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 | 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 | 2003-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,827,072 | 1,794,148 | 1,207,798 | 844,452 | 627,921 | 582,382 | 470,929 | 388,665 | 333,067 | 282,535 | 238,091 | 213,813 | 196,519 | 218,840 | 165,008 | 160,511 | 134,004 | 105,015 | 99,131 | 47,595 | 24,204 |
Revenue Growth | - | 48.55% | 43.03% | 34.48% | 7.82% | 23.67% | 21.17% | 16.69% | 17.89% | 18.67% | 11.35% | 8.80% | -10.20% | 32.62% | 2.80% | 19.78% | 27.60% | 5.94% | 108.28% | 96.64% | |
Cost of Revenue | 789,267 | 745,596 | 522,339 | 378,498 | 281,596 | 259,714 | 212,646 | 177,792 | 152,898 | 129,917 | 110,190 | 100,665 | 94,925 | 97,383 | 67,330 | 61,184 | 48,781 | 38,107 | 36,003 | 19,491 | 10,930 |
Gross Profit | 1,037,805 | 1,048,552 | 685,459 | 465,954 | 346,325 | 322,668 | 258,283 | 210,873 | 180,169 | 152,618 | 127,901 | 113,148 | 101,594 | 121,457 | 97,678 | 99,327 | 85,223 | 66,908 | 63,128 | 28,104 | 13,274 |
Gross Profit Margin | 56.81% | 58.44% | 56.75% | 55.18% | 55.15% | 55.40% | 54.85% | 54.26% | 54.09% | 54.02% | 53.72% | 52.92% | 51.70% | 55.50% | 59.20% | 61.88% | 63.60% | 63.71% | 63.68% | 59.05% | 54.84% |
Research and Development | 253,858 | 240,171 | 190,627 | 137,598 | 107,757 | 93,455 | 82,359 | 73,643 | 65,787 | 58,590 | 49,733 | 48,796 | 44,518 | 44,372 | 38,295 | 34,850 | 27,342 | 22,301 | 14,826 | 7,688 | 5,494 |
General and Administrative Expenses | 271,702 | 273,595 | 226,190 | 161,670 | 133,542 | 113,803 | 97,257 | 83,012 | 72,312 | 66,755 | 54,624 | 50,018 | 40,280 | 46,587 | 39,853 | 35,256 | 29,537 | 27,594 | 41,838 | 25,945 | 10,987 |
Total Operating Expenses | 525,560 | 513,766 | 416,817 | 299,268 | 241,299 | 207,258 | 179,616 | 156,655 | 138,099 | 125,345 | 104,357 | 98,814 | 84,798 | 90,959 | 78,148 | 76,820 | 75,553 | 65,673 | 56,664 | 33,634 | 16,480 |
Operating Income or Loss | 509,059 | 526,785 | 262,417 | 158,882 | 102,562 | 113,488 | 77,424 | 54,447 | 41,070 | 35,300 | 23,915 | 17,279 | 13,417 | 30,498 | 19,530 | 22,507 | 9,670 | 1,235 | 6,464 | -5,530 | -3,206 |
Operating Margin | 27.83% | 29.36% | 21.73% | 18.81% | 16.33% | 19.49% | 16.44% | 14.01% | 12.33% | 12.49% | 10.04% | 8.08% | 6.83% | 13.94% | 11.84% | 14.02% | 7.22% | 1.18% | 6.52% | -11.62% | -13.25% |
Interest Expense | -1,306 | 14,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 234 | 429 | 652 | 0 | -273 | 0 | -93,118 | 0 |
EBITDA | 515,431 | 542,787 | 274,867 | 174,490 | 107,490 | 117,332 | 79,910 | 53,989 | 43,070 | 19,246 | 23,173 | 11,389 | 17,467 | 31,654 | 20,577 | 26,094 | 32,667 | 31,261 | 13,678 | 7,926 | 868 |
