166 | 173,490 | 138,904 | 145,674 |
Income Before Tax | 235,100 | 349,000 | 536,300 | 310,100 | 265,200 | 414,400 | 532,700 | 811,800 | 838,200 | 852,200 | -86,300 | 525,500 | 291,500 | 571,716 | 778,154 | 481,392 | 728,891 | 510,583 | -897,049 | 502,199 | 219,018 |
Income Tax Expense | -25,200 | 29,200 | 60,500 | 57,400 | 7,400 | 69,400 | -34,200 | 505,600 | 237,000 | 218,500 | 248,000 | 85,700 | 105,000 | 146,704 | 158,781 | 258,111 | 217,142 | 149,753 | 104,388 | 148,170 | 83,272 |
Net Income | 250,200 | 310,200 | 471,000 | 252,700 | 257,800 | 345,000 | 566,900 | 306,200 | 601,200 | 633,700 | -334,300 | 439,800 | 186,500 | 425,136 | 618,402 | 225,052 | 511,749 | 360,830 | -1,001,437 | 354,029 | 135,746 |
Net Income Margin | 4.72% | 5.57% | 8.88% | 5.34% | 5.80% | 7.76% | 12.20% | 6.09% | 12.05% | 13.04% | -7.22% | 9.42% | 4.27% | 9.56% | 15.11% | 6.79% | 14.33% | 12.72% | -43.47% | 17.15% | 10.16% |
EPS | 0.77 | 0.97 | 1.46 | 0.78 | 0.78 | 1.01 | 1.62 | 0.81 | 1.55 | 1.62 | -0.73 | 0.88 | 0.36 | 0.80 | 1.18 | 0.22 | 0.96 | 0.67 | -1.76 | 0.63 | 0.26 |
EPS Diluted | 0.76 | 0.95 | 1.43 | 0.76 | 0.77 | 0.99 | 1.60 | 0.80 | 1.53 | 1.59 | -0.73 | 0.86 | 0.35 | 0.79 | 1.15 | 0.22 | 0.93 | 0.62 | -1.76 | 0.58 | 0.24 |
Weighted Average Shares Out | - | 320,000 | 322,100 | 324,400 | 330,400 | 343,200 | 349,000 | 377,700 | 381,700 | 390,600 | 457,400 | 501,800 | 520,900 | 529,800 | 522,400 | 523,603 | 530,337 | 537,767 | 567,454 | 554,223 | 493,100 |
Weighted Average Shares Out Diluted | - | 325,900 | 329,500 | 331,600 | 335,200 | 348,200 | 354,400 | 384,200 | 387,800 | 399,400 | 457,400 | 510,300 | 526,200 | 541,400 | 538,800 | 534,015 | 551,433 | 579,145 | 567,454 | 600,189 | 543,700 |
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 | 1,065,000 | 1,068,100 | 880,100 | 922,500 | 1,361,900 | 1,215,800 | 2,489,000 | 2,006,500 | 1,833,200 | 1,420,900 | 1,639,600 | 2,284,000 | 2,407,800 | 2,910,420 | 1,811,887 | 1,604,723 | 2,019,084 | 1,716,110 | 1,596,333 | 918,401 | 713,182 |
Short Term Investments | 166,700 | 139,400 | 210,300 | 315,500 | 412,100 | 738,000 | 1,070,100 | 1,026,100 | 752,300 | 527,100 | 332,200 | 561,900 | 441,500 | 641,323 | 474,514 | 570,522 | 172,896 | 240,355 | 443,910 | 510,364 | 404,659 |
Cash + Short Term Investments | 1,231,700 | 1,207,500 | 1,090,400 | 1,238,000 | 1,774,000 | 1,953,800 | 3,559,100 | 3,032,600 | 2,585,500 | 1,948,000 | 1,971,800 | 2,845,900 | 2,849,300 | 3,551,743 | 2,286,401 | 2,175,245 | 2,191,980 | 1,956,465 | 2,040,243 | 1,428,765 | 1,117,841 |
Net Receivables | 958,100 | 1,044,100 | 1,227,300 | 994,400 | 964,100 | 879,700 | 754,600 | 852,000 | 1,054,100 | 780,700 | 598,900 | 578,300 | 438,400 | 577,386 | 596,622 | 458,652 | 429,970 | 379,759 | 249,445 | 268,907 | 187,306 |
Inventory | 872,500 | 952,400 | 619,400 | 272,600 | 210,200 | 90,600 | 80,600 | 93,800 | 87,600 | 66,600 | 54,500 | 37,500 | 62,500 | 0 | 0 | -53,677 | 0 | 0 | 0 | 46,676 | 0 |
