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 | 6,896,000 | 5,916,000 | 5,468,000 | 6,218,000 | 5,371,000 | 4,829,000 | 4,442,700 | 4,204,100 | 3,604,200 | 3,484,500 | 3,334,300 | 2,972,500 | 2,730,300 | 2,280,700 | 2,032,000 | 1,797,200 | 1,755,400 | 2,259,000 | 2,037,100 | 1,731,600 | 1,438,300 |
Revenue Growth | - | 8.19% | -12.06% | 15.77% | 11.22% | 8.70% | 5.68% | 16.64% | 3.44% | 4.50% | 12.17% | 8.87% | 19.71% | 12.24% | 13.06% | 2.38% | -22.29% | 10.89% | 17.64% | 20.39% | |
Cost of Revenue | 2,289,000 | 1,687,000 | 1,613,000 | 1,637,000 | 1,475,000 | 1,387,000 | 1,245,500 | 1,222,800 | 1,026,600 | 976,300 | 930,300 | 822,400 | 795,000 | 683,500 | 604,800 | 532,400 | 493,300 | 584,000 | 539,400 | 452,900 | 375,400 |
Gross Profit | 4,607,000 | 4,229,000 | 3,855,000 | 4,581,000 | 3,896,000 | 3,442,000 | 3,197,200 | 2,981,300 | 2,577,600 | 2,508,200 | 2,404,000 | 2,150,100 | 1,935,300 | 1,597,200 | 1,427,200 | 1,264,800 | 1,262,100 | 1,675,000 | 1,497,700 | 1,278,700 | 1,062,900 |
Gross Profit Margin | 66.73% | 71.48% | 70.50% | 73.67% | 72.54% | 71.28% | 71.97% | 70.91% | 71.52% | 71.98% | 72.10% | 72.33% | 70.88% | 70.03% | 70.24% | 70.38% | 71.90% | 74.15% | 73.52% | 73.84% | 73.90% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 51,100 | 42,000 | 40,100 | 29,100 | 37,900 | 22,800 | 16,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 1,722,000 | 1,623,000 | 1,527,000 | 1,480,000 | 1,229,000 | 1,167,000 | 1,080,100 | 991,400 | 936,400 | 921,300 | 869,300 | 822,100 | 752,200 | 629,600 | 588,000 | 495,700 | 441,300 | 451,100 | 359,300 | 303,900 | 242,400 |
Total Operating Expenses | 1,721,000 | 2,092,000 | 1,858,000 | 1,737,000 | 1,449,000 | 1,367,000 | 1,272,000 | 1,149,700 | 1,061,500 | 1,028,400 | 958,500 | 896,300 | 832,900 | 708,800 | 654,300 | 559,800 | 516,400 | 494,000 | 238,200 | 339,100 | 276,500 |
Operating Income or Loss | 2,865,000 | 2,137,000 | 1,883,000 | 2,844,000 | 2,388,000 | 1,998,000 | 1,868,200 | 1,809,100 | 638,700 | 1,473,400 | 1,439,100 | 1,234,600 | 1,077,400 | 888,400 | 772,800 | 687,500 | 748,200 | 1,131,000 | 1,259,500 | 939,600 | 786,400 |
Operating Margin | 41.31% | 36.12% | 34.44% | 45.74% | 44.46% | 41.38% | 42.05% | 43.03% | 17.72% | 42.28% | 43.16% | 41.53% | 39.46% | 38.95% | 38.03% | 38.25% | 42.62% | 50.07% | 61.83% | 54.26% | 54.68% |
Interest Expense | 309,000 | 207,000 | 246,000 | 201,000 | 216,000 | 225,000 | 230,700 | 204,400 | 148,700 | 124,800 | 123,500 | 97,300 | 69,000 | 62,100 | 55,600 | 35,900 | 22,400 | 14,300 | 0 | 4,900 | 15,100 |
EBITDA | 3,303,000 | 2,606,000 | 2,335,000 | 3,094,000 | 2,661,000 | 2,271,000 | 2,075,800 | 2,161,000 | 1,641,200 | 1,587,500 | 1,534,700 | 1,334,900 | 1,192,500 | 982,500 | 828,300 | 751,700 | 863,800 | 1,199,200 | 1,299,000 | 974,800 | 820,500 |
