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 | 1,909,494 | 1,783,400 | 1,727,684 | 1,364,585 | 1,057,893 | 1,158,884 | 1,164,762 | 1,200,834 | 1,170,792 | 1,166,769 | 993,897 | 946,673 | 922,304 | 916,288 | 849,549 | 844,329 | 758,704 | 681,553 | 593,880 | 522,545 | 516,967 |
Revenue Growth | - | 3.22% | 26.61% | 28.99% | -8.71% | -0.50% | -3.00% | 2.57% | 0.34% | 17.39% | 4.99% | 2.64% | 0.66% | 7.86% | 0.62% | 11.29% | 11.32% | 14.76% | 13.65% | 1.08% | |
Cost of Revenue | 1,021,837 | 1,063,983 | 530,907 | 417,911 | 342,969 | 336,951 | 328,559 | 311,128 | 298,518 | 304,477 | 258,617 | 246,061 | 246,830 | 256,022 | 252,948 | 236,543 | 216,070 | 0 | 0 | 0 | 0 |
Gross Profit | 887,657 | 719,417 | 1,196,777 | 946,674 | 714,924 | 821,933 | 836,203 | 889,706 | 872,274 | 862,292 | 735,280 | 700,612 | 675,474 | 660,266 | 596,601 | 607,786 | 542,634 | 681,553 | 593,880 | 522,545 | 516,967 |
Gross Profit Margin | 46.99% | 40.34% | 69.27% | 69.37% | 67.58% | 70.92% | 71.79% | 74.09% | 74.50% | 73.90% | 73.98% | 74.01% | 73.24% | 72.06% | 70.23% | 71.98% | 71.52% | 100.00% | 100.00% | 100.00% | 100.00% |
Research and Development | 4,500 | 4,500 | 3,500 | 3,100 | 3,200 | 1,700 | 5,300 | 4,600 | 8,000 | 10,700 | 9,200 | 7,600 | 5,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 138,712 | 136,807 | 119,534 | 104,121 | 93,217 | 96,942 | 87,797 | 118,455 | 117,302 | 122,735 | 122,201 | 127,913 | 124,480 | 118,937 | 109,201 | 110,091 | 117,879 | 103,882 | 77,683 | 56,803 | 44,611 |
Total Operating Expenses | 417,269 | 136,807 | 624,534 | 499,441 | 382,172 | 374,821 | 404,430 | 484,896 | 478,185 | 473,337 | 385,157 | 383,706 | 380,853 | 366,486 | 347,675 | 337,820 | 3,479 | 479,247 | 161,479 | 137,975 | 133,269 |
Operating Income or Loss | 607,680 | 582,610 | 565,464 | 424,286 | 332,612 | 477,587 | 582,406 | 337,479 | 300,823 | 343,572 | 310,315 | 225,502 | 257,510 | 287,896 | 294,751 | 219,966 | 542,634 | 202,306 | 432,401 | 384,570 | 383,698 |
Operating Margin | 31.83% | 32.67% | 32.73% | 31.09% | 31.44% | 41.21% | 50.00% | 28.10% | 25.69% | 29.45% | 31.22% | 23.82% | 27.92% | 31.42% | 34.69% | 26.05% | 71.52% | 29.68% | 72.81% | 73.60% | 74.22% |
Interest Expense | 276,127 | 250,201 | 226,823 | 204,133 | 186,904 | 177,395 | 183,339 | 191,956 | 192,549 | 218,891 | 203,759 | 213,911 | 227,595 | 225,035 | 226,388 | 209,879 | 212,591 | -213,674 | -172,888 | -127,711 | -107,726 |
EBITDA | 1,176,630 | 1,089,875 | 1,106,072 | 862,363 | 625,826 | 736,805 | 755,194 | 768,180 | 754,834 | 777,717 | 603,748 | 587,519 | 548,268 | 557,895 | 508,656 | 530,840 | 633,516 | 404,166 | 567,646 | 487,219 | 476,156 |
