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 | 2024-06-30 | 2023-06-25 | 2022-06-26 | 2021-06-27 | 2020-06-28 | 2019-06-30 | 2018-06-24 | 2017-06-25 | 2016-06-26 | 2015-06-28 | 2014-06-29 | 2013-06-30 | 2012-06-24 | 2011-06-26 | 2010-06-27 | 2009-06-28 | 2008-06-29 | 2007-06-24 | 2006-06-25 | 2005-06-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 15,591,300 | 14,905,386 | 17,428,516 | 17,227,039 | 14,626,150 | 10,044,736 | 9,653,559 | 11,076,998 | 8,013,620 | 5,885,893 | 5,259,312 | 4,607,309 | 3,598,916 | 2,665,192 | 3,237,693 | 2,133,776 | 1,115,946 | 2,474,911 | 2,566,576 | 1,642,171 | 1,502,453 |
Revenue Growth | - | -14.48% | 1.17% | 17.78% | 45.61% | 4.05% | -12.85% | 38.23% | 36.15% | 11.91% | 14.15% | 28.02% | 35.03% | -17.68% | 51.74% | 91.21% | -54.91% | -3.57% | 56.29% | 9.30% | |
Cost of Revenue | 8,166,314 | 7,852,595 | 9,651,591 | 9,355,232 | 7,820,844 | 5,436,043 | 5,295,100 | 5,911,966 | 4,410,261 | 3,266,971 | 2,974,976 | 2,599,828 | 2,195,857 | 1,581,123 | 1,740,461 | 1,159,489 | 727,212 | 1,301,505 | 1,261,522 | 814,777 | 738,361 |
Gross Profit | 7,424,986 | 7,052,791 | 7,776,925 | 7,871,807 | 6,805,306 | 4,608,693 | 4,358,459 | 5,165,032 | 3,603,359 | 2,618,922 | 2,284,336 | 2,007,481 | 1,403,059 | 1,084,069 | 1,497,232 | 974,287 | 388,734 | 1,173,406 | 1,305,054 | 827,394 | 764,092 |
Gross Profit Margin | 47.61% | 47.32% | 44.62% | 45.69% | 46.53% | 45.88% | 45.15% | 46.63% | 44.97% | 44.49% | 43.43% | 43.57% | 38.99% | 40.68% | 46.24% | 45.66% | 34.83% | 47.41% | 50.85% | 50.38% | 50.86% |
Research and Development | 1,975,173 | 1,902,444 | 1,727,162 | 1,604,248 | 1,493,408 | 1,252,412 | 1,191,320 | 1,189,514 | 1,033,742 | 913,712 | 825,242 | 716,471 | 683,688 | 444,559 | 373,293 | 320,859 | 288,269 | 323,759 | 285,348 | 228,891 | 194,115 |
General and Administrative Expenses | 902,812 | 868,247 | 832,753 | 885,737 | 829,875 | 682,479 | 702,407 | 762,219 | 667,485 | 630,954 | 591,611 | 613,341 | 599,487 | 400,052 | 308,075 | 240,942 | 237,708 | 287,992 | 241,046 | 192,238 | 164,774 |
Total Operating Expenses | 2,877,985 | 2,788,878 | 2,559,915 | 2,489,985 | 2,323,283 | 1,934,891 | 1,893,727 | 1,951,733 | 1,701,227 | 1,544,666 | 1,416,853 | 1,329,812 | 1,283,175 | 844,611 | 681,368 | 527,563 | 529,209 | 655,535 | 542,228 | 421,129 | 358,889 |
Operating Income or Loss | 4,545,313 | 4,263,913 | 5,174,860 | 5,381,822 | 4,482,023 | 2,673,802 | 2,464,732 | 3,213,299 | 1,902,132 | 1,074,256 | 788,039 | 677,669 | 118,071 | 237,733 | 804,285 | 425,410 | -281,243 | 509,431 | 778,660 | 406,265 | 391,002 |
