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 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 5,496,600 | 7,634,400 | 8,438,700 | 6,820,900 | 5,438,400 | 5,274,200 | 5,349,500 | 3,980,800 | 3,407,807 | 2,173,334 | 2,147,036 | 1,931,217 | 1,581,623 | 1,383,176 | 1,487,205 | 947,729 | 903,297 | 1,035,737 | 1,039,671 | 927,893 | 846,936 |
Revenue Growth | - | -9.53% | 23.72% | 25.42% | 3.11% | -1.41% | 34.38% | 16.81% | 56.80% | 1.22% | 11.18% | 22.10% | 14.35% | -6.99% | 56.92% | 4.92% | -12.79% | -0.38% | 12.05% | 9.56% | |
Cost of Revenue | 2,304,300 | 2,638,700 | 2,740,800 | 2,371,300 | 2,059,600 | 2,032,100 | 2,418,200 | 1,560,100 | 1,650,611 | 967,870 | 917,472 | 802,474 | 743,164 | 590,782 | 612,769 | 413,487 | 386,793 | 410,799 | 414,915 | 377,016 | 362,961 |
Gross Profit | 3,192,300 | 4,995,700 | 5,697,900 | 4,449,600 | 3,378,800 | 3,242,100 | 2,931,300 | 2,420,700 | 1,757,196 | 1,205,464 | 1,229,564 | 1,128,743 | 838,459 | 792,394 | 874,436 | 534,242 | 516,504 | 624,938 | 624,756 | 550,877 | 483,975 |
Gross Profit Margin | 57.48% | 65.44% | 67.52% | 65.23% | 62.13% | 61.47% | 54.80% | 60.81% | 51.56% | 55.47% | 57.27% | 58.45% | 53.01% | 57.29% | 58.80% | 56.37% | 57.18% | 60.34% | 60.09% | 59.37% | 57.14% |
Research and Development | 988,700 | 1,097,400 | 1,118,300 | 989,100 | 836,400 | 877,800 | 826,300 | 529,300 | 545,293 | 372,596 | 349,543 | 305,043 | 254,723 | 182,650 | 170,607 | 120,823 | 115,524 | 120,864 | 113,698 | 94,926 | 93,040 |
General and Administrative Expenses | 641,500 | 734,200 | 797,700 | 718,900 | 610,300 | 676,600 | 682,900 | 452,100 | 499,811 | 301,670 | 274,815 | 267,278 | 261,471 | 212,391 | 227,781 | 167,222 | 161,218 | 175,646 | 163,247 | 129,587 | 111,188 |
Total Operating Expenses | 1,933,800 | 2,424,700 | 2,585,900 | 2,570,500 | 2,379,000 | 2,548,300 | 2,183,300 | 1,466,900 | 1,382,771 | 849,162 | 801,104 | 666,855 | 627,731 | 395,041 | 398,388 | 288,045 | 276,742 | 296,510 | 276,945 | 224,513 | 225,328 |
Operating Income or Loss | 1,134,300 | 2,571,000 | 3,116,000 | 1,849,600 | 998,100 | 647,100 | 714,300 | 936,300 | 275,817 | 352,345 | 425,620 | 458,864 | 178,553 | 396,516 | 474,183 | 244,959 | 233,328 | 301,665 | 347,811 | 326,364 | 258,647 |
Operating Margin | 19.57% | 33.68% | 36.93% | 27.12% | 18.35% | 12.27% | 13.35% | 23.52% | 8.09% | 16.21% | 19.82% | 23.76% | 11.29% | 28.67% | 31.88% | 25.85% | 25.83% | 29.13% | 33.45% | 35.17% | 30.54% |
Interest Expense | 221,600 | 198,300 | 198,300 | 245,500 | 339,800 | 497,300 | 502,900 | 199,000 | 146,346 | 104,018 | 62,034 | 48,716 | 40,915 | 34,266 | 31,521 | 31,150 | 24,269 | 0 | 0 | 0 | 0 |
EBITDA | 1,953,300 | 3,438,200 | 4,112,000 | 3,022,600 | 2,153,100 | 1,909,400 | 1,624,400 | 1,552,200 | 705,341 | 668,482 | 731,158 | 651,027 | 397,189 | 513,385 | 598,831 | 359,020 | 357,565 | 428,745 | 463,982 | 437,046 | 379,113 |