Depreciation and Amortization | 554,586 | 1,225,536 | 1,155,441 | 917,352 | 725,141 | 711,772 | 732,989 | 796,024 | 776,703 | 344,527 | 258,074 | 247,537 | 249,493 | 247,549 | 238,474 | 227,776 | 204,310 | 191,270 | 144,767 | 108,042 | 102,872 |
Income Before Tax | 360,542 | 643,914 | 44,304 | 745,126 | 927,874 | 312,006 | 399,346 | 146,329 | 68,025 | 168,916 | 102,107 | 34,667 | 34,069 | 80,441 | 89,598 | -40,845 | 214,407 | 78,034 | 164,199 | 185,917 | 226,397 |
Income Tax Expense | 71,323 | 60,952 | 56,654 | 3,380 | 978 | -3,317 | 1,600 | -880 | 72,545 | 60,230 | 22,438 | 34,520 | 3,939 | 19,537 | 3,415 | -36,622 | 3,542 | -44,490 | -4,387 | -430 | -3,919 |
Net Income | 365,968 | 654,273 | -12,350 | 844,059 | 1,000,833 | 315,323 | 497,795 | 426,075 | 378,850 | 894,115 | 424,001 | 236,281 | 266,073 | 169,051 | 142,868 | -3,942 | 249,902 | 442,830 | 428,259 | 363,628 | 297,137 |
Net Income Margin | 19.71% | 36.69% | -0.71% | 61.85% | 94.61% | 27.21% | 42.74% | 35.48% | 32.36% | 76.63% | 42.66% | 24.96% | 28.85% | 18.45% | 16.82% | -0.47% | 32.94% | 64.97% | 72.11% | 69.59% | 57.48% |
EPS | 0.54 | 1.02 | -0.02 | 1.61 | 2.26 | 0.75 | 1.18 | 0.87 | 0.79 | 2.01 | 0.89 | 0.43 | 0.42 | 0.27 | 0.22 | -0.01 | 0.79 | 1.68 | 1.74 | 1.55 | 1.17 |
EPS Diluted | 0.54 | 1.02 | -0.02 | 1.60 | 2.25 | 0.75 | 1.18 | 0.87 | 0.79 | 2.00 | 0.89 | 0.43 | 0.42 | 0.27 | 0.22 | -0.01 | 0.78 | 1.65 | 1.70 | 1.52 | 1.15 |
Weighted Average Shares Out | - | 616,947 | 615,528 | 506,248 | 429,950 | 420,370 | 420,641 | 423,614 | 418,402 | 411,319 | 409,088 | 407,631 | 405,997 | 406,530 | 405,827 | 350,077 | 257,811 | 252,129 | 239,552 | 226,641 | 222,859 |
Weighted Average Shares Out Diluted | - | 618,199 | 617,858 | 511,385 | 431,633 | 421,799 | 421,379 | 424,019 | 419,709 | 412,851 | 411,038 | 408,614 | 406,689 | 407,669 | 406,201 | 350,077 | 258,843 | 257,058 | 244,615 | 230,868 | 227,143 |
Reported Currency: USD | Q2 | 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 | 127,555 | 783,757 | 149,829 | 334,663 | 293,188 | 123,947 | 143,581 | 238,513 | 142,486 | 189,534 | 187,322 | 148,768 | 141,875 | 112,882 | 125,154 | 122,058 | 136,177 | 87,499 | 345,065 | 76,273 | 38,220 |
Short Term Investments | 1,612 | 330,057 | 597,732 | 1,211,739 | 706,954 | 0 | 10,302 | 13,265 | 8,101 | 7,565 | 90,235 | 62,766 | 36,541 | 33,540 | 223,991 | 209,593 | 258,174 | 212,988 | 202,659 | 206,452 | 123,771 |
Cash + Short Term Investments | 127,555 | 783,757 | 747,561 | 1,546,402 | 1,000,142 | 123,947 | 153,883 | 251,778 | 150,587 | 197,099 | 277,557 | 211,534 | 178,416 | 146,422 | 349,145 | 331,651 | 394,351 | 300,487 | 547,724 | 282,725 | 161,991 |