Other Current Assets | 463,200 | 591,500 | 680,000 | 451,600 | 322,900 | 285,700 | 187,500 | 206,100 | 240,900 | 92,300 | 439,600 | 242,200 | 255,800 | 241,500 | 331,347 | 245,062 | 194,256 | 218,891 | 232,118 | 120,784 | 217,172 |
Total Current Assets | 3,525,500 | 3,795,500 | 3,617,100 | 2,956,600 | 3,271,200 | 3,209,800 | 4,581,800 | 4,184,500 | 3,971,900 | 2,912,400 | 2,971,900 | 3,703,900 | 3,600,700 | 4,439,661 | 3,214,370 | 2,825,282 | 2,816,206 | 2,555,115 | 2,521,806 | 1,818,456 | 1,413,733 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 833,400 | 801,300 | 808,400 | 864,300 | 946,900 | 1,000,600 | 951,700 | 1,021,100 | 1,063,800 | 1,021,000 | 904,300 | 882,300 | 811,900 | 598,581 | 493,881 | 455,651 | 436,433 | 401,818 | 349,930 | 319,885 | 275,612 |
Goodwill | 3,734,400 | 3,734,400 | 3,734,400 | 3,762,100 | 3,669,600 | 3,337,100 | 3,108,800 | 3,096,200 | 3,081,700 | 2,981,300 | 2,981,500 | 4,057,700 | 4,057,800 | 3,928,144 | 3,927,807 | 3,658,602 | 3,658,602 | 3,658,602 | 3,624,652 | 4,904,239,000 | 4,427,930 |
Intangible Assets | 53,100 | 91,800 | 160,500 | 284,300 | 266,700 | 185,800 | 118,500 | 128,100 | 130,200 | 33,900 | 62,400 | 106,900 | 128,900 | 123,114 | 121,803 | 13,834 | 28,861 | 77,844 | 169,202 | 5,174,160 | 4,683,909 |
Long Term Investments | 331,200 | 116,800 | 139,600 | 455,500 | 656,600 | 589,800 | 199,000 | 988,400 | 1,071,800 | 1,244,200 | 1,133,100 | 1,251,900 | 988,100 | 740,659 | 535,178 | 483,505 | 101,415,000 | 59,329,000 | 574,061,000 | 618,342,000 | 595,234 |
Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,500 | 55,900 | 147,000 | 79,800 | 172,600 | 154,310,000 | 161,535,000 | 3,800 | 71,079 | 59,025 | 51,499 | 74,108,000 | -595,234 |
Other Non-Current Assets | 1,118,000 | 978,700 | 866,700 | 564,200 | 567,300 | 514,600 | 403,500 | 415,500 | 317,600 | 370,500 | 202,900 | 243,500 | 72,100 | -154,156,339 | -161,360,188 | 89,157 | -101,238,840 | -59,195,998 | -573,409,694 | -691,735,902 | 626,460 |
Total Non-Current Assets | 6,070,100 | 5,723,000 | 5,709,600 | 5,930,400 | 6,107,100 | 5,627,900 | 4,781,500 | 5,649,300 | 5,684,600 | 5,706,800 | 5,431,200 | 6,622,100 | 6,231,400 | 5,544,159 | 5,253,481 | 4,704,549 | 4,371,135 | 4,330,291 | 4,846,589 | 6,208,143 | 5,585,981 |
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 | 9,595,600 | 9,518,500 | 9,326,700 | 8,887,000 | 9,378,300 | 8,837,700 | 9,363,300 | 9,833,800 | 9,656,500 | 8,619,200 | 8,403,100 | 10,326,000 | 9,832,100 | 9,983,820 | 8,467,851 | 7,529,831 | 7,187,341 | 6,885,406 | 7,368,395 | 8,026,599 | 6,999,714 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 258,000 | 295,100 | 347,400 | 273,700 | 277,000 | 219,500 | 208,800 | 217,600 | 221,000 | 159,300 | 234,600 | 200,400 | 209,300 | 324,900 | 292,270 | 242,591 | 249,854 | 219,101 | 179,553 | 165,172 | 113,890 |