Depreciation and Amortization | 815,100 | 879,500 | 998,400 | 1,143,500 | 1,153,300 | 1,215,600 | 876,400 | 615,900 | 469,208 | 283,171 | 176,746 | 94,534 | 111,537 | 99,424 | 106,612 | 90,057 | 96,046 | 100,317 | 116,171 | 110,682 | 120,466 |
Income Before Tax | 937,300 | 2,365,900 | 2,909,700 | 1,482,500 | 339,500 | 150,400 | 204,500 | 737,300 | 89,787 | 281,293 | 345,907 | 432,354 | 152,177 | 379,695 | 460,698 | 237,813 | 237,250 | 350,985 | 401,090 | 359,185 | 277,268 |
Income Tax Expense | 155,700 | 459,000 | 672,000 | 197,000 | -9,900 | -420,200 | -151,400 | 481,900 | -80,805 | -42,632 | -19,418 | 37,073 | 24,788 | 42,990 | 31,531 | 20,808 | -11,570 | 53,237 | 44,061 | 116,816 | 63,483 |
Net Income | 781,600 | 1,906,900 | 2,237,700 | 1,285,500 | 349,400 | 570,600 | 355,900 | 255,400 | 164,639 | 324,132 | 369,009 | 395,281 | 127,389 | 336,705 | 418,950 | 217,005 | 248,820 | 297,748 | 357,029 | 242,369 | 213,785 |
Net Income Margin | 13.14% | 24.98% | 26.52% | 18.85% | 6.42% | 10.82% | 6.65% | 6.42% | 4.83% | 14.91% | 17.19% | 20.47% | 8.05% | 24.34% | 28.17% | 22.90% | 27.55% | 28.75% | 34.34% | 26.12% | 25.24% |
EPS | 1.46 | 3.52 | 4.07 | 2.33 | 0.67 | 1.19 | 0.71 | 0.52 | 0.38 | 0.80 | 0.92 | 1.00 | 0.33 | 0.88 | 1.12 | 0.59 | 0.67 | 0.72 | 0.83 | 0.57 | 0.52 |
EPS Diluted | 1.43 | 3.48 | 4.02 | 2.27 | 0.65 | 1.11 | 0.71 | 0.51 | 0.36 | 0.75 | 0.83 | 0.91 | 0.31 | 0.83 | 1.08 | 0.58 | 0.66 | 0.70 | 0.81 | 0.56 | 0.51 |
Weighted Average Shares Out | - | 542,000 | 550,400 | 552,300 | 519,200 | 477,800 | 499,800 | 495,922 | 434,392 | 406,768 | 401,874 | 396,582 | 389,190 | 382,566 | 374,132 | 367,284 | 366,316 | 414,440 | 430,996 | 420,208 | 413,480 |
Weighted Average Shares Out Diluted | - | 548,000 | 557,300 | 565,900 | 541,200 | 512,400 | 499,800 | 497,800 | 469,612 | 434,776 | 447,122 | 435,260 | 411,552 | 407,038 | 389,430 | 374,678 | 373,576 | 424,096 | 441,696 | 430,048 | 423,924 |
Reported Currency: USD | Q2 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 286,100 | 319,700 | 234,000 | 317,400 | 280,000 | 401,000 | 428,600 | 901,300 | 908,684 | 2,092,751 | 607,815 | 466,603 | 528,334 | 635,755 | 703,924 | 492,130 | 446,329 | 487,736 | 167,477 | 565,273 | 68,730 |
Short Term Investments | 0 | 0 | 0 | 2,000 | 2,000 | 2,000 | 2,300 | 1,295,300 | 394,088 | 353,284 | 1,351,054 | 878,182 | 1,050,263 | 823,254 | 539,572 | 722,193 | 943,616 | 837,054 | 583,000 | 199,491 | 665,874 |
Cash + Short Term Investments | 286,100 | 319,700 | 234,000 | 319,400 | 282,000 | 403,000 | 430,900 | 2,196,600 | 1,302,772 | 2,446,035 | 1,958,869 | 1,344,785 | 1,578,597 | 1,459,009 | 1,243,496 | 1,214,323 | 1,389,945 | 1,324,790 | 750,477 | 764,764 | 734,604 |
Net Receivables | 1,044,300 | 1,143,700 | 1,305,300 | 1,072,600 | 997,700 | 934,000 | 880,600 | 563,700 | 478,373 | 290,183 | 273,937 | 242,405 | 229,955 | 170,201 | 181,202 | 137,806 | 88,525 | 138,319 | 124,559 | 139,361 | 113,088 |