Net Receivables | 306,790 | 307,617 | 304,226 | 254,677 | 219,248 | 218,689 | 198,976 | 211,595 | 205,020 | 199,076 | 246,399 | 194,569 | 231,817 | 252,779 | 130,536 | 113,610 | 97,702 | 241,864 | 246,087 | 197,004 | 192,899 |
Inventory | 0 | 0 | 0 | 589,340 | 512,436 | 0 | 328,109 | 428,270 | 324,309 | 0 | 0 | -70,300 | -3,400 | -155,246 | 0 | 160,995 | 122,481 | 0 | 0 | 0 | 0 |
Other Current Assets | -434,345 | -1,091,374 | -454,055 | -589,340 | -512,436 | -342,636 | -328,109 | -428,270 | -324,309 | 0 | 0 | 70,300 | 3,400 | 155,246 | 147,048 | 228,555 | 213,663 | 0 | 0 | 0 | 0 |
Total Current Assets | 435,957 | 1,421,431 | 1,051,787 | 1,801,079 | 1,219,390 | 342,636 | 352,859 | 463,373 | 355,607 | 396,175 | 523,956 | 406,103 | 410,233 | 399,201 | 626,729 | 834,811 | 828,197 | 542,351 | 793,811 | 347,054 | 354,890 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 131,083 | 128,258 | 133,733 | 147,458 | 102,369 | 99,125 | 9,273,599 | 9,899,986 | 9,386,365 | 9,059,545 | 7,737,181 | 6,990,061 | 6,960,558 | 7,084,895 | 7,461,944 | 7,539,193 | 6,659,252 | 6,347,591 | 5,194,649 | 3,820,279 | 3,457,580 |
Goodwill | 0 | -305,739 | 6,001 | 6,139 | 13,015 | 13,084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 301,759 | 18,400 | 18,400 | 19,100 | 14,500 | 183,872 | 278,343 | 294,687 | 16,100 | 275,177 | 200,533 | 171,567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 1,606,723 | 1,417,861 | 1,199,132 | 1,128,914 | 707,834 | 772,518 | 763,045 | 701,445 | 713,355 | 958,395 | 1,303,375 | 1,531,651 | 1,745,712 | 1,748,345 | 1,382,749 | 1,656,869 | 1,727,706 | 1,861,933 | 1,519,649 | 1,018,683 | 783,711 |
Tax Assets | 0 | 3,980 | 6,001 | 6,139 | 13,015 | 13,084 | 13,375 | 15,175 | 23,401 | 77,819 | -8,012,358 | -7,190,594 | -7,132,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 17,330,414 | 15,306,472 | 15,417,069 | 15,357,209 | 9,552,790 | 9,756,004 | 412,350 | 405,404 | 457,185 | 836,137 | 8,458,397 | 7,725,876 | 7,584,862 | 382,075 | 362,453 | 131,332 | 181,992 | -8,209,524 | -6,714,298 | -4,838,962 | -4,241,291 |
Total Non-Current Assets | 19,068,220 | 16,852,591 | 16,774,335 | 16,658,120 | 10,395,108 | 10,655,231 | 10,646,241 | 11,300,353 | 10,874,993 | 10,947,996 | 9,761,772 | 9,257,527 | 9,330,574 | 9,215,315 | 9,207,146 | 9,327,394 | 8,568,950 | 8,209,524 | 6,714,298 | 4,838,962 | 4,241,291 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 345,941 | 361,171 | 348,620 | 153,416 |
Total Assets | 19,504,177 | 18,274,022 | 17,826,122 | 18,459,199 | 11,614,498 | 10,997,867 | 10,999,100 | 11,763,726 | 11,230,600 | 11,344,171 | 10,285,728 | 9,663,630 | 9,740,807 | 9,614,516 | 9,833,875 | 10,162,205 | 9,397,147 | 9,097,816 | 7,869,280 | 5,534,636 | 4,749,597 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 251,737 | 216,237 | 207,815 | 220,308 | 146,457 | 170,082 | 174,903 | 185,702 | 145,751 | 150,059 | 129,509 | 124,290 | 111,881 | 45,128 | 184,735 | 142,116 | 1,115,828 | 1,246,176 | 1,002,566 | 585,228 | 607,649 |
