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 | 2,183,430 | 2,148,468 | 2,019,866 | 1,778,082 | 1,677,984 | 1,641,017 | 1,571,346 | 1,528,987 | 1,125,348 | 1,042,779 | 989,296 | 634,734 | 497,165 | 448,992 | 402,229 | 378,544 | 369,851 | 352,957 | 325,999 | 297,455 | 267,784 |
Revenue Growth | - | 6.37% | 13.60% | 5.97% | 2.25% | 4.43% | 2.77% | 35.87% | 7.92% | 5.41% | 55.86% | 27.67% | 10.73% | 11.63% | 6.26% | 2.35% | 4.79% | 8.27% | 9.60% | 11.08% | |
Cost of Revenue | 1,437,054 | 1,400,988 | 1,266,692 | 1,204,598 | 1,151,313 | 1,109,688 | 1,084,347 | 1,070,439 | 746,314 | 695,165 | 694,140 | 440,293 | 329,462 | 191,516 | 174,620 | 159,705 | 245,318 | 0 | 75,831 | 0 | 0 |
Gross Profit | 746,376 | 747,480 | 753,174 | 573,484 | 526,671 | 531,329 | 486,999 | 458,548 | 379,034 | 347,614 | 295,156 | 194,441 | 167,703 | 257,476 | 227,609 | 218,839 | 124,533 | 352,957 | 250,168 | 297,455 | 267,784 |
Gross Profit Margin | 34.20% | 34.79% | 37.29% | 32.25% | 31.39% | 32.38% | 30.99% | 29.99% | 33.68% | 33.34% | 29.83% | 30.63% | 33.73% | 57.35% | 56.59% | 57.81% | 33.67% | 100.00% | 76.74% | 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 | 95,155 | 58,578 | 124,296 | 108,616 | 99,158 | 101,132 | 82,419 | 83,782 | 63,133 | 56,706 | 53,004 | 38,652 | 35,846 | 38,823 | 30,389 | 28,540 | 11,837 | 10,808 | 11,886 | 10,354 | 9,240 |
Total Operating Expenses | 224,918 | 747,480 | 124,296 | 108,616 | 99,158 | 101,132 | 82,419 | 83,782 | 63,133 | 56,706 | 53,004 | 38,652 | 35,846 | 154,428 | 134,453 | 124,559 | 155,150 | 231,056 | 213,153 | 198,766 | 181,401 |
Operating Income or Loss | 945,308 | 688,902 | 42,161 | -35,645 | -79,308 | -41,371 | 399,104 | 354,776 | 272,150 | 288,131 | 228,217 | 116,891 | 130,276 | 99,729 | 32,026 | 93,330 | 95,897 | 93,052 | 87,332 | 76,464 | 66,786 |
Operating Margin | 43.38% | 32.06% | 2.09% | -2.00% | -4.73% | -2.52% | 25.40% | 23.20% | 24.18% | 27.63% | 23.07% | 18.42% | 26.20% | 22.21% | 7.96% | 24.65% | 25.93% | 26.36% | 26.79% | 25.71% | 24.94% |
Interest Expense | 162,931 | 149,234 | 154,747 | 156,881 | 167,562 | 179,847 | 173,594 | 154,751 | 129,947 | 122,344 | 119,464 | 75,915 | 58,751 | 58,612 | 55,996 | 57,094 | 62,010 | 39,946 | 20,945 | 19,744 | 25,198 |
EBITDA | 1,287,959 | 1,272,493 | 586,165 | 498,770 | 944,245 | 455,472 | 891,506 | 869,306 | 639,184 | 585,805 | 530,889 | 306,898 | 252,362 | 153,337 | 197,220 | 189,349 | 189,078 | 179,225 | 166,720 | 175,750 | 137,192 |
Depreciation and Amortization | 575,652 | 565,857 | 1,412,095 | 1,317,774 | 1,271,809 | 1,225,410 | 1,190,293 | 1,164,017 | 825,429 | 294,520 | 301,811 | 186,979 | 132,195 | 115,605 | 104,064 | 96,019 | 92,475 | 88,580 | 81,424 | 77,061 | 70,406 |
Income Before Tax | 538,082 | 570,845 | 646,989 | 563,128 | 265,841 | 368,660 | 231,801 | 341,785 | 225,860 | 352,420 | 145,109 | 37,832 | 67,788 | 48,821 | 29,761 | 37,211 | 30,249 | 39,946 | 20,945 | 19,744 | 25,198 |