Inventory | 1,339,600 | 1,316,000 | 1,324,900 | 854,400 | 665,000 | 685,700 | 711,700 | 476,200 | 417,202 | 306,815 | 279,456 | 262,725 | 242,334 | 217,278 | 180,800 | 116,579 | 131,510 | 124,483 | 121,024 | 115,024 | 103,728 |
Other Current Assets | 235,500 | 233,600 | 205,100 | 206,200 | 200,500 | 194,500 | 191,600 | 119,800 | 106,693 | 53,680 | 152,355 | 119,484 | 185,484 | 169,373 | 169,485 | 142,261 | 132,809 | 130,138 | 88,677 | 99,680 | 123,928 |
Total Current Assets | 2,905,500 | 3,013,000 | 3,069,300 | 2,452,600 | 2,145,200 | 2,217,200 | 2,214,800 | 3,356,300 | 2,305,040 | 3,096,713 | 2,664,617 | 1,969,399 | 2,311,282 | 2,015,861 | 1,793,667 | 1,610,969 | 1,742,789 | 1,717,730 | 1,084,737 | 1,118,829 | 1,075,348 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,171,200 | 1,350,900 | 1,177,900 | 967,900 | 854,700 | 876,100 | 996,700 | 767,900 | 683,338 | 609,396 | 581,572 | 531,967 | 514,544 | 516,611 | 540,513 | 493,039 | 531,687 | 522,305 | 605,722 | 659,972 | 693,302 |
Goodwill | 6,681,900 | 6,675,400 | 6,673,600 | 6,673,600 | 6,670,600 | 6,664,800 | 6,663,900 | 2,299,000 | 2,299,009 | 1,012,652 | 571,271 | 276,097 | 271,348 | 93,513 | 76,018 | 40,338 | 36,165 | 31,886 | 31,886 | 31,886 | 31,886 |
Intangible Assets | 2,654,500 | 2,781,800 | 3,369,000 | 4,043,100 | 4,794,800 | 5,702,300 | 6,685,600 | 1,662,000 | 2,148,092 | 606,349 | 504,417 | 445,499 | 530,136 | 90,436 | 77,929 | 35,527 | 25,718 | 11,613 | 8,456 | 9,489 | 41,175 |
Long Term Investments | 0 | 0 | 0 | 0 | -13,214,600 | -14,115,600 | -15,026,700 | -4,061,200 | 107,457 | 118,549 | 383,326 | 798,712 | 257,450 | 328,586 | 464,838 | 317,215 | 50,826 | 194,274 | 527,910 | 520,360 | -105,097 |
Tax Assets | 1,637,500 | 1,596,500 | 1,623,300 | 1,797,100 | 1,749,200 | 1,748,500 | 1,677,200 | 100,200 | 68,870 | 14,831 | 71,045 | 67,490 | 80,687 | 91,191 | 88,822 | 77,810 | 69,626 | 63,261 | 61,983 | 78,544 | 105,097 |
Other Non-Current Assets | 571,700 | 455,600 | 457,200 | 265,200 | 13,478,900 | 14,332,800 | 15,133,500 | 4,133,000 | 66,770 | 109,025 | 4,465 | -21,534 | -40,209 | -52,422 | -55,045 | -58,585 | -35,372 | -28,762 | -51,153 | -68,484 | 7,729 |
Total Non-Current Assets | 12,716,800 | 12,860,200 | 13,301,000 | 13,746,900 | 14,333,600 | 15,208,900 | 16,130,200 | 4,900,900 | 5,373,536 | 2,470,802 | 2,116,096 | 2,098,231 | 1,613,956 | 1,067,915 | 1,193,075 | 905,344 | 678,650 | 794,577 | 1,184,804 | 1,231,767 | 742,206 |
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 | 15,622,300 | 15,873,200 | 16,370,300 | 16,199,500 | 16,478,800 | 17,426,100 | 18,345,000 | 8,257,200 | 7,678,576 | 5,567,515 | 4,780,713 | 4,067,630 | 3,925,238 | 3,083,776 | 2,986,742 | 2,516,313 | 2,421,439 | 2,512,307 | 2,269,541 | 2,350,596 | 1,817,554 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 204,200 | 213,000 | 396,900 | 344,700 | 292,400 | 246,800 | 226,400 | 144,100 | 149,233 | 79,312 | 86,866 | 74,050 | 75,551 | 50,287 | 68,433 | 44,238 | 29,228 | 39,317 | 34,675 | 50,847 | 34,328 |