Operating Margin | 29.12% | 28.61% | 29.69% | 31.24% | 30.64% | 26.62% | 25.53% | 29.01% | 23.74% | 18.25% | 14.98% | 14.71% | 3.28% | 8.92% | 24.84% | 19.94% | -25.20% | 20.58% | 30.34% | 24.74% | 26.02% |
Interest Expense | 184,851 | 185,236 | 186,462 | 184,759 | 208,597 | 177,440 | 117,263 | 97,387 | 117,734 | 134,773 | 73,682 | 61,692 | 60,408 | 38,962 | 5,380 | 994 | 6,497 | 0 | 0 | 0 | 0 |
EBITDA | 5,000,500 | 4,905,157 | 5,637,608 | 5,715,561 | 4,789,174 | 2,942,327 | 2,774,013 | 3,539,694 | 2,218,837 | 1,365,284 | 1,155,224 | 977,923 | 431,182 | 344,205 | 881,015 | 502,536 | -184,179 | 644,354 | 800,265 | 429,451 | 431,145 |
Depreciation and Amortization | 363,515 | 359,699 | 342,432 | 333,739 | 307,151 | 268,525 | 309,281 | 326,395 | 306,905 | 291,028 | 277,920 | 292,254 | 304,116 | 100,825 | 74,759 | 71,401 | 72,417 | 54,704 | 37,439 | 24,683 | 29,666 |
Income Before Tax | 4,628,870 | 4,360,222 | 5,109,210 | 5,193,114 | 4,370,804 | 2,574,978 | 2,446,571 | 3,151,789 | 1,811,673 | 960,117 | 740,850 | 723,363 | 66,658 | 204,418 | 800,876 | 430,141 | -263,093 | 576,976 | 847,723 | 441,287 | 399,122 |
Income Tax Expense | 572,052 | 532,450 | 598,279 | 587,828 | 462,346 | 323,225 | 255,141 | 771,108 | 113,910 | 46,068 | 85,273 | 91,074 | -47,221 | 35,695 | 77,128 | 83,472 | 39,055 | 137,627 | 161,907 | 105,532 | 99,781 |
Net Income | 4,056,818 | 3,827,772 | 4,510,931 | 4,605,286 | 3,908,458 | 2,251,753 | 2,191,430 | 2,380,681 | 1,697,763 | 914,049 | 655,577 | 632,289 | 113,879 | 168,723 | 723,748 | 346,669 | -302,148 | 439,349 | 685,816 | 335,755 | 299,341 |
Net Income Margin | 26.00% | 25.68% | 25.88% | 26.73% | 26.72% | 22.42% | 22.70% | 21.49% | 21.19% | 15.53% | 12.47% | 13.72% | 3.16% | 6.33% | 22.35% | 16.25% | -27.08% | 17.75% | 26.72% | 20.45% | 19.92% |
EPS | 3.10 | 2.91 | 3.33 | 3.29 | 2.72 | 1.56 | 1.44 | 1.32 | 1.05 | 0.58 | 0.41 | 0.38 | 0.07 | 0.14 | 0.59 | 0.27 | -0.24 | 0.35 | 0.49 | 0.24 | 0.22 |
EPS Diluted | 3.10 | 2.90 | 3.32 | 3.28 | 2.69 | 1.51 | 1.37 | 1.32 | 0.92 | 0.52 | 0.37 | 0.36 | 0.07 | 0.14 | 0.58 | 0.27 | -0.24 | 0.35 | 0.48 | 0.23 | 0.21 |
Weighted Average Shares Out | - | 1,314,100 | 1,354,720 | 1,398,990 | 1,436,090 | 1,448,140 | 1,524,780 | 1,807,655 | 1,622,220 | 1,589,190 | 1,596,290 | 1,647,410 | 1,689,320 | 1,241,760 | 1,235,290 | 1,269,330 | 1,255,950 | 1,246,470 | 1,387,140 | 1,385,810 | 1,376,167 |
Weighted Average Shares Out Diluted | - | 1,319,950 | 1,358,340 | 1,406,280 | 1,453,200 | 1,490,900 | 1,599,150 | 1,807,820 | 1,837,700 | 1,751,590 | 1,770,670 | 1,745,030 | 1,734,300 | 1,252,330 | 1,250,190 | 1,281,260 | 1,255,950 | 1,265,040 | 1,415,240 | 1,437,590 | 1,422,258 |