Depreciation and Amortization | 26,312 | 16,002 | 12,450 | 15,608 | 4,928 | 12,311 | 16,101 | 14,674 | 13,783 | 13,130 | 12,160 | 9,332 | 8,732 | 8,016 | 6,573 | 5,725 | 4,184 | 14,248 | 7,103 | 13,455 | 4,074 |
Income Before Tax | 527,060 | 524,937 | 272,219 | 169,342 | 113,120 | 118,482 | 82,944 | 57,264 | 42,491 | 36,392 | 24,007 | 17,890 | 13,726 | 31,420 | 20,148 | 25,442 | 14,272 | 3,599 | 8,056 | -5,452 | 0 |
Income Tax Expense | 77,501 | 87,265 | 30,196 | 4,967 | 4,281 | 13,214 | 17,741 | 4,544 | 7,319 | 897 | 1,109 | 2,134 | 425 | 1,857 | 474 | 1,216 | 4,981 | 6,462 | 2,949 | -1,001 | -170 |
Net Income | 449,559 | 437,672 | 242,023 | 164,375 | 108,839 | 105,268 | 65,203 | 52,720 | 35,172 | 35,495 | 22,898 | 15,756 | 13,301 | 29,563 | 19,674 | 24,226 | 9,291 | -2,863 | 5,107 | -4,451 | -3,036 |
Net Income Margin | 24.58% | 24.39% | 20.04% | 19.47% | 17.33% | 18.08% | 13.85% | 13.56% | 10.56% | 12.56% | 9.62% | 7.37% | 6.77% | 13.51% | 11.92% | 15.09% | 6.93% | -2.73% | 5.15% | -9.35% | -12.54% |
EPS | 9.49 | 9.52 | 5.28 | 3.67 | 2.52 | 2.49 | 1.58 | 1.30 | 0.89 | 0.92 | 0.61 | 0.45 | 0.39 | 0.83 | 0.57 | 0.72 | 0.37 | -0.10 | 0.18 | -0.49 | -0.49 |
EPS Diluted | 9.23 | 9.15 | 5.05 | 3.50 | 2.38 | 2.36 | 1.50 | 1.26 | 0.86 | 0.89 | 0.59 | 0.43 | 0.38 | 0.78 | 0.54 | 0.67 | 0.33 | -0.10 | 0.17 | -0.49 | -0.49 |
Weighted Average Shares Out | - | 45,970 | 45,851 | 44,840 | 43,165 | 42,247 | 41,350 | 40,436 | 39,470 | 38,686 | 37,387 | 34,871 | 34,050 | 35,830 | 34,310 | 33,509 | 31,703 | 29,502 | 27,998 | 9,132 | 6,143 |
Weighted Average Shares Out Diluted | - | 47,852 | 47,889 | 47,014 | 45,763 | 44,602 | 43,578 | 41,915 | 40,869 | 39,793 | 38,620 | 36,247 | 35,160 | 37,826 | 36,634 | 36,120 | 35,090 | 29,502 | 30,871 | 9,132 | 6,143 |
Reported Currency: USD | Q3 | 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 | 2003-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 421,178 | 288,607 | 189,265 | 334,944 | 172,960 | 172,704 | 82,759 | 112,703 | 90,860 | 126,266 | 101,213 | 75,104 | 96,371 | 48,010 | 46,717 | 83,266 | 83,114 | 50,816 | 25,091 | 32,019 | 12,135 |
Short Term Investments | 621,123 | 449,266 | 535,817 | 260,169 | 282,437 | 204,577 | 216,331 | 155,521 | 144,103 | 112,452 | 125,126 | 85,521 | 77,827 | 129,709 | 118,914 | 21,922 | 27,765 | 27,674 | 38,814 | 17,000 | 1,007 |
Cash + Short Term Investments | 1,042,301 | 737,873 | 725,082 | 595,113 | 455,397 | 377,281 | 299,090 | 268,224 | 234,963 | 238,718 | 226,339 | 160,625 | 174,198 | 177,719 | 165,631 | 105,188 | 110,879 | 78,490 | 63,905 | 49,019 | 13,143 |