Short Term Debt | 0 | 667,500 | 23,400 | 923,900 | 144,900 | 169,300 | 4,873,872 | 5,478,927 | 712,400 | 790,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | -667,500 | -23,400 | -923,900 | -144,900 | -169,300 | -4,873,872 | -5,478,927 | -712,400 | -790,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 6,722 | 5,308 | -202,489 | -214,942 | -141,091 | -43,808 | -44,641 | -56,810 | -21,234 | -34,877 | -18,366 | -19,794 | -15,363 | 92,159 | 89,037 | 367,424 | -595,913 | -259,176 | -87,566 | -129,228 | -213,649 |
Total Current Liabilities | 258,459 | 221,545 | 5,326 | 5,366 | 5,366 | 126,274 | 130,262 | 128,892 | 124,517 | 115,182 | 111,143 | 104,496 | 96,518 | 137,287 | 273,772 | 509,540 | 519,915 | 987,000 | 915,000 | 456,000 | 394,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 7,674,709 | 7,616,796 | 7,271,565 | 7,599,481 | 5,452,099 | 5,408,478 | 4,873,872 | 5,478,927 | 5,066,368 | 5,376,310 | 4,620,298 | 4,221,401 | 4,195,317 | 4,069,257 | 4,058,987 | 4,434,383 | 3,440,818 | 3,131,765 | 2,748,345 | 2,147,405 | 1,608,925 |
Deferred Revenue | 0 | -5,843 | -6,551 | -8,058 | -12,765 | -12,844 | -12,768 | -12,739 | -20,158 | -22,819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 5,843 | 6,551 | 8,058 | 12,765 | 12,844 | 12,768 | 12,739 | 20,158 | 22,819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 774,392 | 709,946 | 809,389 | 730,690 | 470,995 | 516,265 | 560,231 | 617,617 | 549,888 | 584,019 | 561,042 | 482,054 | 435,416 | 432,755 | 244,770 | 100,304 | 1,461,068 | 1,084,235 | 838,655 | 543,595 | 510,075 |
Total Non-Current Liabilities | 8,449,101 | 8,326,742 | 8,080,954 | 8,330,171 | 5,923,094 | 5,924,743 | 5,434,103 | 6,096,544 | 5,616,256 | 5,960,329 | 5,181,340 | 4,703,455 | 4,630,733 | 4,502,012 | 4,303,757 | 4,534,687 | 4,901,886 | 4,216,000 | 3,587,000 | 2,691,000 | 2,119,000 |
Total Liabilities | 8,707,560 | 8,548,287 | 8,086,280 | 8,335,537 | 5,928,460 | 6,051,017 | 5,564,365 | 6,225,436 | 5,740,773 | 6,075,511 | 5,292,483 | 4,807,951 | 4,727,251 | 4,639,299 | 4,672,589 | 5,044,227 | 5,076,561 | 4,755,083 | 4,077,079 | 3,024,578 | 2,406,306 |
Common Stock | 6,741 | 6,199 | 6,185 | 6,167 | 4,325 | 4,318 | 4,214 | 4,256 | 4,250 | 4,134 | 4,118 | 4,097 | 4,078 | 4,069 | 4,064 | 4,055 | 2,711 | 2,528 | 2,509 | 2,281 | 1,124 |
Retained Earnings | -353,310 | -122,576 | -119,548 | 299,115 | -162,812 | -904,679 | -787,707 | -761,337 | -676,867 | -572,335 | -1,006,578 | -996,058 | -824,008 | -702,999 | -515,164 | -338,738 | -58,162 | 180,005 | 140,509 | 59,855 | -3,749 |