Income Tax Expense | 4,633 | 4,744 | -6,208 | 13,637 | 3,327 | 3,696 | 2,611 | 2,619 | 1,699 | 1,673 | 2,050 | 893 | -37,435 | -48,821 | -29,761 | -37,211 | -30,249 | -39,946 | -20,945 | -19,744 | -25,198 |
Net Income | 521,373 | 552,806 | 637,436 | 533,791 | 254,962 | 353,811 | 222,899 | 328,379 | 212,222 | 332,287 | 147,980 | 115,281 | 105,223 | 48,821 | 29,761 | 37,211 | 30,249 | 39,946 | 20,945 | 19,744 | 25,198 |
Net Income Margin | 23.90% | 25.73% | 31.56% | 30.02% | 15.19% | 21.56% | 14.19% | 21.48% | 18.86% | 31.87% | 14.96% | 18.16% | 21.16% | 10.87% | 7.40% | 9.83% | 8.18% | 11.32% | 6.42% | 6.64% | 9.41% |
EPS | 4.49 | 4.71 | 5.49 | 4.62 | 2.20 | 3.00 | 1.89 | 2.86 | 2.69 | 4.41 | 1.97 | 2.27 | 2.56 | 1.32 | 0.57 | 0.85 | 0.64 | 1.01 | 0.30 | 0.25 | 0.51 |
EPS Diluted | 4.49 | 4.71 | 5.48 | 4.61 | 2.19 | 2.99 | 1.89 | 2.86 | 2.69 | 4.41 | 1.97 | 2.25 | 2.56 | 1.31 | 0.56 | 0.85 | 0.64 | 1.01 | 0.29 | 0.25 | 0.50 |
Weighted Average Shares Out | - | 116,521 | 115,344 | 114,717 | 114,188 | 117,944 | 117,777 | 113,407 | 78,502 | 75,176 | 74,982 | 50,677 | 41,039 | 36,995 | 31,856 | 28,341 | 26,943 | 25,296 | 23,474 | 21,405 | 20,317 |
Weighted Average Shares Out Diluted | - | 116,645 | 115,583 | 115,039 | 114,500 | 118,203 | 117,975 | 113,687 | 78,800 | 75,176 | 74,982 | 53,116 | 42,937 | 39,087 | 31,977 | 28,348 | 27,084 | 25,462 | 23,698 | 21,607 | 20,652 |
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 | 50,232 | 41,314 | 38,659 | 54,302 | 25,198 | 20,476 | 34,259 | 10,750 | 33,536 | 37,559 | 25,401 | 89,333 | 9,075 | 57,317 | 45,942 | 13,819 | 9,426 | 17,192 | 5,545 | 14,064 | 9,133 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 100 | 3,700 | 3,600 | 2,400 | 6 | 78 | 445 | 288 | 0 | 0 | 0 | 0 | 0 | 3,718 | 0 | 0 |
Cash + Short Term Investments | 50,232 | 41,314 | 38,659 | 54,302 | 25,198 | 20,476 | 34,259 | 10,750 | 33,536 | 37,559 | 25,401 | 89,333 | 9,075 | 57,317 | 45,942 | 13,819 | 9,426 | 17,192 | 9,263 | 14,064 | 9,133 |
Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 29,150 | 45,677 | 22,412 | 76,296 | 10,417 | 50,065 | 17,414 | 83,438 | 88,264 | 26,082 | 28,181 | 83,122 | 808 | 1,362 | 1,514 | 561 | 414 | 0 | 0 | 0 | 0 |
Total Current Assets | 79,382 | 86,991 | 61,071 | 130,598 | 35,615 | 70,541 | 51,673 | 94,188 | 121,800 | 63,641 | 90,034 | 172,455 | 9,883 | 58,679 | 47,456 | 14,380 | 9,840 | 17,192 | 9,263 | 14,064 | 9,133 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 0 | 11,110,567 | 44,600 | 47,000 | 49,400 | 54,300 | 11,049,263 | 11,159,683 | 11,225,905 | 6,664,776 | 6,639,720 | 6,486,954 | 2,688,029 | 2,406,802 | 2,085,640 | 1,935,221 | 1,851,331 | 1,720,553 | 1,669,539 | 1,510,289 | 1,459,952 |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,239 | 1,607 | 2,321 | 4,106 | 4,106 | 4,106 | 4,106 | 4,106 | 4,106 | 4,106 | 5,051 | 5,051 | 5,400 |