Reported Currency: USD | Q1 | 2024-06-30 | 2023-06-25 | 2022-06-26 | 2021-06-27 | 2020-06-28 | 2019-06-30 | 2018-06-24 | 2017-06-25 | 2016-06-26 | 2015-06-28 | 2014-06-29 | 2013-06-30 | 2012-06-24 | 2011-06-26 | 2010-06-27 | 2009-06-28 | 2008-06-29 | 2007-06-24 | 2006-06-25 | 2005-06-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 6,067,471 | 5,847,856 | 5,337,056 | 3,522,001 | 4,418,263 | 4,915,172 | 3,658,219 | 4,512,257 | 2,377,534 | 5,039,322 | 1,501,539 | 1,452,677 | 1,162,473 | 1,564,752 | 1,492,132 | 545,767 | 374,167 | 732,537 | 573,967 | 910,815 | 482,250 |
Short Term Investments | 0 | 0 | 37,641 | 135,731 | 1,310,872 | 1,795,080 | 1,772,984 | 437,338 | 3,663,628 | 1,788,612 | 2,574,947 | 1,612,967 | 1,334,745 | 1,297,931 | 630,115 | 280,690 | 205,221 | 326,199 | 96,724 | 139,524 | 327,003 |
Cash + Short Term Investments | 6,067,471 | 5,847,856 | 5,374,697 | 3,657,732 | 5,729,135 | 6,710,252 | 5,431,203 | 4,949,595 | 6,041,162 | 6,827,934 | 4,076,486 | 3,065,644 | 2,497,218 | 2,862,683 | 2,122,247 | 826,457 | 579,388 | 1,058,736 | 670,691 | 1,050,339 | 809,253 |
Net Receivables | 2,937,217 | 2,519,250 | 2,823,376 | 4,313,818 | 3,026,430 | 2,097,099 | 1,455,522 | 2,176,936 | 1,673,398 | 1,262,145 | 1,093,582 | 800,616 | 602,624 | 765,818 | 590,568 | 499,890 | 253,585 | 412,356 | 410,013 | 407,347 | 232,005 |
Inventory | 4,209,878 | 4,217,924 | 4,816,190 | 3,966,294 | 2,689,294 | 1,900,024 | 1,540,140 | 1,876,162 | 1,232,916 | 971,911 | 943,346 | 740,503 | 559,317 | 632,853 | 396,607 | 318,479 | 233,410 | 282,218 | 235,431 | 168,714 | 110,051 |
Other Current Assets | 277,802 | 298,190 | 251,790 | 347,391 | 207,528 | 146,160 | 133,544 | 147,218 | 195,022 | 151,110 | 311,474 | 352,206 | 269,340 | 153,755 | 163,843 | 111,835 | 231,158 | 164,397 | 138,725 | 106,313 | 110,394 |
Total Current Assets | 13,492,368 | 12,883,220 | 13,228,412 | 12,285,235 | 11,652,387 | 10,853,535 | 8,560,409 | 9,149,911 | 9,142,498 | 9,214,911 | 6,270,849 | 4,783,662 | 3,793,829 | 4,415,109 | 3,276,792 | 1,756,661 | 1,195,827 | 1,917,707 | 1,416,361 | 1,706,369 | 1,244,836 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,214,269 | 2,462,854 | 1,856,672 | 1,647,587 | 1,303,479 | 1,071,499 | 1,059,077 | 902,547 | 685,595 | 639,608 | 621,418 | 543,496 | 603,910 | 584,596 | 270,458 | 200,336 | 215,666 | 235,735 | 113,725 | 49,893 | 41,082 |
Goodwill | 1,600,000 | 1,626,528 | 1,622,489 | 1,515,113 | 1,622,499 | 1,652,968 | 1,701,547 | 1,802,740 | 1,796,668 | 1,951,197 | 2,115,649 | 2,360,303 | 2,526,541 | 2,686,730 | 169,182 | 169,182 | 169,182 | 281,298 | 59,741 | 0 | 0 |