Accumulated Other Comprehensive Income/Loss | 11,236 | 3,329 | 10,581 | 2,216 | -162,812 | -904,679 | -787,707 | -1,480 | 5,766 | 5,588 | 45,122 | -64,982 | -66,182 | -107,660 | -23,853 | -96,432 | -187,893 | 33,648 | 45,225 | 69,046 | 37,781 |
Total Stockholders Equity | 10,578,772 | 9,519,266 | 9,515,508 | 9,899,389 | 5,608,044 | 4,864,892 | 5,333,804 | 5,394,244 | 5,256,139 | 5,046,300 | 4,774,785 | 4,632,417 | 4,765,160 | 4,686,386 | 4,935,842 | 4,852,973 | 3,975,346 | 3,894,574 | 3,366,959 | 2,387,214 | 2,236,400 |
Total Investments | 1,608,335 | 1,417,861 | 1,796,864 | 2,340,653 | 1,414,788 | 772,518 | 581,224 | 497,126 | 512,310 | 750,124 | 1,127,453 | 1,319,776 | 1,464,696 | 1,781,885 | 2,025,304 | 1,866,462 | 1,985,880 | 2,074,921 | 1,722,308 | 1,225,135 | 907,482 |
Total Debt | 7,820,165 | 7,726,781 | 7,271,565 | 7,599,481 | 5,452,099 | 5,408,478 | 4,873,872 | 5,478,927 | 5,066,368 | 5,376,310 | 4,620,298 | 4,221,401 | 4,195,317 | 4,069,257 | 4,058,987 | 4,434,383 | 3,440,818 | 3,131,765 | 2,748,345 | 2,147,405 | 1,608,925 |
Net Debt | 7,692,610 | 6,943,024 | 7,121,736 | 7,264,818 | 5,158,911 | 5,284,531 | 4,730,291 | 5,240,414 | 4,923,882 | 5,186,776 | 4,432,976 | 4,072,633 | 4,053,442 | 3,956,375 | 3,933,833 | 4,312,325 | 3,304,641 | 3,044,266 | 2,403,280 | 2,071,132 | 1,570,705 |
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 | 367,819 | 654,273 | 114,534 | 849,696 | 1,002,877 | 413,561 | 498,463 | 439,671 | 386,138 | 900,143 | 435,880 | 241,353 | 280,275 | 182,090 | 161,651 | 6,061 | 249,902 | 392,565 | 428,259 | 363,628 | 297,137 |
Depreciation & Amortization | 554,586 | 507,265 | 491,409 | 395,320 | 288,955 | 277,879 | 310,380 | 360,811 | 355,320 | 344,527 | 273,093 | 257,855 | 262,742 | 251,139 | 247,637 | 227,776 | 206,518 | 191,270 | 144,767 | 108,042 | 102,872 |
Deferred Income Tax | -25,580 | 19,629 | 0 | 0 | 0 | 0 | 807 | 807 | 55,068 | -6,028 | -11,879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 33,890 | 33,054 | 26,639 | 23,150 | 23,685 | 20,200 | 18,221 | 21,563 | 19,071 | 18,465 | 17,879 | 18,897 | 17,907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 21,192 | 4,394 | 4,343 | -100,441 | -20,738 | -93,176 | -55,166 | -43,482 | -56,334 | -102,683 | -62,173 | -64,376 | -41,425 | -35,069 | -29,445 | -95,559 | -53,813 | -77,908 | -40,643 | -10,229 | -36,010 |
Accounts Receivable | 26,307 | 18,453 | -9,104 | -18,079 | -559 | -34,160 | 5,229 | -7,934 | -6,571 | -2,867 | -8,060 | 7,213 | 2,940 | 0 | 0 | 0 | 0 | -4,876 | -17,778 | -12,156 | -1,742 |
Inventory | -1,437 | -18,453 | 9,104 | 18,079 | 559 | 3,611 | -13,592 | 25,299 | 23,571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,515 | 20,841 | -1,550 | 1,108 |