Net Receivables | 185,820 | 182,714 | 104,813 | 66,843 | 52,704 | 55,214 | 38,037 | 34,248 | 30,830 | 25,630 | 23,730 | 19,383 | 15,097 | 18,347 | 15,521 | 9,115 | 8,239 | 9,156 | 9,537 | 3,996 | 4,566 |
Inventory | 397,288 | 447,290 | 259,417 | 157,062 | 127,500 | 136,384 | 99,281 | 71,469 | 63,209 | 40,918 | 39,737 | 32,115 | 20,104 | 25,789 | 19,616 | 18,887 | 17,487 | 6,738 | 6,165 | 5,398 | 1,599 |
Other Current Assets | 109,967 | 42,742 | 35,540 | 22,980 | 19,605 | 11,931 | 12,762 | 9,043 | 2,926 | 2,880 | 2,280 | 2,178 | 2,106 | 2,518 | 2,731 | 10,057 | 12,081 | 2,776 | 2,938 | 1,922 | 330 |
Total Current Assets | 1,735,376 | 1,410,619 | 1,124,852 | 841,998 | 655,206 | 580,810 | 449,170 | 382,984 | 331,928 | 308,146 | 292,086 | 214,301 | 211,505 | 224,373 | 203,499 | 143,247 | 148,686 | 97,160 | 87,717 | 60,335 | 19,637 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 358,226 | 357,157 | 362,962 | 281,528 | 228,315 | 150,001 | 143,514 | 85,171 | 65,359 | 62,942 | 64,837 | 59,412 | 47,794 | 37,262 | 17,968 | 14,163 | 14,175 | 11,358 | 6,238 | 4,180 | 2,149 |
Goodwill | 6,571 | 6,571 | 6,571 | 6,571 | 6,571 | 6,571 | 6,571 | 6,571 | 6,571 | 6,571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 111 | 951 | 3,002 | 5,053 | 6,812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 0 | 6,261 | 3,138 | 3,241 | 5,256 | 5,354 | 5,361 | 5,389 | 9,860 | 11,755 | 13,675 | 19,180 | 19,445 | 37,425 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 23,676 | 35,252 | 21,917 | 18,556 | 17,193 | 16,830 | 15,917 | 633 | 672 | 1,049 | 481 | 669 | 239 | 39 | 175 | 19 | 759 | 1,658 | 3,671 | 658 | 0 |
Other Non-Current Assets | 204,240 | 249,286 | 69,523 | 53,577 | 45,952 | 35,868 | 30,068 | 27,411 | 16,341 | 8,457 | 1,644 | 1,025 | 654 | 749 | 734 | 445 | 8,879 | 7,151 | 3,149 | 6,775 | 817 |
Total Non-Current Assets | 592,713 | 648,266 | 460,973 | 366,493 | 301,169 | 212,622 | 202,277 | 128,142 | 99,357 | 91,220 | 76,822 | 72,861 | 62,362 | 57,230 | 38,322 | 52,052 | 23,813 | 20,167 | 13,058 | 11,613 | 2,966 |
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 | 2,328,089 | 2,058,885 | 1,585,825 | 1,208,491 | 956,375 | 793,432 | 651,447 | 511,126 | 431,285 | 399,366 | 368,908 | 287,162 | 273,867 | 281,603 | 241,821 | 195,299 | 172,499 | 117,327 | 100,775 | 71,948 | 22,603 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 64,707 | 61,461 | 83,027 | 38,169 | 27,271 | 22,678 | 21,691 | 17,427 | 13,487 | 13,138 | 10,694 | 9,859 | 8,904 | 8,979 | 7,787 | 4,674 | 6,154 | 5,909 | 6,583 | 3,396 | 1,792 |