Intangible Assets | 158,344 | 138,545 | 168,454 | 101,850 | 132,365 | 168,532 | 216,950 | 317,836 | 410,995 | 564,921 | 728,140 | 894,078 | 1,074,345 | 1,240,427 | 47,434 | 67,724 | 91,605 | 121,889 | 70,909 | 0 | 0 |
Long Term Investments | 4,613 | 0 | 26,208 | 471,953 | 348,658 | 326,338 | 256,714 | 256,301 | 256,205 | 250,421 | 33,463 | 0 | -27,674 | -47,782 | 165,256 | 165,234 | 178,439 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 0 | -26,208 | -471,953 | -348,658 | -326,338 | -256,714 | -256,301 | -256,205 | -250,421 | -33,463 | 0 | 27,674 | 47,782 | 3,892 | 26,218 | 17,007 | 19,793 | 27,414 | 38,533 | 43,224 |
Other Non-Current Assets | 2,062,895 | 1,633,581 | 1,905,616 | 1,645,847 | 1,313,787 | 981,045 | 680,300 | 624,280 | 498,004 | 465,812 | 356,732 | 305,845 | 326,035 | 318,217 | 124,380 | 102,037 | 84,145 | 230,333 | 413,455 | 518,549 | 119,673 |
Total Non-Current Assets | 6,040,121 | 5,861,508 | 5,553,231 | 4,910,397 | 4,239,765 | 3,705,512 | 3,440,924 | 3,329,567 | 2,980,267 | 3,056,617 | 3,093,799 | 3,209,644 | 3,456,486 | 3,589,543 | 780,602 | 730,731 | 756,044 | 889,048 | 685,244 | 606,975 | 203,979 |
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 | 19,532,489 | 18,744,728 | 18,781,643 | 17,195,632 | 15,892,152 | 14,559,047 | 12,001,333 | 12,479,478 | 12,122,765 | 12,271,528 | 9,364,648 | 7,993,306 | 7,250,315 | 8,004,652 | 4,057,394 | 2,487,392 | 1,951,871 | 2,806,755 | 2,101,605 | 2,313,344 | 1,448,815 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 704,247 | 613,966 | 470,702 | 1,011,208 | 829,710 | 592,387 | 376,561 | 510,983 | 464,643 | 348,199 | 300,203 | 223,515 | 200,254 | 258,778 | 163,541 | 121,099 | 49,606 | 89,158 | 117,617 | 108,504 | 60,218 |
Short Term Debt | 504,682 | 504,814 | 8,358 | 61,491 | 56,659 | 889,357 | 667,131 | 610,030 | 908,439 | 949,494 | 1,361,174 | 518,267 | 514,655 | 511,139 | 4,782 | 4,967 | 16,245 | 30,209 | 0 | 0 | 0 |
Tax Payables | 475,598 | 186,700 | 885,348 | 465,601 | 348,206 | 215,652 | 49,926 | 185,384 | 95,127 | 86,723 | 39,275 | 93,934 | 39,420 | 24,745 | 51,183 | 110,462 | 102,999 | 85,611 | 0 | 0 | 0 |
Deferred Revenue | 1,937,315 | 1,417,781 | -1,011,208 | 1,571,898 | 967,325 | 457,523 | 381,317 | 720,086 | 607,672 | 349,199 | 322,070 | 235,923 | 225,038 | 164,833 | 157,207 | 123,194 | 45,787 | 128,250 | 190,885 | 0 | 0 |
Other Current Liabilities | 1,720,826 | 1,615,177 | 1,125,289 | 1,454,561 | 1,325,967 | 1,007,523 | 896,715 | 1,123,825 | 874,234 | 686,187 | 608,639 | 510,362 | 425,108 | 467,433 | 307,573 | 198,935 | 137,023 | 304,451 | 364,296 | 317,637 | 318,915 |