Intangible Assets | 0 | 0 | 0 | 900 | 1,300 | 2,600 | 3,900 | 11,200 | 42,400 | 6,100 | 4,600 | 50,300 | 1,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 41,693 | 41,977 | 42,290 | 42,827 | 43,325 | 43,674 | 44,181 | 44,956 | 44,493 | 1,811 | 1,791 | 5,499 | 4,837 | 17,006 | 17,505 | 8,619 | 6,824 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 0 | 11,241,165 | -47,000 | -49,400 | -56,900 | 11,323,781 | 11,491,919 | 11,604,491 | -6,664,776 | -6,639,720 | -6,486,954 | -2,688,029 | 14,680 | -3,792 | 4,750 | 8,857 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 11,635,177 | 244,968 | 11,093,204 | 11,110,857 | 11,114,551 | 11,116,235 | -11,149,017 | -11,310,027 | -11,393,437 | 6,780,722 | 6,736,882 | 6,659,865 | 2,730,642 | 29,195 | 25,133 | 19,750 | 40,997 | 59,163 | 72,056 | 55,117 | 56,955 |
Total Non-Current Assets | 11,676,870 | 11,397,512 | 11,180,094 | 11,154,584 | 11,159,176 | 11,159,909 | 11,272,108 | 11,397,731 | 11,482,691 | 6,784,140 | 6,740,994 | 6,669,470 | 2,741,185 | 2,471,789 | 2,128,592 | 1,972,446 | 1,912,115 | 1,783,822 | 1,746,646 | 1,570,457 | 1,522,307 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,192 | -9,263 | -14,064 | -9,133 |
Total Assets | 11,756,252 | 11,484,503 | 11,241,165 | 11,285,182 | 11,194,791 | 11,230,450 | 11,323,781 | 11,491,919 | 11,604,491 | 6,847,781 | 6,831,028 | 6,841,925 | 2,751,068 | 2,530,468 | 2,176,048 | 1,986,826 | 1,921,955 | 1,783,822 | 1,746,646 | 1,570,457 | 1,522,307 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 0 | 94,461 | 101,990 | 0 | 86,218 | 0 | 0 | 0 | 11,970 | 5,922 | 8,395 | 15,067 | 4,586 | 2,091 | 1,815 | 1,702 | 1,234 | 1,099 | 2,773 | 3,278 | 767 |
Short Term Debt | 490,000 | 894,659 | 0 | 0 | 172,000 | 0 | 333,032 | 418,919 | 0 | 75,000 | 59,000 | 0 | 23,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 0 | 159,041 | 135,510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 65,129 | 0 | 48,800 | 42,000 | 0 | 0 | -490,000 | -78,220 | -59,000 | -20,015 | 0 | 0 | 0 | 69,528 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 726,172 | 367,261 | 320,515 | 584,400 | 270,056 | 542,262 | 80,818 | 396,641 | 414,244 | -75,000 | 157,478 | 206,190 | -23,000 | 0 | 73,999 | 1,520,284 | 66,982 | 61,213 | -2,773 | -3,278 | -767 |
Total Current Liabilities | 1,216,172 | 1,515,422 | 615,843 | 584,400 | 528,274 | 472,262 | 413,850 | 815,560 | 426,214 | 232,159 | 224,873 | 221,257 | 122,305 | 93,809 | 75,814 | 1,521,986 | 68,216 | 1,099 | 2,773 | 3,278 | 767 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 4,385,968 | 3,672,910 | 4,443,574 | 4,546,941 | 4,422,452 | 4,487,717 | 4,528,328 | 4,502,057 | 4,499,712 | 3,427,568 | 3,512,699 | 3,472,718 | 1,650,848 | 1,649,755 | 1,500,193 | 1,399,596 | 1,323,056 | 1,264,620 | 1,196,349 | 1,140,046 | 1,083,473 |