Short Term Debt | 0 | 0 | 47,400 | 0 | 421,500 | 0 | 349,900 | 0 | 0 | 299,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 399,496 | 0 | 0 | 0 |
Tax Payables | 81,100 | 204,500 | 279,400 | 330,500 | 312,500 | 372,600 | 404,400 | 650,600 | 209,200 | 187,300 | 177,500 | 114,400 | 7,800 | 12,545 | 25,000 | 35,781 | 33,047,000 | 52,324,000 | 38,499,000 | 56,360,000 | 0 |
Deferred Revenue | 1,118,100 | 1,130,000 | 1,020,500 | 937,900 | 867,300 | 812,900 | 829,300 | 1,030,300 | 1,032,000 | 822,900 | 780,800 | 705,800 | 693,500 | 712,663 | 660,264 | 571,652 | 459,749 | 425,579 | 312,253 | 213,482 | 159,750 |
Other Current Liabilities | 590,900 | 474,400 | 384,200 | 334,400 | 282,800 | 138,900 | 50,100 | -160,300 | 273,700 | 332,500 | 334,800 | 420,800 | 511,400 | 416,595 | 494,442 | 525,761 | -32,699,993 | -51,988,333 | -38,228,189 | -56,111,253 | 229,197 |
Total Current Liabilities | 2,048,100 | 2,104,000 | 2,078,900 | 1,876,500 | 2,161,100 | 1,543,900 | 1,842,500 | 1,738,200 | 1,725,100 | 1,801,900 | 1,527,700 | 1,441,400 | 1,422,000 | 1,466,703 | 1,471,976 | 1,207,300 | 1,056,610 | 1,379,843 | 762,617 | 627,400 | 502,837 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,756,600 | 1,699,700 | 1,719,000 | 1,829,000 | 1,869,300 | 1,842,000 | 1,789,100 | 2,136,300 | 2,133,700 | 1,637,500 | 1,349,000 | 999,300 | 999,200 | 1,107,505 | 103,823 | 170,245 | 78,164 | 0 | 399,944 | 399,959 | 400,000 |
Deferred Revenue | 950,200 | 894,900 | 642,600 | 475,700 | 418,500 | 410,500 | 384,300 | 509,000 | 449,100 | 345,200 | 294,900 | 363,500 | 229,900 | 254,364 | 224,165 | 181,937 | 130,514,000 | 87,690,000 | 73,326,000 | 39,330,000 | 22,700 |
Deferred Tax | 0 | 0 | 5,600 | 330,500 | 312,500 | 372,600 | -785,400 | 650,600 | 209,200 | 187,300 | 177,500 | 114,400 | 112,400 | 0 | 0 | 10,555,000 | 71,079,000 | 59,025,000 | 51,499,000 | -39,330,000 | -22,700 |
Other Non-Current Liabilities | 198,000 | 327,200 | 411,100 | 388,900 | 385,900 | 430,700 | 524,200 | 769,400 | 375,300 | 248,900 | 312,400 | 219,600 | 181,500 | 65,590 | 59,087 | 37,531 | 20,648 | 151,703 | 90,750 | 68,017 | 81,440 |
Total Non-Current Liabilities | 2,904,800 | 2,921,800 | 2,772,700 | 2,693,600 | 2,673,700 | 2,683,200 | 2,697,600 | 3,414,700 | 2,960,400 | 2,242,900 | 1,956,300 | 1,582,400 | 1,410,600 | 1,427,459 | 387,075 | 389,713 | 229,326 | 151,703 | 490,694 | 499,489 | 504,140 |
Total Liabilities | 4,952,900 | 5,025,800 | 4,851,600 | 4,570,100 | 4,834,800 | 4,227,100 | 4,540,100 | 5,152,900 | 4,685,500 | 4,044,800 | 3,484,000 | 3,023,800 | 2,832,600 | 2,894,162 | 1,859,051 | 1,597,013 | 1,285,936 | 1,531,546 | 1,253,311 | 1,126,889 | 1,006,977 |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 5 |