Accounts Payable | 14,192 | 5,826 | 37,655 | -104,712 | 5,576 | -3,611 | 4,417 | -7,886 | -7,886 | 164 | -1,095 | 0 | -11,281 | 15,811,000 | 15,811 | 0 | 0 | 1,361 | 38,619 | 10,606 | 2,850 |
Other Working Capital | -17,870 | -1,432 | -33,312 | 4,271 | -26,314 | -59,016 | -51,220 | -52,961 | -65,448 | -99,980 | -53,018 | -71,589 | -33,084 | -15,846,069 | -45,256 | -95,559 | -53,813 | -70,878 | -82,325 | -7,129 | -38,226 |
Other Non-Cash Items | 574,536 | -147,008 | 224,189 | -548,850 | -704,866 | -34,836 | -134,769 | -165,189 | -167,167 | -660,723 | -23,457 | 135,203 | -22,538 | 50,453 | 100,092 | 265,304 | 164,992 | 160,062 | -76,814 | -50,644 | 1,177 |
Net Cash Provided by Operating Activities | 941,478 | 1,071,607 | 861,114 | 618,875 | 589,913 | 583,628 | 637,936 | 614,181 | 592,096 | 493,701 | 629,343 | 570,035 | 479,054 | 448,613 | 479,935 | 403,582 | 567,599 | 665,989 | 455,569 | 410,797 | 365,176 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -437,574 | -400,158 | 0 | -216,811 | -227,218 | -128,195 | 230,224 | -309,557 | -12,614 | -10,531 | 47,323 | -69,726 | -77,335 | -381,195 | -224,457 | -517,784 | -655,189 | -1,718,136 | -1,166,084 | -884,236 | -556,000 |
Acquisitions Net | -134,092 | -10,756 | -49,730 | -228,682 | -11,383 | -5,906 | -15,012 | 20,548 | 177,105 | 91,116 | 128,745 | 143,611 | -32,029 | 180,141 | 0 | 57,111 | 176,264 | 429,034 | 342,849 | 348,352 | 541,856 |
Purchases of Investments | -388,175 | -23,625 | -25,959 | -67,090 | -500 | -2,744 | -920 | -9,822 | -2,466 | -190,535 | -11,445 | -54,954 | -924 | -172,425 | -167,114 | -134,292 | -655,727 | -785,577 | -837,632 | -446,043 | -411,070 |
Sales/Maturities of Investments | 461,182 | 297,423 | 337,417 | 64,445 | 228,201 | 2,023 | 957 | 3,146 | 2,437 | 76,170 | 3,780 | 35,581 | 11,709 | 359,677 | 182,900 | 203,326 | 266,185 | 384,423 | 267,200 | 177,282 | 102,967 |
Other Investing Activities | -106,552 | 133 | -324,945 | -28,121 | -22,373 | 14,401 | 38,396 | 1,405 | 921 | 55,145 | -41,698 | 17,723 | 47,579 | -6,958 | 246,575 | 48,403 | 87,117 | 182,645 | 1,147,446 | 88,630 | 18,869 |
Net Cash Used for Investing Activities | -309,190 | -136,983 | -63,217 | -476,259 | -33,273 | -120,421 | 253,645 | -294,280 | 165,383 | 21,365 | 126,705 | 72,235 | -51,000 | -20,760 | 37,904 | -343,236 | -781,350 | -1,507,611 | -246,221 | -716,015 | -303,378 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -1,417,684 | -439,232 | -1,616,796 | -251,893 | -45,846 | -18,751 | -532,954 | -1,269,446 | -555,297 | -65,771 | -816,000 | -227,106 | -526,022 | -360,312 | -805,607 | -2,067,473 | -539,758 | -768,199 | -990,438 | -529,828 | -743,120 |