Deferred Revenue | 0 | 0 | 65,129 | 59,937 | 48,800 | 42,000 | 4,942,178 | 4,907,617 | 4,952,317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 2,822 | 12,864 | -496,534 | -439,143 | -4,890,505 | -4,818,750 | -4,952,317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 16,216 | -28,671 | -30,251 | 140,260 | -103,119 | -540,000 | -410,000 | 26,391 | 248,218 | 252,212 | 29,363 | 23,000 | 131,123 | 59,413 | -1,387,982 | 88,066 | 89,378 | -1,196,349 | -1,140,046 | -1,083,473 |
Total Non-Current Liabilities | 4,385,968 | 3,689,126 | 4,414,903 | 4,516,690 | 4,562,712 | 4,454,598 | 4,528,328 | 4,092,057 | 4,526,103 | 3,449,549 | 3,548,433 | 3,502,081 | 1,678,940 | 1,693,197 | 1,559,606 | 11,614 | 1,411,122 | 1,353,998 | 1,264,980 | 1,178,133 | 1,133,606 |
Total Liabilities | 5,602,140 | 5,185,381 | 5,030,746 | 5,101,090 | 5,090,986 | 4,926,860 | 4,942,178 | 4,907,617 | 4,952,317 | 3,681,708 | 3,773,306 | 3,723,338 | 1,801,245 | 1,787,006 | 1,635,420 | 1,533,600 | 1,479,338 | 1,353,998 | 1,264,980 | 1,178,133 | 1,133,606 |
Common Stock | 23,684 | 20,335 | 21,823 | 1,151 | 1,141 | 1,140 | 1,136 | 1,134 | 1,133 | 754 | 752 | 747 | 422 | 389 | 348 | 290 | 282 | 257 | 251 | 220 | 209 |
Retained Earnings | -1,458,816 | -1,298,263 | -1,188,854 | -1,255,807 | -1,294,182 | -1,085,479 | -989,263 | -784,500 | -707,479 | -634,141 | -729,086 | -653,593 | -603,315 | -621,833 | -575,021 | -510,993 | -464,617 | -414,966 | -378,090 | -314,352 | -269,482 |
Accumulated Other Comprehensive Income/Loss | -7,359 | -8,764 | -10,052 | -11,132 | -12,128 | -13,178 | -212 | 2,157 | 1,144 | -1,589 | -412 | 108 | -26,054 | -35,848 | -48,847 | -47,435 | -77,708 | -16,908 | 10,897 | 7,128 | -14,737 |
Total Stockholders Equity | 5,948,674 | 6,113,238 | 6,025,760 | 5,995,362 | 5,887,030 | 6,082,696 | 6,159,254 | 6,350,320 | 6,413,892 | 3,000,347 | 2,896,435 | 2,951,861 | 918,765 | 718,331 | 518,503 | 430,566 | 412,146 | 400,956 | 449,066 | 362,526 | 357,325 |
Total Investments | 41,693 | 41,977 | 42,290 | 42,827 | 43,325 | 43,674 | 44,181 | 44,956 | 44,493 | 1,811 | 1,791 | 5,499 | 4,837 | 17,006 | 17,505 | 8,619 | 6,824 | 0 | 3,718 | 0 | 0 |
Total Debt | 4,875,968 | 4,567,569 | 4,414,903 | 4,516,690 | 4,562,712 | 4,454,598 | 4,528,328 | 4,502,057 | 4,499,712 | 3,427,568 | 3,524,515 | 3,472,718 | 1,673,848 | 1,649,755 | 1,500,193 | 1,399,596 | 1,323,056 | 1,264,620 | 1,196,349 | 1,140,046 | 1,083,473 |
Net Debt | 4,825,736 | 4,526,255 | 4,376,244 | 4,462,388 | 4,537,514 | 4,434,122 | 4,494,069 | 4,491,307 | 4,466,176 | 3,390,009 | 3,499,114 | 3,383,385 | 1,664,773 | 1,592,438 | 1,454,251 | 1,385,777 | 1,313,630 | 1,247,428 | 1,190,804 | 1,125,982 | 1,074,340 |
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 | 535,370 | 552,806 | 654,776 | 550,702 | 264,015 | 366,618 | 231,022 | 340,536 | 224,402 | 350,745 | 150,883 | 42,435 | 68,190 | 51,231 | 30,875 | 39,221 | 30,369 | 39,946 | 20,945 | 19,857 | 25,198 |