Total Current Liabilities | 5,342,668 | 4,338,438 | 4,184,918 | 4,564,759 | 3,527,867 | 3,162,442 | 2,371,650 | 3,150,308 | 2,950,115 | 2,419,802 | 2,631,361 | 1,582,001 | 1,404,475 | 1,426,928 | 684,286 | 558,657 | 340,763 | 637,679 | 672,798 | 566,226 | 379,133 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 4,479,087 | 4,478,520 | 5,003,183 | 5,163,062 | 5,108,718 | 5,105,732 | 3,900,701 | 1,783,936 | 1,791,117 | 3,377,924 | 1,001,382 | 806,899 | 803,237 | 761,783 | 738,488 | 17,645 | 40,886 | 276,121 | 250,000 | 350,000 | 2,786 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102,999 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102,999 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 1,238,843 | 1,388,316 | 1,383,370 | 1,189,445 | 1,228,379 | 1,107,384 | 1,005,678 | 965,191 | 394,221 | 371,733 | 386,953 | 391,322 | 366,811 | 493,817 | 164,775 | 142,955 | 117,133 | 109,011 | 2,487 | 969 | 0 |
Total Non-Current Liabilities | 5,717,930 | 5,866,836 | 6,386,553 | 6,352,507 | 6,337,097 | 6,213,116 | 4,906,379 | 2,749,127 | 2,185,338 | 3,749,657 | 1,388,335 | 1,198,221 | 1,170,048 | 1,255,600 | 903,263 | 160,600 | 158,019 | 385,132 | 252,487 | 350,969 | 2,786 |
Total Liabilities | 11,060,598 | 10,205,274 | 10,571,471 | 10,917,266 | 9,864,964 | 9,375,558 | 7,278,029 | 5,899,435 | 5,135,453 | 6,169,459 | 4,019,696 | 2,780,222 | 2,574,523 | 2,682,528 | 1,587,549 | 719,257 | 498,782 | 1,022,811 | 925,285 | 917,195 | 381,919 |
Common Stock | 1,292 | 130 | 133 | 137 | 143 | 145 | 144 | 157 | 162 | 160 | 159 | 162 | 163 | 187 | 124 | 126 | 127 | 125 | 124 | 142 | 137 |
Retained Earnings | 25,630,045 | 24,811,315 | 22,032,096 | 18,454,724 | 14,684,912 | 11,520,591 | 9,930,919 | 8,261,194 | 6,249,691 | 4,820,109 | 4,096,855 | 3,575,737 | 2,972,688 | 2,858,809 | 2,690,086 | 1,966,336 | 1,624,246 | 1,926,394 | 1,469,452 | 850,268 | 520,165 |
Accumulated Other Comprehensive Income/Loss | -87,803 | -130,428 | -100,706 | -109,982 | -64,128 | -94,211 | -64,030 | -57,449 | -61,700 | -69,333 | -57,796 | -28,655 | -28,693 | -33,818 | 9,761 | -69,849 | -52,822 | 10,620 | -4,302 | -11,205 | -12,014 |
Total Stockholders Equity | 8,471,891 | 8,539,454 | 8,210,172 | 6,278,366 | 6,027,188 | 5,183,489 | 4,723,304 | 6,580,043 | 6,987,312 | 6,102,069 | 5,344,952 | 5,213,084 | 4,675,792 | 5,322,124 | 2,469,845 | 1,768,135 | 1,453,089 | 1,778,597 | 1,176,320 | 1,396,149 | 1,066,896 |
Total Investments | 4,613 | 2,947 | 63,849 | 135,731 | 1,310,872 | 1,795,080 | 1,772,984 | 437,338 | 3,663,628 | 1,788,612 | 2,574,947 | 1,612,967 | 1,334,745 | 1,297,931 | 795,371 | 445,924 | 383,660 | 326,199 | 96,724 | 139,524 | 327,003 |
Total Debt | 4,983,769 | 4,983,334 | 5,011,541 | 5,005,830 | 5,001,682 | 5,810,725 | 4,489,899 | 2,416,592 | 2,693,413 | 4,333,075 | 2,361,032 | 817,202 | 789,256 | 761,783 | 738,488 | 17,645 | 40,886 | 306,330 | 250,000 | 350,000 | 2,786 |