Depreciation and Amortization | 415,000 | 373,000 | 331,000 | 257,000 | 220,000 | 200,000 | 191,900 | 158,300 | 126,700 | 113,500 | 95,600 | 93,400 | 93,500 | 79,200 | 66,300 | 64,100 | 75,100 | 42,900 | 39,500 | 35,200 | 34,100 |
Income Before Tax | 2,624,000 | 1,935,000 | 1,760,000 | 2,755,000 | 2,229,000 | 1,810,000 | 1,671,000 | 1,786,800 | 558,000 | 1,379,600 | 1,461,000 | 1,169,300 | 1,024,000 | 839,800 | 714,400 | 646,200 | 725,800 | 1,116,700 | 1,260,500 | 934,700 | 771,300 |
Income Tax Expense | 620,000 | 327,000 | 386,000 | 541,000 | 452,000 | 381,000 | 351,600 | 779,100 | 282,200 | 430,000 | 455,000 | 353,400 | 324,300 | 261,800 | 201,000 | 239,100 | 268,200 | 415,200 | 506,600 | 373,900 | 346,200 |
Net Income | 2,003,000 | 1,607,000 | 1,374,000 | 2,214,000 | 1,778,000 | 1,422,000 | 1,309,600 | 1,000,600 | 266,600 | 941,300 | 988,700 | 804,500 | 690,000 | 571,400 | 507,800 | 402,000 | 457,600 | 701,500 | 753,900 | 560,800 | 425,100 |
Net Income Margin | 28.78% | 27.16% | 25.13% | 35.61% | 33.10% | 29.45% | 29.48% | 23.80% | 7.40% | 27.01% | 29.65% | 27.06% | 25.27% | 25.05% | 24.99% | 22.37% | 26.07% | 31.05% | 37.01% | 32.39% | 29.56% |
EPS | 10.99 | 8.77 | 7.47 | 11.88 | 9.48 | 7.51 | 6.84 | 5.24 | 1.38 | 4.70 | 4.69 | 3.67 | 3.09 | 2.52 | 2.16 | 1.70 | 1.89 | 2.63 | 2.65 | 1.88 | 1.43 |
EPS Diluted | 10.95 | 8.73 | 7.44 | 11.78 | 9.39 | 7.42 | 6.74 | 5.15 | 1.36 | 4.63 | 4.61 | 3.60 | 3.05 | 2.49 | 2.15 | 1.69 | 1.87 | 2.58 | 2.58 | 1.84 | 1.40 |
Weighted Average Shares Out | - | 183,200 | 183,900 | 186,400 | 187,600 | 189,300 | 191,600 | 191,100 | 192,700 | 200,100 | 210,700 | 219,400 | 223,200 | 226,300 | 235,000 | 236,100 | 242,400 | 266,400 | 284,200 | 297,700 | 297,000 |
Weighted Average Shares Out Diluted | - | 184,000 | 184,700 | 187,900 | 189,300 | 191,600 | 194,400 | 194,200 | 195,400 | 203,400 | 214,700 | 223,500 | 226,600 | 229,400 | 236,600 | 237,800 | 245,300 | 272,200 | 291,900 | 305,600 | 304,700 |
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 | 2,642,000 | 2,130,000 | 1,769,000 | 1,811,000 | 2,597,000 | 1,832,000 | 1,685,000 | 1,071,500 | 2,051,500 | 1,757,400 | 1,219,500 | 1,894,500 | 1,755,400 | 760,000 | 659,600 | 473,900 | 245,900 | 426,300 | 408,100 | 486,000 | 606,100 |
Short Term Investments | 573,000 | 63,000 | 90,000 | 91,000 | 99,000 | 98,000 | 132,500 | 111,800 | 173,400 | 474,800 | 458,100 | 211,800 | 17,900 | 14,800 | 12,700 | 10,000 | 7,100 | 14,700 | 75,400 | 94,500 | 0 |
Cash + Short Term Investments | 3,215,000 | 2,193,000 | 1,859,000 | 1,902,000 | 2,696,000 | 1,930,000 | 1,817,500 | 1,183,300 | 2,224,900 | 2,232,200 | 1,677,600 | 2,106,300 | 1,773,300 | 774,800 | 672,300 | 483,900 | 253,000 | 441,000 | 483,500 | 580,500 | 606,100 |
Net Receivables | 1,759,000 | 1,659,000 | 1,652,000 | 1,720,000 | 1,430,000 | 1,419,000 | 1,287,100 | 1,147,200 | 887,400 | 802,000 | 792,400 | 694,200 | 621,800 | 489,800 | 497,500 | 444,900 | 421,800 | 443,600 | 475,400 | 421,800 | 358,400 |