Depreciation & Amortization | 576,009 | 565,857 | 544,004 | 534,415 | 511,678 | 497,790 | 490,995 | 494,540 | 323,283 | 294,897 | 306,233 | 192,736 | 132,195 | 119,329 | 106,692 | 98,393 | 93,181 | 88,580 | 81,424 | 77,061 | 70,406 |
Deferred Income Tax | 1,148 | 0 | 6,208 | -268,392 | -3,595 | -93,035 | -4,493 | -127,407 | -82,865 | -189,177 | -47,180 | 15,917 | 1,190 | -12,102 | 2,274 | -4,208 | -277 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 15,799 | 15,699 | 18,798 | 16,665 | 14,329 | 13,654 | 12,444 | 10,570 | 11,486 | 6,147 | 4,226 | 2,268 | 2,233 | 5,519 | 3,013 | 1,679 | 1,027 | 0 | 0 | 0 | 0 |
Change in Working Capital | 14,902 | 4,860 | -16,056 | 55,925 | 32,562 | -9,385 | 9,314 | -49,916 | 20,400 | 19,530 | -2,504 | 18,551 | 6,626 | 7,274 | -9,117 | 897 | 10,278 | 3,281 | -2,686 | 6,519 | 4,067 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,980 | -4,942 | -3,500 | 3,909 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,585 | -4,014 | 5,911 | 3,247 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24,232 | -2,578 | -3,348 | -48,674 | 2,495 | 265 | 109 | 473 | 145 | 301 | 2,256 | 10,019 | 158 |
Other Working Capital | 14,902 | 4,860 | -16,056 | 55,925 | 38,170 | 12,383 | 9,314 | -49,916 | 44,632 | 22,108 | 844 | 67,225 | 4,131 | 7,009 | -9,226 | 424 | 10,133 | -2,585 | 4,014 | -5,911 | -3,247 |
Other Non-Cash Items | 571,196 | -2,035 | -149,251 | 5,652 | 4,960 | 5,778 | -4,990 | -9,810 | -12,667 | -18,421 | -27,532 | -7,315 | 533 | 1,037 | 57 | 888 | 3,351 | -13,917 | 1,643 | -3,750 | -11,442 |
Net Cash Provided by Operating Activities | 1,124,380 | 1,137,187 | 1,058,479 | 894,967 | 823,949 | 781,420 | 734,292 | 658,513 | 484,039 | 463,721 | 384,126 | 264,592 | 210,967 | 172,288 | 133,794 | 136,870 | 137,929 | 117,890 | 101,326 | 99,687 | 88,229 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -278,307 | -539,376 | -296,176 | -279,635 | -426,941 | -303,097 | -254,715 | -343,890 | -80,392 | -88,486 | -90,201 | -53,439 | -47,222 | -427,562 | -323,017 | -171,054 | -214,745 | -121,418 | -225,766 | -132,944 | -190,723 |
Acquisitions Net | -9,131 | -16,636 | -13,849 | -4,669 | -5,349 | -5,391 | -2,905 | -1,500 | -427,764 | -32 | 0 | 63,186 | -218 | -108 | 0 | -2,611 | -7,566 | 0 | 0 | 0 | 0 |
Purchases of Investments | -267,141 | 0 | -457,401 | -282,339 | -62,314 | -110,497 | -132,392 | -137,565 | -456,376 | -374,803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 9,973 | 0 | 320,491 | 307,891 | 4,175 | 174,814 | 20,757 | 198,020 | 296,700 | 358,025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -455,111 | -219,250 | 41,699 | 5,166 | 5,698 | 5,898 | -108,730 | 61,955 | -202,331 | -47,697 | -113,563 | -93,535 | -281,783 | -14,490 | 68,746 | 23,119 | -20,732 | 13,313 | -14,582 | 24,592 | 22,340 |