Short Term Debt | 0 | 0 | 0 | 1,406 | 1,254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 55,806 | 15,595 | 47,669 | 3,755 | 2,435 | 7,018 | 2,861 | 1,239 | 465 | 0 | 5,542 | 5,408 | 4,920 | 5,015 | 4,915 | 4,762 | 5,455 | 684 | 2,913 | 374,316 | 0 |
Deferred Revenue | 0 | 0 | 4,300 | 7,238 | 3,412 | 2,520 | 6,587 | 6,799 | 5,236 | 3,908 | 2,523 | 2,198 | 0 | 0 | 0 | 841 | 1,306 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 185,311 | 201,939 | 139,617 | 100,156 | 66,288 | 55,241 | 36,517 | 28,695 | 24,560 | 19,815 | 25,272 | 11,403 | 17,166 | 19,991 | 16,135 | 20,367 | 21,952 | 14,213 | 15,684 | 4,888 | 1,102 |
Total Current Liabilities | 250,018 | 263,400 | 226,944 | 146,969 | 98,225 | 80,439 | 64,795 | 52,921 | 43,283 | 36,861 | 38,489 | 23,460 | 26,070 | 28,970 | 23,922 | 25,882 | 29,412 | 20,122 | 22,267 | 8,284 | 2,894 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 0 | 0 | 0 | 1,693 | 1,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,941 | 5,876 | 0 | 669 | 239 | 5,015 | 4,915 | 4,762 | 759 | 0 | 131 | 657,569 | 0 |
Other Non-Current Liabilities | 133,207 | 126,883 | 114,896 | 93,242 | 83,556 | 72,900 | 64,645 | 27,089 | 16,545 | 10,204 | 7,020 | 4,739 | 4,681 | 723 | 27 | 10 | 5,019 | 2,253 | 209 | -657,408 | 18,478 |
Total Non-Current Liabilities | 133,207 | 126,883 | 114,896 | 94,935 | 84,659 | 72,900 | 64,645 | 27,089 | 19,486 | 16,080 | 7,020 | 5,408 | 4,920 | 5,738 | 4,942 | 4,772 | 5,778 | 2,253 | 340 | 161 | 18,478 |
Total Liabilities | 383,225 | 390,283 | 341,840 | 241,904 | 182,884 | 153,339 | 129,440 | 80,010 | 62,769 | 52,941 | 45,509 | 28,868 | 30,990 | 34,708 | 28,864 | 30,654 | 35,190 | 22,375 | 22,607 | 8,445 | 21,372 |
Common Stock | 1,092,569 | 975,276 | 803,226 | 657,701 | 549,517 | 450,908 | 376,586 | 315,969 | 265,763 | 240,500 | 234,201 | 194,079 | 159,336 | 178,269 | 175,518 | 147,298 | 146,035 | 113,532 | 98,342 | 93,527 | 13,533 |
Retained Earnings | 899,398 | 716,403 | 424,879 | 298,746 | 229,450 | 194,728 | 143,608 | 119,362 | 101,287 | 100,114 | 82,938 | 60,040 | 79,948 | 66,647 | 37,085 | 17,411 | -9,188 | -17,895 | -15,094 | -20,690 | -15,055 |
Accumulated Other Comprehensive Income/Loss | -47,103 | -23,077 | 15,880 | 10,140 | -5,476 | -5,543 | 1,813 | -4,215 | 1,466 | 5,811 | 6,260 | 4,175 | 3,593 | 1,979 | 354 | -64 | 462 | -685 | -5,080 | -9,335 | -8,409 |
Total Stockholders Equity | 1,944,864 | 1,668,602 | 1,243,985 | 966,587 | 773,491 | 640,093 | 522,007 | 431,116 | 368,516 | 346,425 | 323,399 | 258,294 | 242,877 | 246,895 | 212,957 | 164,645 | 137,309 | 94,952 | 78,168 | 63,503 | 1,231 |