Inventory | 0 | 0 | -3,511,000 | 212,000 | 216,000 | 150,000 | 202,100 | 213,500 | 112,700 | 179,500 | 169,200 | 142,000 | 117,800 | -489,800 | 167,400 | -444,900 | 26,500 | 0 | 0 | 0 | 0 |
Other Current Assets | 419,000 | 489,000 | 583,000 | 389,000 | 383,000 | 330,000 | 282,300 | 250,100 | 140,800 | 208,900 | 216,400 | 168,300 | 130,600 | 159,800 | 173,200 | 84,100 | 134,300 | 104,500 | 43,000 | 49,500 | 59,100 |
Total Current Assets | 5,393,000 | 4,341,000 | 4,094,000 | 4,011,000 | 4,509,000 | 3,679,000 | 3,386,900 | 2,591,600 | 3,253,100 | 3,243,100 | 2,686,400 | 2,968,800 | 2,525,700 | 1,424,400 | 1,343,000 | 1,010,300 | 809,100 | 989,100 | 1,001,900 | 1,051,800 | 1,022,600 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 904,000 | 880,000 | 848,000 | 785,000 | 671,000 | 748,000 | 320,400 | 325,100 | 325,900 | 306,400 | 302,300 | 278,700 | 307,100 | 326,800 | 319,300 | 293,000 | 247,700 | 214,600 | 62,000 | 55,400 | 45,200 |
Goodwill | 6,148,000 | 5,956,000 | 5,839,000 | 5,999,000 | 4,556,000 | 3,722,000 | 3,781,300 | 3,753,200 | 1,023,600 | 976,300 | 1,021,100 | 665,200 | 637,100 | 642,900 | 465,500 | 349,200 | 338,000 | 179,900 | 176,100 | 152,100 | 131,700 |
Intangible Assets | 1,970,000 | 2,049,000 | 2,210,000 | 2,467,000 | 1,824,000 | 1,498,000 | 1,566,100 | 1,631,600 | 296,400 | 299,100 | 345,500 | 221,600 | 226,500 | 253,600 | 168,800 | 104,900 | 114,000 | 56,900 | 65,700 | 222,900 | 202,400 |
Long Term Investments | 580,000 | 621,000 | 517,000 | 443,000 | 135,000 | 117,000 | 104,600 | 99,100 | 26,300 | 28,700 | 21,600 | 37,500 | 38,300 | 37,200 | 30,800 | 2,800 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 268,000 | 258,000 | 266,000 | 384,000 | 334,000 | 229,000 | 197,200 | 143,800 | 316,100 | 137,700 | 167,800 | 148,700 | 168,500 | 146,400 | 187,900 | 192,600 | 220,100 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 506,000 | 517,000 | 575,000 | 591,000 | 380,000 | 272,000 | 169,700 | 60,800 | 85,900 | 132,100 | 135,400 | 74,100 | 57,700 | 44,800 | 25,000 | 50,700 | 44,500 | 274,100 | 192,000 | 127,100 | 105,800 |
Total Non-Current Assets | 10,376,000 | 10,281,000 | 10,255,000 | 10,669,000 | 7,900,000 | 6,586,000 | 6,139,300 | 6,013,600 | 2,074,200 | 1,880,300 | 1,993,700 | 1,425,800 | 1,435,200 | 1,451,700 | 1,197,300 | 993,200 | 964,300 | 725,500 | 495,800 | 405,400 | 353,400 |
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 | 15,769,000 | 14,622,000 | 14,349,000 | 14,680,000 | 12,409,000 | 10,265,000 | 9,526,200 | 8,605,200 | 5,327,300 | 5,123,400 | 4,680,100 | 4,394,600 | 3,960,900 | 2,876,100 | 2,540,300 | 2,003,500 | 1,773,400 | 1,714,600 | 1,497,700 | 1,457,200 | 1,376,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 50,000 | 23,000 | 52,000 | 47,000 | 39,000 | 38,000 | 30,000 | 21,800 | 28,400 | 22,200 | 19,400 | 16,400 | 14,300 | 16,400 | 14,300 | 7,100 | 8,600 | 8,100 | 8,800 | 48,700 | 78,400 |