Retained Earnings | -2,180,700 | -2,296,400 | -2,375,500 | -2,653,600 | -2,669,000 | -2,741,400 | -2,831,400 | -3,355,800 | -3,281,800 | -3,741,200 | -3,861,100 | -2,631,300 | -2,911,400 | -2,972,402 | -3,108,337 | -3,128,472 | -2,905,852 | -2,813,328 | -1,532,235 | 491,656 | 137,627 |
Accumulated Other Comprehensive Income/Loss | 31,800 | 49,100 | 4,200 | -2,100 | 55,600 | -18,500 | -18,200 | -5,400 | -37,300 | -19,200 | -13,800 | 64,600 | 4,700 | -17,590 | -1,251 | -1,433 | -4,245 | 12,251 | 1,266 | -23,906 | -33,110 |
Total Stockholders Equity | 4,642,700 | 4,492,700 | 4,475,100 | 4,316,900 | 4,543,500 | 4,610,600 | 4,823,200 | 4,680,900 | 4,971,000 | 4,574,400 | 4,919,100 | 7,302,200 | 6,999,500 | 7,089,658 | 6,608,800 | 5,930,189 | 5,901,405 | 5,353,860 | 6,115,084 | 6,899,710 | 5,992,737 |
Total Investments | 497,900 | 256,200 | 349,900 | 771,000 | 1,068,700 | 1,327,800 | 1,269,100 | 2,014,500 | 1,886,800 | 1,873,700 | 1,555,200 | 1,871,000 | 1,429,600 | 1,381,982 | 1,009,692 | 1,054,027 | 172,896 | 240,355 | 443,910 | 510,364 | 404,659 |
Total Debt | 1,756,600 | 1,699,700 | 1,719,000 | 1,829,000 | 2,290,800 | 1,842,000 | 2,139,000 | 2,136,300 | 2,133,700 | 1,948,700 | 1,349,000 | 999,300 | 999,200 | 1,107,505 | 103,823 | 170,245 | 0 | 399,496 | 399,944 | 460,159 | 400,000 |
Net Debt | 691,600 | 631,600 | 838,900 | 906,500 | 928,900 | 626,200 | -350,000 | 129,800 | 300,500 | 527,800 | -290,600 | -1,284,700 | -1,408,600 | -1,802,915 | -1,708,064 | -1,434,478 | -2,019,084 | -1,316,614 | -1,196,389 | -458,242 | -313,182 |
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 | 250,200 | 310,200 | 471,000 | 252,700 | 257,800 | 345,000 | 566,900 | 306,200 | 601,200 | 633,700 | -334,300 | 439,800 | 186,500 | 425,012 | 619,373 | 223,281 | 511,749 | 360,830 | -1,001,437 | 354,029 | 135,746 |
Depreciation & Amortization | 166,900 | 194,700 | 217,700 | 237,400 | 212,400 | 210,300 | 210,500 | 225,600 | 206,700 | 176,500 | 186,100 | 189,900 | 187,000 | 170,038 | 155,288 | 148,373 | 167,474 | 193,166 | 173,490 | 138,904 | 145,674 |
Deferred Income Tax | -255,200 | -262,100 | -222,500 | 71,700 | -52,300 | 2,900 | 54,600 | -139,600 | 58,200 | -14,600 | -16,900 | 72,200 | -18,200 | 7,225 | 64,035 | 69,868 | -108,118,168 | -87,996,745 | -22,320,000 | -17,637,000 | -104,831 |
Stock Based Compensation | 293,200 | 279,400 | 209,300 | 222,600 | 190,200 | 202,200 | 217,100 | 187,500 | 224,600 | 217,300 | 240,000 | 244,600 | 242,700 | 172,800 | 181,957 | 139,659 | 108,133,000 | 87,990,000 | 22,320,000 | 17,637,000 | 104,831 |
Change in Working Capital | -265,100 | 70,000 | -574,600 | -199,100 | -90,500 | -292,300 | -197,600 | 694,900 | 18,500 | -97,600 | -53,700 | -139,900 | -22,900 | 197,863 | -151,165 | 212,897 | 107,581 | 168,203 | 220,623 | -15,110 | 57,173 |
Accounts Receivable | -19,900 | 183,400 | -232,000 | -31,800 | -76,100 | -118,100 | 96,300 | 203,800 | -263,500 | -218,900 | -16,800 | -139,900 | 139,100 | 18,633 | -129,199 | -28,682 | -50,211,000 | -120,904,000 | -68,053,000 | -68,053,000 | -81,398 |