Net Debt | -1,083,702 | -864,522 | -325,515 | 1,483,829 | 583,419 | 895,553 | 831,680 | -2,095,665 | 315,879 | -706,247 | 859,493 | -635,475 | -373,217 | -802,969 | -753,644 | -528,122 | -333,281 | -426,207 | -323,967 | -560,815 | -479,464 |
Reported Currency: USD | TTM | 2024-06-30 | 2023-06-25 | 2022-06-26 | 2021-06-27 | 2020-06-28 | 2019-06-30 | 2018-06-24 | 2017-06-25 | 2016-06-26 | 2015-06-28 | 2014-06-29 | 2013-06-30 | 2012-06-24 | 2011-06-26 | 2010-06-27 | 2009-06-28 | 2008-06-29 | 2007-06-24 | 2006-06-25 | 2005-06-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 4,056,818 | 3,827,772 | 4,510,931 | 4,605,286 | 3,908,458 | 2,251,753 | 2,191,430 | 2,380,681 | 1,697,763 | 914,049 | 655,577 | 632,289 | 113,879 | 168,723 | 723,748 | 346,669 | -302,148 | 439,349 | 685,816 | 335,755 | 299,341 |
Depreciation & Amortization | 363,515 | 359,699 | 342,432 | 333,739 | 307,151 | 268,525 | 309,281 | 326,395 | 306,905 | 291,028 | 277,920 | 292,254 | 304,116 | 100,825 | 74,759 | 71,401 | 72,417 | 54,704 | 37,439 | 24,683 | 29,666 |
Deferred Income Tax | -283,465 | -198,981 | -172,061 | -257,438 | -151,477 | -17,777 | -4,980 | 3,046 | 104,936 | -49,003 | 5,551 | 7,537 | -70,155 | 42,446 | 18,054 | 13,718 | 30,545 | -26,661 | 17,055 | 27,726 | 89,352 |
Stock Based Compensation | 305,858 | 293,058 | 286,600 | 259,064 | 220,164 | 189,197 | 187,234 | 172,216 | 149,975 | 142,348 | 135,354 | 103,700 | 99,330 | 81,559 | 53,012 | 50,463 | 53,042 | 42,516 | 22,768 | 22,768 | 864 |
Change in Working Capital | 816,915 | 360,478 | 158,738 | -1,796,226 | -678,741 | -571,875 | 491,524 | -317,193 | -310,832 | -52,229 | -420,857 | -292,913 | 200,237 | 66,156 | 21,953 | -159,881 | -95,078 | 74,025 | 28,965 | -59,900 | -8,249 |
Accounts Receivable | -9,000 | 303,443 | 1,452,256 | -1,287,680 | -928,928 | -641,827 | 732,138 | -501,628 | -411,287 | -169,034 | -294,155 | -201,549 | 162,634 | 66,064 | -89,716 | -246,653 | 152,086 | 99,887 | -178,542 | -178,542 | 13,470 |
Inventory | -18,014 | 528,723 | -961,968 | -1,351,344 | -792,591 | -411,608 | 281,355 | -701,008 | -307,875 | -66,371 | -207,462 | -190,058 | 76,351 | 73,987 | -77,461 | -79,701 | 46,052 | 19,684 | -56,336 | -59,038 | -2,588 |
Accounts Payable | 78,537 | 125,939 | -522,200 | 167,884 | 184,615 | 208,478 | -131,472 | 35,655 | 126,819 | 41,645 | 76,617 | 18,704 | -58,081 | 12,145 | 42,320 | 71,600 | -39,381 | -40,125 | 48,341 | 48,341 | -33,108 |