Short Term Debt | 1,981,000 | 1,032,000 | 1,429,700 | 33,800 | 1,362,700 | 653,300 | 1,360,800 | 1,309,900 | 49,952 | 0 | 0 | 17,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268,954 | 45,454 |
Tax Payables | 86,000 | 90,800 | 705,700 | 121,500 | 43,400 | 38,000 | 46,900 | 754,900 | 184,945 | 111,061 | 114,336 | 179,966 | 182,723 | 70,490 | 58,125 | 57,140 | 70,051 | 112,311 | 0 | 0 | 0 |
Deferred Revenue | 240,800 | 261,800 | 121,400 | 73,200 | 0 | 0 | 0 | 333,800 | 292,815 | 183,432 | 166,128 | 147,798 | 138,952 | 108,709 | 140,044 | 98,941 | 83,931 | 95,441 | 91,363 | 99,481 | 91,730 |
Other Current Liabilities | 773,700 | 921,800 | 464,900 | 825,800 | 711,100 | 699,300 | 740,400 | -525,300 | 27,505 | 8,204 | -13,358 | -83,235 | -55,615 | 18,387 | 73,714 | 3,071 | -27,565 | -55,988 | 129,882 | 189,687 | 135,153 |
Total Current Liabilities | 3,285,700 | 2,519,400 | 3,118,600 | 1,399,000 | 2,409,600 | 1,637,400 | 2,374,500 | 2,017,400 | 704,450 | 382,009 | 353,972 | 336,079 | 341,611 | 247,873 | 340,316 | 203,390 | 155,645 | 191,081 | 255,920 | 608,969 | 306,665 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,846,600 | 5,000,400 | 5,170,300 | 7,816,300 | 7,706,600 | 8,968,100 | 8,946,200 | 1,758,400 | 2,900,524 | 2,453,405 | 1,826,858 | 1,003,258 | 983,385 | 284,560 | 405,459 | 397,812 | 0 | 1,150,128 | 0 | 0 | 0 |
Deferred Revenue | 630,000 | 0 | 636,300 | 44,400 | 689,900 | 668,400 | 751,200 | 754,900 | 176,640 | 111,061 | 114,336 | 179,966 | 182,723 | 70,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 29,800 | 28,800 | 42,700 | 39,800 | 43,900 | 318,500 | 706,100 | 205,800 | 409,045 | 399,218 | 381,192 | 375,316 | 462,083 | 411,368 | 418,211 | 376,713 | 51,959 | 21,460 | 8,327 | 14,637 | 24,556 |
Other Non-Current Liabilities | 924,300 | 1,666,800 | 1,525,100 | 1,049,600 | 981,600 | 916,600 | 1,035,700 | 995,800 | 393,846 | 152,332 | 157,665 | 217,516 | 204,689 | 8,322 | 10,318 | 5,018 | 1,223,069 | 113,415 | 926 | 801 | 599 |
Total Non-Current Liabilities | 6,060,700 | 6,696,000 | 6,738,100 | 8,905,700 | 8,732,100 | 10,203,200 | 10,683,000 | 2,960,000 | 3,703,415 | 3,034,587 | 2,365,715 | 1,596,090 | 1,650,157 | 845,230 | 833,988 | 779,543 | 1,275,028 | 1,285,003 | 9,253 | 15,438 | 25,155 |
Total Liabilities | 9,346,400 | 9,215,400 | 9,856,700 | 10,304,700 | 11,141,700 | 11,840,600 | 13,057,500 | 4,977,400 | 4,407,865 | 3,416,596 | 2,719,687 | 1,932,169 | 1,991,768 | 1,093,103 | 1,174,304 | 982,933 | 1,430,673 | 1,476,084 | 265,173 | 624,407 | 331,820 |
Common Stock | 500 | 500 | 500 | 600 | 300 | 200 | 200 | 200 | 229 | 204 | 202 | 200 | 196 | 193 | 190 | 185 | 183 | 184 | 217 | 214 | 208 |