Short Term Debt | 802,000 | 108,000 | 212,000 | 210,000 | 188,000 | 178,000 | 449,900 | -377,900 | -288,200 | 0 | 0 | 0 | 63,800 | 71,300 | 11,300 | 447,500 | 717,700 | 551,900 | 0 | 0 | 300,000 |
Tax Payables | 156,000 | 108,000 | 86,000 | 115,000 | 128,000 | 73,000 | 71,400 | 79,200 | 16,800 | 11,500 | 16,100 | 47,500 | 56,100 | 23,400 | 26,900 | 20,300 | 1,116,700 | 0 | 0 | 0 | 0 |
Deferred Revenue | 1,436,000 | 0 | 1,258,000 | 1,349,000 | 1,131,000 | 1,078,000 | 973,800 | 905,800 | 712,300 | 659,800 | 641,600 | 620,100 | 567,300 | 520,400 | 508,100 | 471,300 | 435,000 | 426,000 | 360,300 | 299,100 | 266,700 |
Other Current Liabilities | 791,000 | 2,261,000 | 767,000 | 775,000 | 736,000 | 545,000 | 1,547,200 | 649,300 | 1,399,100 | 549,600 | 539,600 | 479,000 | 484,900 | 500,800 | 373,200 | 289,800 | -884,900 | 363,200 | 330,900 | 231,100 | 192,100 |
Total Current Liabilities | 3,235,000 | 2,500,000 | 2,375,000 | 2,496,000 | 2,222,000 | 1,912,000 | 2,098,500 | 2,074,300 | 2,428,200 | 1,218,500 | 1,199,700 | 1,141,300 | 1,164,900 | 1,134,000 | 933,800 | 1,236,200 | 1,393,100 | 1,349,200 | 700,000 | 578,900 | 837,200 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 7,121,000 | 7,307,000 | 7,757,000 | 7,868,000 | 6,849,000 | 6,066,000 | 5,226,100 | 5,111,100 | 3,063,000 | 3,380,600 | 2,547,300 | 2,101,800 | 1,607,400 | 1,172,500 | 1,228,300 | 746,200 | 750,000 | 600,000 | 300,000 | 300,000 | 0 |
Deferred Revenue | 59,000 | 65,000 | 75,000 | 86,000 | 98,000 | 112,000 | 122,300 | 140,000 | 134,100 | 132,500 | 132,200 | 109,200 | 94,900 | 206,500 | 96,600 | 103,800 | 0 | 121,100 | 102,100 | 75,700 | 54,400 |
Deferred Tax | 416,000 | 402,000 | 457,000 | 488,000 | 404,000 | 357,000 | 351,700 | 341,600 | 104,300 | 83,800 | 95,700 | 59,100 | 58,100 | 49,600 | 36,900 | 31,400 | 19,000 | -121,100 | -102,100 | -75,700 | 0 |
Other Non-Current Liabilities | 870,000 | 872,000 | 996,000 | 826,000 | 1,073,000 | 981,000 | 1,545,100 | 1,053,100 | 625,000 | 620,600 | 651,200 | 555,800 | 566,700 | 520,200 | 543,100 | 482,000 | 605,700 | 427,900 | 228,200 | 193,200 | 166,900 |
Total Non-Current Liabilities | 8,466,000 | 8,646,000 | 9,285,000 | 9,268,000 | 8,424,000 | 7,522,000 | 6,771,200 | 6,645,800 | 3,926,400 | 4,237,900 | 3,437,500 | 2,905,400 | 2,396,000 | 1,840,000 | 1,904,900 | 1,363,400 | 1,374,700 | 1,149,000 | 630,300 | 568,900 | 221,300 |
Total Liabilities | 11,701,000 | 11,146,000 | 14,349,000 | 11,764,000 | 10,646,000 | 9,434,000 | 8,869,700 | 8,720,100 | 6,354,600 | 5,456,400 | 4,680,100 | 4,394,600 | 3,960,900 | 2,974,000 | 2,838,700 | 2,599,600 | 2,767,800 | 2,498,200 | 1,330,300 | 1,147,800 | 1,058,500 |
Common Stock | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 | 1,700 |