Other Working Capital | 254,015 | -597,627 | 190,650 | 674,914 | 858,163 | 273,082 | -390,497 | 849,788 | 281,511 | 141,531 | 4,143 | 79,990 | 19,333 | -86,040 | 146,810 | 94,873 | -253,835 | -5,421 | 215,502 | 129,339 | 13,977 |
Other Non-Cash Items | 522,440 | 10,243 | 52,298 | -44,751 | -17,392 | 6,628 | 1,524 | 90,602 | 80,535 | 104,084 | 131,958 | -25,818 | 72,526 | 39,319 | -10,498 | 28,343 | 163,093 | 6,386 | 31,516 | 9,655 | 14,956 |
Net Cash Provided by Operating Activities | 5,269,577 | 4,652,269 | 5,178,938 | 3,099,674 | 3,588,163 | 2,126,451 | 3,176,013 | 2,655,747 | 2,029,282 | 1,350,277 | 785,503 | 717,049 | 719,933 | 499,028 | 881,028 | 350,713 | -78,129 | 590,319 | 823,559 | 360,687 | 425,930 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -430,266 | -396,670 | -501,568 | -546,034 | -349,096 | -203,239 | -303,491 | -273,469 | -157,419 | -175,330 | -198,265 | -145,503 | -160,795 | -107,272 | -127,495 | -35,590 | -44,282 | -76,803 | -59,968 | -42,080 | -22,849 |
Acquisitions Net | 0 | 0 | -119,955 | 0 | 349,096 | 203,239 | 303,491 | -115,697 | 157,419 | 175,330 | 40,075 | -30,227 | -9,916 | 418,681 | -209,418 | 35,590 | -19,457 | -482,574 | -181,108 | 0 | 0 |
Purchases of Investments | 0 | 0 | -98,132 | -567,819 | -3,389,388 | -2,897,627 | -1,326,208 | -2,532,829 | -1,883,886 | -874,998 | -952,240 | -283,966 | -58,405 | -52,729 | -353,940 | -80,171 | -3,439 | -310,873 | -1,058,081 | -129,464 | -247,392 |
Sales/Maturities of Investments | -7,275 | 37,766 | 98,132 | 1,733,703 | 3,853,910 | 2,882,627 | 1,603,841 | 3,152,886 | 2,697,965 | 798,828 | 2,137,068 | 1,028,278 | 1,039,551 | 841,440 | 210,962 | 13,205 | 173,764 | 329,695 | 1,106,311 | 312,252 | 184,083 |
Other Investing Activities | -6,707 | -11,710 | 86,961 | -7,575 | -391,251 | -229,084 | -1,914,687 | 2,517,549 | -2,872,692 | 668,653 | -2,132,734 | -833,796 | -1,049,072 | -830,394 | -22 | -36,390 | -100,581 | 44,750 | 110,000 | -385,000 | 27,430 |
Net Cash Used for Investing Activities | -406,482 | -370,614 | -534,562 | 612,275 | 73,271 | -244,084 | -1,637,054 | 2,748,440 | -2,058,613 | 592,483 | -1,106,096 | -265,214 | -238,637 | 269,726 | -479,913 | -103,356 | 6,005 | -495,805 | -82,846 | -244,292 | -58,728 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -100,967 | -256,104 | -23,206 | -11,889 | -862,060 | 1,307,114 | 1,997,313 | -755,694 | -1,688,313 | 1,886,647 | 990,710 | -1,658 | -2,234 | -5,265 | 878,301 | -20,704 | -255,422 | 201 | -100,171 | 349,520 | 0 |
Common Stock Issued | 12,692 | 0 | 11,111 | 5,682 | 24,123 | 8,084 | 6,813 | 9,258 | 12,913 | 3,405 | 17,520 | 34,791 | 39,379 | 56,970 | 12,401 | 30,838 | 31,811 | 21,257 | 60,591 | 194,571 | 114,762 |