Retained Earnings | 6,480,900 | 6,759,500 | 5,764,100 | 4,175,200 | 3,393,500 | 3,432,400 | 3,210,600 | 1,397,300 | 1,479,400 | 1,582,585 | 1,549,540 | 1,467,009 | 1,352,932 | 1,499,365 | 1,428,838 | 1,266,699 | 1,303,437 | 1,301,275 | 1,255,486 | 1,106,355 | 984,095 |
Accumulated Other Comprehensive Income/Loss | -7,800 | -3,500 | -4,100 | -20,600 | -26,200 | -21,600 | -20,700 | -17,600 | -14,378 | -3,357 | 11,076 | 1,051 | 6,935 | 3,101 | 3,357 | 3,032 | 4,312 | 2,508 | -7,169 | -19,618 | -9,718 |
Total Stockholders Equity | 6,275,900 | 6,657,800 | 6,513,600 | 5,894,800 | 5,337,100 | 5,585,500 | 5,287,500 | 3,279,800 | 3,270,711 | 2,150,919 | 2,044,654 | 2,135,461 | 1,933,470 | 1,990,673 | 1,812,438 | 1,533,380 | 990,766 | 1,036,223 | 2,004,368 | 1,726,189 | 1,485,734 |
Total Investments | 0 | 639,400 | 0 | 2,000 | 2,000 | 2,000 | 2,300 | 1,295,300 | 501,545 | 471,833 | 1,734,380 | 1,676,894 | 1,307,713 | 1,151,840 | 1,004,410 | 1,039,408 | 994,442 | 1,031,328 | 1,110,910 | 719,851 | 665,874 |
Total Debt | 6,457,600 | 6,032,400 | 6,439,900 | 7,687,400 | 8,904,100 | 9,482,200 | 10,307,000 | 3,068,300 | 2,950,476 | 2,483,037 | 1,826,858 | 1,020,758 | 983,385 | 355,050 | 405,459 | 397,812 | 1,219,235 | 1,150,128 | 0 | 268,954 | 45,454 |
Net Debt | 6,171,500 | 5,712,700 | 6,205,900 | 7,370,000 | 8,624,100 | 9,081,200 | 9,878,400 | 2,167,000 | 2,041,792 | 390,286 | 1,219,043 | 554,155 | 455,051 | -280,705 | -298,465 | -94,318 | 772,906 | 662,392 | -167,477 | -296,319 | -23,276 |
Reported Currency: USD | TTM | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 | 2020-03-31 | 2019-03-31 | 2018-03-31 | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | 2013-03-31 | 2012-03-31 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-03-31 | 2006-03-31 | 2005-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 781,600 | 1,906,900 | 2,237,700 | 1,285,500 | 349,400 | 570,600 | 355,900 | 255,400 | 164,639 | 323,925 | 365,325 | 395,281 | 127,389 | 336,705 | 418,950 | 217,005 | 248,820 | 297,748 | 357,029 | 242,369 | 213,785 |
Depreciation & Amortization | 813,900 | 879,500 | 998,400 | 1,143,500 | 1,153,300 | 1,215,600 | 876,400 | 615,900 | 469,208 | 283,171 | 278,298 | 189,139 | 204,097 | 99,424 | 106,612 | 90,057 | 96,046 | 100,317 | 116,171 | 110,682 | 120,466 |
Deferred Income Tax | -103,900 | -27,200 | 205,500 | 7,900 | -138,900 | -490,300 | -62,200 | 51,200 | -126,888 | -60,425 | -32,811 | 5,321 | -28,368 | 21,954 | 24,003 | 18,621 | 22,465 | 9,562 | 9,023 | 17,516 | 16,869 |
Stock Based Compensation | 177,900 | 177,500 | 170,400 | 210,200 | 198,300 | 170,200 | 166,400 | 93,200 | 128,155 | 71,420 | 58,596 | 53,787 | 52,069 | 38,289 | 36,812 | 36,778 | 32,481 | 32,846 | 27,379 | 578 | 0 |
Change in Working Capital | 227,700 | -76,700 | -16,000 | 34,200 | -27,000 | -66,700 | 184,700 | 264,500 | 294,821 | 78,878 | -8,961 | 15,372 | 77,163 | -108,215 | -13,156 | 2,093 | -28,909 | -10,156 | -79,543 | 37,799 | -12,482 |