Retained Earnings | 15,855,000 | 14,659,000 | 13,618,000 | 12,762,000 | 11,011,000 | 9,656,000 | 8,594,400 | 7,465,400 | 6,688,900 | 6,709,000 | 6,044,300 | 5,302,100 | 4,713,300 | 4,176,100 | 3,736,200 | 3,329,000 | 3,023,200 | 2,661,100 | 2,091,400 | 1,419,200 | 939,300 |
Accumulated Other Comprehensive Income/Loss | -503,000 | -567,000 | -643,000 | -410,000 | -432,000 | -439,000 | -426,300 | -172,200 | -364,900 | -339,500 | -235,200 | -54,600 | -82,100 | -107,500 | -33,400 | -41,200 | -52,100 | 15,600 | -8,400 | -900 | 9,700 |
Total Stockholders Equity | 3,905,000 | 3,318,000 | 2,519,000 | 2,916,000 | 1,763,000 | 831,000 | 656,500 | -114,900 | -1,027,300 | -333,000 | 42,900 | 347,900 | 329,500 | -158,400 | -309,600 | -596,100 | -994,400 | -783,600 | 167,400 | 309,400 | 317,500 |
Total Investments | 1,153,000 | 703,000 | 607,000 | 534,000 | 234,000 | 215,000 | 237,100 | 210,900 | 199,700 | 503,500 | 479,700 | 224,300 | 56,200 | 52,000 | 43,500 | 10,000 | 7,100 | 14,700 | 75,400 | 94,500 | 0 |
Total Debt | 7,923,000 | 7,415,000 | 474,000 | 560,000 | 521,000 | 574,000 | 5,676,000 | 5,540,500 | 3,363,000 | 3,401,000 | 2,547,300 | 2,101,800 | 1,671,200 | 1,243,800 | 1,239,600 | 1,193,700 | 1,467,700 | 1,151,900 | 300,000 | 300,000 | 300,000 |
Net Debt | 5,281,000 | 5,285,000 | -1,295,000 | -1,251,000 | -2,076,000 | -1,258,000 | 3,991,000 | 4,469,000 | 1,311,500 | 1,643,600 | 1,327,800 | 207,300 | -84,200 | 483,800 | 580,000 | 719,800 | 1,221,800 | 725,600 | -108,100 | -186,000 | -306,100 |
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 | 2,003,000 | 1,607,000 | 1,374,000 | 2,214,000 | 1,777,000 | 1,429,000 | 1,319,400 | 1,007,700 | 275,800 | 949,600 | 1,006,000 | 815,900 | 699,700 | 578,000 | 513,400 | 407,100 | 457,600 | 701,500 | 753,900 | 560,800 | 425,100 |
Depreciation & Amortization | 415,000 | 373,000 | 331,000 | 257,000 | 220,000 | 200,000 | 191,900 | 158,300 | 126,700 | 113,500 | 95,600 | 93,400 | 93,500 | 79,200 | 66,300 | 64,100 | 75,100 | 42,900 | 39,500 | 35,200 | 34,100 |
Deferred Income Tax | -19,000 | -38,000 | 48,000 | -218,000 | -44,000 | -38,000 | -98,900 | 88,300 | -154,700 | 11,700 | 23,500 | -46,400 | 23,300 | 10,300 | -10,600 | 16,500 | -17,300 | -76,400 | -27,200 | -20,200 | -9,600 |
Stock Based Compensation | 216,000 | 193,000 | 169,000 | 175,000 | 154,000 | 136,000 | 130,300 | 122,900 | 98,100 | 87,200 | 80,400 | 67,100 | 64,500 | 56,700 | 56,600 | 57,400 | 0 | 90,200 | 77,100 | 54,800 | 27,800 |
Change in Working Capital | -38,000 | -38,000 | -427,000 | -400,000 | 38,000 | -104,000 | -81,600 | -458,900 | 949,900 | 36,100 | -25,400 | 35,600 | -54,400 | 92,900 | 34,600 | 103,700 | -28,600 | 323,300 | 171,800 | 4,900 | -15,200 |
Accounts Receivable | -182,000 | 0 | 34,000 | -257,000 | 31,000 | -134,000 | -136,100 | -148,100 | -104,800 | -25,400 | -98,300 | -67,000 | -128,200 | 17,100 | -54,400 | -14,900 | 0 | 36,700 | -42,400 | -53,100 | -87,300 |