Net Cash Used for Investing Activities | -998,593 | -775,262 | -405,236 | -253,586 | -484,731 | -238,273 | -366,350 | -283,435 | -710,487 | -136,215 | -203,764 | -83,788 | -329,223 | -442,160 | -254,271 | -150,546 | -243,043 | -108,105 | -240,348 | -108,352 | -168,383 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 484,551 | 121,139 | -126,401 | -44,730 | 108,485 | -82,604 | 41,020 | 23,923 | 488,835 | -64,017 | -20,676 | 28,656 | -11,624 | 149,922 | 100,957 | 76,900 | 59,846 | 68,658 | 53,616 | 44,922 | 123,840 |
Common Stock Issued | 1,282 | 205,070 | 1,083 | 645 | 0 | 0 | 585 | 1,557 | 291 | 622 | 1,042 | 25,680 | 196,325 | 235,741 | 305,526 | 33,754 | 126,003 | 26,331 | 152,286 | 39,459 | 25,408 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | -2,921 | -4,782 | -2,019 | -958 | -465 | -702 | -1,990 | -2,548 | -156,197 | -964 | -679 | 0 | 0 | 0 | -54 |
Dividends Paid | -682,136 | -655,405 | -543,293 | -474,089 | -461,043 | -441,431 | -423,537 | -398,982 | -248,576 | -232,079 | -219,158 | -140,697 | -107,749 | -92,028 | -84,757 | -88,498 | -84,987 | -81,257 | -5,897 | -6,171 | -68,702 |
Other Financing Activities | -40,760 | -38,709 | -54,159 | -28,224 | -21,586 | -244 | -20,283 | -19,580 | -16,245 | -20,168 | -5,037 | -13,483 | -4,948 | -9,840 | -167,951 | -9,251 | -9,148 | -11,870 | -69,502 | -64,614 | 0 |
Net Cash Used Provided by Financing Activities | -237,063 | -367,905 | -722,770 | -546,398 | -374,144 | -524,279 | -405,136 | -397,864 | 222,425 | -316,600 | -244,294 | -100,546 | 70,014 | 281,247 | 152,600 | 18,069 | 97,348 | 1,862 | 130,503 | 13,596 | 80,492 |
Effect of Forex Changes on Cash | 427,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -111,276 | -5,980 | -69,527 | 94,983 | -34,926 | 18,868 | -37,194 | -22,786 | -4,023 | 10,906 | -63,932 | 80,258 | -48,242 | 11,375 | 32,123 | 4,393 | -7,766 | 11,647 | -8,519 | 4,931 | 338 |
Cash at End of Period | 263,728 | 55,091 | 61,071 | 130,598 | 35,615 | 70,541 | 51,673 | 10,750 | 33,536 | 37,559 | 25,401 | 89,333 | 9,075 | 57,317 | 45,942 | 13,819 | 9,426 | 17,192 | 5,545 | 14,064 | 9,133 |
Cash at Start of Period | 375,004 | 61,071 | 130,598 | 35,615 | 70,541 | 51,673 | 88,867 | 33,536 | 37,559 | 26,653 | 89,333 | 9,075 | 57,317 | 45,942 | 13,819 | 9,426 | 17,192 | 5,545 | 14,064 | 9,133 | 8,795 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,124,380 | 1,137,187 | 1,058,479 | 894,967 | 823,949 | 781,420 | 734,292 | 658,513 | 484,039 | 463,721 | 384,126 | 264,592 | 210,967 | 172,288 | 133,794 | 136,870 | 137,929 | 117,890 | 101,326 | 99,687 | 88,229 |
Capital Expenditure | -514,163 | -539,376 | -296,176 | -279,635 | -426,941 | -303,097 | -254,715 | -343,890 | -80,392 | -88,486 | -90,201 | -53,439 | -47,222 | -427,562 | -323,017 | -171,054 | -214,745 | -121,418 | -225,766 | -132,944 | -190,723 |
Free Cash Flow | 610,157 | 597,811 | 762,303 | 615,332 | 397,008 | 478,323 | 479,577 | 314,623 | 403,647 | 375,235 | 293,925 | 211,153 | 163,745 | -255,274 | -189,223 | -34,184 | -76,816 | -3,528 | -124,440 | -33,257 | -102,494 |