Accounts Receivable | 661,900 | 161,600 | -232,700 | -74,900 | -63,700 | -53,300 | 238,800 | -85,300 | -46,831 | -2,150 | -15,893 | -12,508 | 386 | 11,845 | 6,341 | -49,078 | 50,832 | -13,760 | 14,802 | -26,273 | -5,198 |
Inventory | -400 | 12,800 | -483,200 | -177,800 | 18,400 | 28,800 | 341,600 | -59,200 | 223,711 | 48,245 | 25,517 | -18,500 | 65,867 | -35,240 | -22,068 | 15,239 | -4,110 | -2,902 | -2,663 | -11,296 | -9,214 |
Accounts Payable | -394,700 | -148,400 | 323,400 | 192,700 | 17,600 | 11,400 | -180,700 | -13,900 | -16,070 | -20,836 | -33,992 | -11,633 | -40,914 | -61,455 | -638 | 29,583 | -25,097 | 12,080 | -75,978 | 72,053 | 1,178 |
Other Working Capital | -39,100 | -102,700 | 376,500 | 94,200 | 700 | -53,600 | -215,000 | 422,900 | 134,011 | 53,619 | 15,407 | 58,013 | 51,824 | -23,365 | 3,209 | 6,349 | -50,534 | -5,574 | -15,704 | 3,315 | 752 |
Other Non-Cash Items | 564,900 | 32,700 | 25,000 | 161,400 | 381,400 | 144,400 | 153,600 | 139,400 | 129,517 | 47,514 | 60,735 | 17,664 | 13,829 | 8,301 | 9,440 | 87,493 | -62,249 | 16,990 | -290 | 28,379 | 14,072 |
Net Cash Provided by Operating Activities | 1,704,000 | 2,892,700 | 3,621,000 | 2,842,700 | 1,916,500 | 1,543,800 | 1,674,800 | 1,419,600 | 1,059,452 | 744,483 | 721,182 | 676,564 | 446,179 | 396,458 | 582,661 | 452,047 | 308,654 | 447,307 | 429,769 | 437,323 | 352,710 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -229,300 | -285,100 | -486,200 | -370,100 | -92,600 | -67,600 | -228,900 | -206,800 | -75,310 | -97,895 | -149,472 | -113,072 | -50,818 | -62,370 | -124,454 | -47,604 | -102,370 | -69,827 | -60,039 | -76,294 | -63,211 |
Acquisitions Net | -400 | 0 | 900 | 14,100 | 8,300 | 67,600 | -7,850,600 | 10,300 | -2,745,770 | -359,312 | -659,929 | -11,187 | -752,302 | 0 | -112,707 | 47,604 | 0 | 27,523 | 1,746 | 1,341 | 0 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | -2,000 | -167,700 | -1,594,800 | -500,309 | -1,573,867 | -959,318 | -1,337,482 | -985,791 | -1,178,023 | -1,037,643 | -1,649,885 | -2,500,775 | -1,857,964 | -1,327,042 | -856,748 | -1,061,237 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 4,700 | 1,454,600 | 786,700 | 470,565 | 2,824,231 | 1,097,065 | 951,296 | 856,579 | 983,500 | 1,055,286 | 1,502,127 | 2,583,152 | 1,959,210 | 943,955 | 797,694 | 752,060 |
Other Investing Activities | -117,800 | -107,000 | -114,200 | -121,700 | -89,000 | -135,900 | -18,400 | 3,200 | 12,851 | 7,240 | -6,663 | 7,166 | -4,424 | 411 | 31,668 | -47,504 | 166 | -3,287 | -844 | -2,595 | 1,659 |
Net Cash Used for Investing Activities | -347,100 | -392,100 | -599,500 | -477,700 | -173,300 | -133,200 | -6,811,000 | -1,011,700 | -2,837,973 | 800,397 | -678,317 | -503,279 | -936,756 | -256,482 | -187,850 | -195,262 | -19,827 | 55,655 | -442,224 | -136,602 | -370,729 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 341,100 | -542,300 | -1,470,300 | -1,384,500 | -1,435,800 | -1,078,800 | 5,109,800 | -74,200 | 964,000 | 589,500 | 401,727 | 29,546 | 620,000 | 0 | 0 | 0 | 0 | 1,127,000 | -268,954 | 223,500 | 45,454 |