Common Stock Repurchased | -2,996,604 | -2,842,807 | -2,017,012 | -3,865,663 | -2,697,704 | -1,369,649 | -3,780,611 | -2,653,249 | -811,672 | -158,389 | -573,240 | -244,859 | -955,661 | -772,663 | -211,316 | -93,032 | -30,946 | -14,552 | -1,083,745 | -251,211 | -167,081 |
Dividends Paid | -1,049,568 | -1,018,915 | -907,907 | -815,290 | -726,992 | -656,838 | -678,348 | -307,609 | -243,495 | -190,402 | -116,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 208,084 | 106,423 | 106,347 | 108,223 | 95,651 | 87,359 | 64,753 | 435,237 | 98,173 | 54,484 | 59,541 | 48,991 | 30,726 | 28,211 | -2,811 | 10,234 | -6,273 | 58,904 | 44,990 | 17,805 | 0 |
Net Cash Used Provided by Financing Activities | -3,929,159 | -3,995,850 | -2,830,667 | -4,578,937 | -4,166,982 | -623,930 | -2,390,080 | -3,272,057 | -2,632,394 | 1,595,745 | 378,472 | -162,735 | -887,790 | -692,747 | 526,986 | -72,664 | -260,830 | 65,810 | -1,078,335 | 310,685 | -52,319 |
Effect of Forex Changes on Cash | 11,339 | -22,374 | 128 | -30,227 | 7,215 | -2,750 | -4,041 | 2,593 | -63 | -722 | -9,017 | 1,104 | 4,215 | -3,387 | 18,264 | -3,093 | -25,416 | -1,754 | 774 | 1,485 | 3,964 |
Net Change in Cash | 944,561 | 263,431 | 1,813,837 | -897,215 | -498,333 | 1,255,687 | -855,162 | 2,134,723 | -2,661,788 | 3,537,783 | 48,862 | 290,204 | -402,279 | 72,620 | 946,365 | 171,600 | -358,370 | 158,570 | -336,848 | 428,565 | 318,847 |
Cash at End of Period | 23,217,694 | 5,850,803 | 5,587,372 | 3,773,535 | 4,670,750 | 5,169,083 | 3,913,396 | 4,512,257 | 2,377,534 | 5,039,322 | 1,501,539 | 1,452,677 | 1,162,473 | 1,564,752 | 1,492,132 | 545,767 | 374,167 | 732,537 | 573,967 | 910,815 | 482,250 |
Cash at Start of Period | 22,273,133 | 5,587,372 | 3,773,535 | 4,670,750 | 5,169,083 | 3,913,396 | 4,768,558 | 2,377,534 | 5,039,322 | 1,501,539 | 1,452,677 | 1,162,473 | 1,564,752 | 1,492,132 | 545,767 | 374,167 | 732,537 | 573,967 | 910,815 | 482,250 | 163,403 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 5,269,577 | 4,652,269 | 5,178,938 | 3,099,674 | 3,588,163 | 2,126,451 | 3,176,013 | 2,655,747 | 2,029,282 | 1,350,277 | 785,503 | 717,049 | 719,933 | 499,028 | 881,028 | 350,713 | -78,129 | 590,319 | 823,559 | 360,687 | 425,930 |
Capital Expenditure | -430,266 | -396,670 | -501,568 | -546,034 | -349,096 | -203,239 | -303,491 | -273,469 | -157,419 | -175,330 | -198,265 | -145,503 | -160,795 | -107,272 | -127,495 | -35,590 | -44,282 | -76,803 | -59,968 | -42,080 | -22,849 |
Free Cash Flow | 4,839,311 | 4,255,599 | 4,677,370 | 2,553,640 | 3,239,067 | 1,923,212 | 2,872,522 | 2,382,278 | 1,871,863 | 1,174,947 | 587,238 | 571,546 | 559,138 | 391,756 | 753,533 | 315,123 | -122,411 | 513,516 | 763,591 | 318,607 | 403,081 |