Inventory | 117,000 | 0 | 0 | -80,000 | -247,000 | -77,000 | 0 | 267,700 | 71,100 | -21,500 | -24,700 | 39,400 | -49,700 | 0 | -59,100 | 241,700 | 0 | -25,200 | 8,900 | 69,100 | 14,200 |
Accounts Payable | 55,000 | 76,000 | -161,000 | 80,000 | 247,000 | 77,000 | -134,000 | -651,400 | 908,700 | 51,400 | 59,200 | -2,900 | 101,800 | 0 | 83,500 | -118,400 | 0 | 53,900 | 141,400 | -16,000 | 36,500 |
Other Working Capital | 89,000 | -114,000 | -300,000 | -143,000 | 7,000 | 30,000 | 54,500 | 72,900 | 74,900 | 31,600 | 38,400 | 66,100 | 21,700 | 75,800 | 64,600 | -4,700 | -28,600 | 257,900 | 63,900 | 4,900 | 21,400 |
Other Non-Cash Items | 985,000 | 54,000 | -21,000 | -23,000 | 1,000 | 52,000 | 794,000 | -170,800 | -69,700 | -44,100 | -161,500 | -38,800 | -3,500 | -13,800 | -7,000 | -5,000 | 55,700 | -97,500 | -262,600 | 72,400 | 57,500 |
Net Cash Provided by Operating Activities | 2,641,000 | 2,151,000 | 1,474,000 | 2,005,000 | 2,146,000 | 1,675,000 | 1,461,100 | 747,500 | 1,226,100 | 1,154,000 | 1,018,600 | 926,800 | 823,100 | 803,300 | 653,300 | 643,800 | 534,700 | 984,000 | 752,500 | 707,900 | 519,700 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -316,000 | -271,000 | -283,000 | -139,000 | -103,000 | -69,000 | -90,400 | -90,600 | -115,200 | -89,000 | -74,600 | -42,300 | -45,000 | -67,700 | -79,000 | -90,700 | -84,400 | -181,800 | -31,100 | -31,300 | -21,300 |
Acquisitions Net | -129,000 | -3,000 | -97,000 | -2,179,000 | -897,000 | 64,000 | -283,600 | -3,511,000 | -79,300 | -7,600 | -239,700 | -50,700 | -3,500 | -197,500 | -148,600 | -900 | -241,400 | -4,400 | -39,200 | -30,000 | -3,500 |
Purchases of Investments | -665,000 | -148,000 | -320,000 | -485,000 | -183,000 | -145,000 | -193,000 | -170,100 | -406,800 | -688,200 | -406,800 | -225,900 | -56,200 | -43,300 | -26,200 | -17,600 | -10,300 | -191,400 | -414,000 | -324,400 | 0 |
Sales/Maturities of Investments | 164,000 | 175,000 | 438,000 | 184,000 | 106,000 | 186,000 | 160,600 | 351,700 | 703,300 | 692,800 | 156,200 | 57,000 | 54,500 | 40,900 | 25,000 | 15,400 | 15,900 | 252,900 | 436,500 | 235,500 | 0 |
Other Investing Activities | 9,000 | 0 | 220,000 | -11,000 | -77,000 | 5,000 | -316,000 | 113,200 | -23,100 | -400 | -490,300 | -25,000 | -5,200 | -267,600 | -79,000 | -83,500 | 900 | -181,800 | 163,900 | -200 | -3,500 |
Net Cash Used for Investing Activities | -929,000 | -247,000 | -262,000 | -2,619,000 | -1,077,000 | 36,000 | -406,400 | -3,420,000 | 102,000 | -92,400 | -564,900 | -286,900 | -50,200 | -267,600 | -228,800 | -93,800 | -319,300 | -124,700 | 116,100 | -150,400 | -24,800 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 496,000 | -500,000 | 362,000 | 1,172,000 | 688,000 | -126,000 | 159,000 | 2,122,000 | 0 | 852,800 | 447,700 | 433,400 | 424,800 | -11,300 | 48,300 | -275,400 | 314,600 | 845,400 | -600 | -1,300 | -1,300 |