Common Stock Issued | 75,100 | 82,100 | 82,300 | 70,500 | 60,300 | 58,800 | 42,600 | 42,000 | 42,210 | 28,718 | 34,433 | 37,446 | 35,695 | 57,457 | 71,940 | 36,478 | 33,555 | 59,112 | 68,723 | 95,751 | 47,234 |
Common Stock Repurchased | -592,000 | -982,100 | -945,800 | -425,600 | 0 | 0 | 0 | 0 | 0 | -363,829 | 0 | -22,640 | 0 | 0 | 0 | 0 | -123,929 | -1,138,040 | 0 | -3,320 | -68,276 |
Dividends Paid | -966,200 | -911,500 | -695,300 | -503,800 | -388,300 | -350,100 | -344,400 | -337,500 | -315,400 | -291,087 | -286,478 | -281,204 | -273,822 | -266,178 | -256,811 | -249,556 | -246,658 | -251,959 | -207,898 | -120,109 | -42,997 |
Other Financing Activities | -185,400 | -61,100 | -75,800 | -84,200 | -100,400 | -68,100 | -144,500 | -45,600 | -95,300 | -23,257 | -51,134 | -43,444 | -15,373 | 576 | 1,854 | 2,094 | 6,798 | 21,184 | 22,788 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -1,327,400 | -2,414,900 | -3,104,900 | -2,327,600 | -1,864,200 | -1,438,200 | 4,663,500 | -415,300 | 595,500 | -59,944 | 98,548 | -235,016 | 382,170 | -208,145 | -183,017 | -210,984 | -330,234 | -182,703 | -385,341 | 195,822 | -18,585 |
Effect of Forex Changes on Cash | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,007 | 0 | -201 | 0 | 986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 29,500 | 85,700 | -83,400 | 37,400 | -121,000 | -27,600 | -472,700 | -7,400 | -1,184,067 | 1,484,936 | 141,212 | -61,731 | -107,421 | -68,169 | 211,794 | 45,801 | -41,407 | 320,259 | -397,796 | 496,543 | -36,604 |
Cash at End of Period | 1,201,900 | 319,700 | 234,000 | 317,400 | 280,000 | 401,000 | 428,600 | 901,300 | 908,684 | 2,092,751 | 607,815 | 466,603 | 528,334 | 635,755 | 703,924 | 492,130 | 446,329 | 487,736 | 167,477 | 565,273 | 68,730 |
Cash at Start of Period | 1,172,400 | 234,000 | 317,400 | 280,000 | 401,000 | 428,600 | 901,300 | 908,700 | 2,092,751 | 607,815 | 466,603 | 528,334 | 635,755 | 703,924 | 492,130 | 446,329 | 487,736 | 167,477 | 565,273 | 68,730 | 105,334 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,704,000 | 2,892,700 | 3,621,000 | 2,842,700 | 1,916,500 | 1,543,800 | 1,674,800 | 1,419,600 | 1,059,452 | 744,483 | 721,182 | 676,564 | 446,179 | 396,458 | 582,661 | 452,047 | 308,654 | 447,307 | 429,769 | 437,323 | 352,710 |
Capital Expenditure | -229,300 | -285,100 | -486,200 | -370,100 | -92,600 | -67,600 | -228,900 | -206,800 | -75,310 | -97,895 | -149,472 | -113,072 | -50,818 | -62,370 | -124,454 | -47,604 | -102,370 | -69,827 | -60,039 | -76,294 | -63,211 |
Free Cash Flow | 1,474,700 | 2,607,600 | 3,134,800 | 2,472,600 | 1,823,900 | 1,476,200 | 1,445,900 | 1,212,800 | 984,142 | 646,588 | 571,710 | 563,492 | 395,361 | 334,088 | 458,207 | 404,443 | 206,284 | 377,480 | 369,730 | 361,029 | 289,499 |