Inventory | -63,900 | -484,400 | -394,200 | -366,500 | -170,600 | -188,000 | -363,500 | 489,000 | -68,200 | 62,600 | -74,300 | -131,000 | -42,000 | 95,340 | -198,077 | 74,671 | 30,441,000 | 85,935,110 | 17,830,857 | 17,743,000 | 52,008 |
Accounts Payable | -61,200 | -51,900 | 67,400 | 200 | 56,000 | 6,400 | 3,500 | -10,100 | 66,600 | -80,200 | 38,300 | -9,500 | -121,200 | 33,871 | 48,217 | -2,422 | 19,770,000 | 34,938,000 | 50,310,000 | 50,310,000 | 29,390 |
Other Working Capital | -120,100 | 422,900 | -15,800 | 199,000 | 100,200 | 7,400 | 66,100 | 12,200 | 283,600 | 138,900 | -900 | 140,500 | 1,200 | 50,019 | 127,894 | 169,330 | 107,581 | 199,093 | 132,766 | -15,110 | 57,173 |
Other Non-Cash Items | 497,200 | 280,600 | -3,300 | 104,400 | 94,400 | 60,800 | 9,600 | -14,500 | -3,200 | -22,800 | 742,200 | 35,700 | 67,300 | 13,788 | -57,153 | 2,019 | 73,543 | 71,069 | 1,362,928 | 165,120 | 100,855 |
Net Cash Provided by Operating Activities | 517,400 | 872,800 | 97,600 | 689,700 | 612,000 | 528,900 | 861,100 | 1,260,100 | 1,106,000 | 892,500 | 763,400 | 842,300 | 642,400 | 986,726 | 812,335 | 796,097 | 875,179 | 786,523 | 755,604 | 642,943 | 439,448 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -123,700 | -159,400 | -105,100 | -100,000 | -100,400 | -109,600 | -147,400 | -151,200 | -214,700 | -210,300 | -192,900 | -243,100 | -414,000 | -266,314 | -185,291 | -153,101 | -164,604 | -146,858 | -102,093 | -98,192 | -63,185 |
Acquisitions Net | -700 | -700 | 74,500 | -192,700 | -434,000 | -278,200 | -59,100 | 42,000 | -144,600 | -3,500 | 78,600 | -10,000 | -139,400 | -30,720 | -374,765 | 0 | 0 | -375 | -15,102 | -309,889 | 40,889 |
Purchases of Investments | -604,300 | -166,600 | -120,600 | -659,900 | -984,400 | -3,316,900 | -1,246,000 | -1,897,800 | -1,623,200 | -1,496,200 | -2,466,500 | -1,821,000 | -1,512,800 | -2,335,628 | -1,584,700 | -1,467,737 | -474,007 | -302,690 | -523,418 | -945,854 | -739,437 |
Sales/Maturities of Investments | 275,100 | 264,900 | 556,200 | 965,700 | 1,235,100 | 3,176,500 | 2,017,300 | 1,698,000 | 1,533,900 | 1,192,000 | 2,970,200 | 1,511,200 | 1,490,400 | 1,926,598 | 1,624,430 | 683,814 | 499,351 | 1,029,081 | 632,075 | 805,047 | 704,740 |
Other Investing Activities | -268,300 | -5,800 | 2,500 | 700 | -5,200 | -140,400 | 771,300 | 75,000 | -1,500 | 9,300 | 44,600 | -1,500 | -20,900 | -1,174 | -12,424 | -11,276 | -10,552 | -7,407 | 20,464 | -34,848 | -1,474 |
Net Cash Used for Investing Activities | -460,600 | -67,600 | 407,500 | 13,800 | -288,900 | -528,200 | 564,800 | -309,000 | -450,100 | -508,700 | 434,000 | -564,400 | -596,700 | -707,238 | -532,750 | -948,300 | -149,812 | 571,751 | 11,926 | -583,736 | -58,467 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | 0 | 0 | -423,800 | 363,300 | -454,800 | 0 | 0 | 194,000 | 594,600 | 346,500 | -1,400 | -1,400 | 991,556 | 0 | 19,613 | 22,675 | 0 | 0 | 0 | -144,967 |