Common Stock Issued | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,500 | 65,900 | 105,300 | 89,100 | 105,000 |
Common Stock Repurchased | -1,113,000 | -561,000 | -1,070,000 | -750,000 | -503,000 | -991,000 | -203,000 | -200,000 | -738,800 | -1,098,100 | -1,220,500 | -893,100 | -196,500 | -333,800 | -223,600 | 0 | -592,900 | -1,738,400 | -1,093,600 | -691,700 | -221,300 |
Dividends Paid | -605,000 | -564,000 | -515,000 | -463,000 | -420,000 | -378,000 | -337,200 | -290,400 | -285,100 | -272,100 | -236,000 | -197,300 | -143,000 | -126,100 | -103,400 | -98,200 | -96,800 | -85,200 | -79,500 | -60,300 | -44,700 |
Other Financing Activities | -28,000 | -30,000 | -72,000 | -81,000 | -116,000 | -68,000 | -30,500 | -31,600 | 14,100 | 56,400 | 42,300 | 158,200 | 117,300 | -72,600 | 32,600 | 21,100 | -66,500 | 50,800 | 103,200 | -2,300 | 0 |
Net Cash Used Provided by Financing Activities | -1,165,000 | -1,584,000 | -1,208,000 | -122,000 | -351,000 | -1,563,000 | -411,500 | 1,607,200 | -1,009,800 | -461,000 | -1,064,500 | -498,800 | 202,600 | -417,700 | -241,300 | -348,800 | -344,800 | -861,500 | -965,200 | -666,500 | -162,300 |
Effect of Forex Changes on Cash | 89,000 | 41,000 | -46,000 | -50,000 | 47,000 | -1,000 | -29,700 | 85,300 | -24,200 | -62,700 | -89,200 | -2,000 | 19,900 | -17,600 | 2,500 | 26,800 | -51,000 | 20,400 | 18,700 | -11,100 | 4,400 |
Net Change in Cash | 636,000 | 361,000 | -42,000 | -786,000 | 765,000 | 147,000 | 613,500 | -980,000 | 294,100 | 537,900 | -700,000 | 164,100 | 995,400 | 100,400 | 185,700 | 228,000 | -180,400 | 18,200 | -77,900 | -120,100 | 337,000 |
Cash at End of Period | 9,883,000 | 2,130,000 | 1,769,000 | 1,811,000 | 2,597,000 | 1,832,000 | 1,685,000 | 1,071,500 | 2,051,500 | 1,757,400 | 1,219,500 | 1,919,500 | 1,755,400 | 760,000 | 659,600 | 473,900 | 245,900 | 426,300 | 408,100 | 486,000 | 606,100 |
Cash at Start of Period | 9,247,000 | 1,769,000 | 1,811,000 | 2,597,000 | 1,832,000 | 1,685,000 | 1,071,500 | 2,051,500 | 1,757,400 | 1,219,500 | 1,919,500 | 1,755,400 | 760,000 | 659,600 | 473,900 | 245,900 | 426,300 | 408,100 | 486,000 | 606,100 | 269,100 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 2,641,000 | 2,151,000 | 1,474,000 | 2,005,000 | 2,146,000 | 1,675,000 | 1,461,100 | 747,500 | 1,226,100 | 1,154,000 | 1,018,600 | 926,800 | 823,100 | 803,300 | 653,300 | 643,800 | 534,700 | 984,000 | 752,500 | 707,900 | 519,700 |
Capital Expenditure | -316,000 | -271,000 | -283,000 | -139,000 | -103,000 | -69,000 | -90,400 | -90,600 | -115,200 | -89,000 | -74,600 | -42,300 | -45,000 | -67,700 | -79,000 | -90,700 | -84,400 | -181,800 | -31,100 | -31,300 | -21,300 |
Free Cash Flow | 2,325,000 | 1,880,000 | 1,191,000 | 1,866,000 | 2,043,000 | 1,606,000 | 1,370,700 | 656,900 | 1,110,900 | 1,065,000 | 944,000 | 884,500 | 778,100 | 735,600 | 574,300 | 553,100 | 450,300 | 802,200 | 721,400 | 676,600 | 498,400 |