Common Stock Issued | -115 | 3,727 | 15,513 | 82,989 | 981 | 204,012 | 33,705 | 440,946 | 307,395 | 18,708 | 23,874 | 30,210 | 796,748 | 6,537 | 177,837 | 1,064,444 | 451,002 | 485,220 | 451,809 | 69,995 | 51,447 |
Common Stock Repurchased | -14,800 | -1,491 | -3,441 | -20,842 | -5,379 | -575,000 | -75,126 | -225,000 | 0 | -175,000 | 515,700 | 0 | -665,947 | -6,003 | -80,852 | -31,783 | 888,354 | 1,340,857 | 970,695 | -21,024 | 0 |
Dividends Paid | -697,797 | -657,460 | -544,740 | -382,132 | -379,874 | -531,565 | -529,756 | -506,172 | -474,045 | -455,833 | -427,873 | -400,354 | -382,722 | -353,764 | -306,964 | -331,024 | -469,024 | -384,502 | -332,552 | -293,345 | -265,254 |
Other Financing Activities | -81,453 | -84,704 | 1,166,733 | -55,452 | -47,992 | 438,463 | 117,618 | 1,335,798 | 224,815 | -122,792 | -13,195 | -7,917 | 378,882 | 273,417 | 500,843 | 1,291,371 | -68,145 | -89,320 | -40,070 | 1,117,473 | 885,061 |
Net Cash Used Provided by Financing Activities | -1,041,210 | -300,696 | -982,731 | -102,702 | -387,399 | -482,841 | -986,513 | -223,874 | -804,527 | -512,854 | -717,494 | -635,377 | -399,061 | -440,125 | -514,743 | -74,465 | 262,429 | 584,056 | 59,444 | 343,271 | -71,866 |
Effect of Forex Changes on Cash | 0 | -783,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -408,922 | 633,928 | -184,834 | 41,475 | 169,241 | -19,634 | -94,932 | 96,027 | -47,048 | 2,212 | 38,554 | 6,893 | 28,993 | -12,272 | 3,096 | -14,119 | 48,678 | -257,566 | 268,792 | 38,053 | -10,068 |
Cash at End of Period | 1,472,341 | 783,757 | 149,829 | 334,663 | 293,188 | 123,947 | 143,581 | 238,513 | 142,486 | 189,534 | 187,322 | 148,768 | 141,875 | 112,882 | 125,154 | 122,058 | 136,177 | 87,499 | 345,065 | 76,273 | 38,220 |
Cash at Start of Period | 1,881,263 | 149,829 | 334,663 | 293,188 | 123,947 | 143,581 | 238,513 | 142,486 | 189,534 | 187,322 | 148,768 | 141,875 | 112,882 | 125,154 | 122,058 | 136,177 | 87,499 | 345,065 | 76,273 | 38,220 | 48,288 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 941,478 | 1,071,607 | 861,114 | 618,875 | 589,913 | 583,628 | 637,936 | 614,181 | 592,096 | 493,701 | 629,343 | 570,035 | 479,054 | 448,613 | 479,935 | 403,582 | 567,599 | 665,989 | 455,569 | 410,797 | 365,176 |
Capital Expenditure | -437,574 | -400,158 | 0 | -216,811 | -227,218 | -128,195 | 230,224 | -309,557 | -12,614 | -10,531 | 47,323 | -69,726 | -77,335 | -381,195 | -224,457 | -517,784 | -655,189 | -1,718,136 | -1,166,084 | -884,236 | -556,000 |
Free Cash Flow | 503,904 | 671,449 | 861,114 | 402,064 | 362,695 | 455,433 | 868,160 | 304,624 | 579,482 | 483,170 | 676,666 | 500,309 | 401,719 | 67,418 | 255,478 | -114,202 | -87,590 | -1,052,147 | -710,515 | -473,439 | -190,824 |