Common Stock Issued | 61,200 | 61,900 | 57,200 | 56,400 | 54,700 | 55,600 | 56,900 | 64,500 | 62,300 | 121,200 | 159,800 | 141,700 | 99,100 | 346,951 | 451,039 | 164,207 | 119,450 | 355,007 | 87,140 | 146,029 | 175,172 |
Common Stock Repurchased | -136,000 | -397,600 | -315,200 | -443,500 | -381,100 | -554,900 | -756,600 | -725,800 | -324,600 | -1,152,800 | -2,262,500 | -577,800 | -650,600 | -548,600 | -565,473 | -453,888 | -604,700 | -1,623,190 | -186,388 | -17 | -63,610 |
Dividends Paid | -285,900 | -280,800 | -270,400 | -259,100 | -264,100 | -260,100 | -249,300 | -150,400 | -152,500 | -156,300 | -86,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 400 | -2,300 | 0 | -61,700 | 4,800 | -14,600 | -19,600 | 16,900 | -8,800 | 11,900 | 18,000 | 35,800 | 4,600 | 29,189 | 41,979 | 7,910 | 40,182 | 29,686 | 9,650 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -240,800 | -618,800 | -528,400 | -1,131,700 | -222,400 | -1,228,800 | -968,600 | -794,800 | -229,600 | -581,400 | -1,824,200 | -401,700 | -548,300 | 819,045 | -72,421 | -262,158 | -422,393 | -1,238,497 | -89,598 | 146,012 | -33,405 |
Effect of Forex Changes on Cash | 3,200 | 200 | -21,700 | -12,100 | 5,800 | -1,200 | -10,600 | 17,000 | -14,000 | -21,100 | -17,600 | -7,000 | 3,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -178,400 | 186,600 | -45,000 | -440,300 | 106,500 | -1,229,300 | 446,700 | 173,300 | 412,300 | -218,700 | -644,400 | -123,800 | -502,600 | 1,098,533 | 207,164 | -414,361 | 302,974 | 119,777 | 677,932 | 205,219 | 347,576 |
Cash at End of Period | 4,197,100 | 1,084,300 | 897,700 | 942,700 | 1,383,000 | 1,276,500 | 2,505,800 | 2,006,500 | 1,833,200 | 1,420,900 | 1,639,600 | 2,284,000 | 2,407,800 | 2,910,420 | 1,811,887 | 1,604,723 | 2,019,084 | 1,716,110 | 1,596,333 | 918,401 | 713,182 |
Cash at Start of Period | 4,375,500 | 897,700 | 942,700 | 1,383,000 | 1,276,500 | 2,505,800 | 2,059,100 | 1,833,200 | 1,420,900 | 1,639,600 | 2,284,000 | 2,407,800 | 2,910,400 | 1,811,887 | 1,604,723 | 2,019,084 | 1,716,110 | 1,596,333 | 918,401 | 713,182 | 365,606 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 517,400 | 872,800 | 97,600 | 689,700 | 612,000 | 528,900 | 861,100 | 1,260,100 | 1,106,000 | 892,500 | 763,400 | 842,300 | 642,400 | 986,726 | 812,335 | 796,097 | 875,179 | 786,523 | 755,604 | 642,943 | 439,448 |
Capital Expenditure | -123,700 | -159,400 | -105,100 | -100,000 | -100,400 | -109,600 | -147,400 | -151,200 | -214,700 | -210,300 | -192,900 | -243,100 | -414,000 | -266,314 | -185,291 | -153,101 | -164,604 | -146,858 | -102,093 | -98,192 | -63,185 |
Free Cash Flow | 393,700 | 713,400 | -7,500 | 589,700 | 511,600 | 419,300 | 713,700 | 1,108,900 | 891,300 | 682,200 | 570,500 | 599,200 | 228,400 | 720,412 | 627,044 | 642,996 | 710,575 | 639,665 | 653,511 | 544,751 | 376,263 |