Total Investments | 621,123 | 449,266 | 535,817 | 266,430 | 285,575 | 207,818 | 221,587 | 160,875 | 149,464 | 117,841 | 134,986 | 97,276 | 91,502 | 148,889 | 138,359 | 59,347 | 27,765 | 27,674 | 38,814 | 17,000 | 1,007 |
Total Debt | 0 | 0 | 0 | 3,099 | 2,357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Debt | -421,178 | -288,607 | -189,265 | -331,845 | -170,603 | -172,704 | -82,759 | -112,703 | -90,860 | -126,266 | -101,213 | -75,104 | -96,371 | -48,010 | -46,717 | -83,266 | -83,114 | -50,816 | -25,091 | -32,019 | -12,135 |
Reported Currency: USD | TTM | 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 | 2003-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 452,733 | 437,672 | 242,023 | 164,375 | 108,839 | 105,268 | 65,203 | 52,720 | 35,172 | 35,495 | 22,898 | 15,756 | 13,301 | 29,563 | 19,674 | 24,226 | 9,291 | -2,863 | 5,107 | -4,451 | -3,036 |
Depreciation & Amortization | 38,379 | 37,114 | 28,699 | 19,186 | 14,867 | 12,311 | 16,101 | 14,674 | 13,783 | 13,130 | 12,160 | 9,332 | 8,732 | 8,016 | 6,573 | 5,725 | 4,184 | 14,248 | 7,103 | 13,455 | 4,074 |
Deferred Income Tax | -12,821 | -13,220 | -2,772 | -1,627 | -577 | -843 | -15,238 | -5 | 42 | 17 | -81 | -8 | 1,555 | -56 | -84 | 710 | 2,048 | 1,921 | -1,639 | -1,464 | 0 |
Stock Based Compensation | 153,267 | 160,992 | 123,479 | 85,551 | 78,699 | 60,607 | 52,617 | 44,989 | 41,563 | 33,454 | 20,701 | 18,652 | 13,126 | 16,810 | 14,611 | 13,158 | 11,228 | 11,524 | 5,434 | 12,349,673 | 0 |
Change in Working Capital | -283,358 | -386,956 | -71,640 | 3,003 | 17,811 | -37,522 | 15,696 | -2,946 | -12,646 | -8,049 | 4,534 | -21,255 | 6,589 | -8,621 | -11,122 | -5,579 | -3,452 | -2,136 | 5,278 | -4,487 | -3,991 |
Accounts Receivable | -43,649 | -77,903 | -37,976 | -14,123 | 2,512 | -18,079 | -3,785 | -3,421 | -5,201 | -1,870 | -4,347 | -4,286 | 3,250 | -2,826 | -6,406 | -876 | 917 | 381 | -5,551 | 570,444 | 0 |
Inventory | -67,792 | -188,073 | -102,323 | -29,503 | 8,865 | -37,060 | -27,795 | -8,323 | -22,210 | -1,142 | -7,606 | -12,004 | 5,699 | -6,184 | -737 | -1,356 | -10,747 | -572 | -766 | -3,800 | -332 |
Accounts Payable | -4,725 | -11,240 | 32,926 | 10,410 | 3,048 | 871 | 3,077 | 5,483 | 147 | 1,632 | 1,440 | 754 | -957 | 1,155 | 2,699 | -1,382 | 208 | -687 | 3,149 | 1,603,671 | 0 |
Other Working Capital | -167,192 | -109,740 | 35,733 | 36,219 | 3,386 | 16,746 | 44,199 | 3,315 | 14,618 | -6,669 | 15,047 | -5,719 | -1,403 | -766 | -6,678 | -1,965 | 6,170 | -1,258 | 8,446 | -2,174,802 | -3,659 |
Other Non-Cash Items | -5,190 | 11,072 | 221 | -2,685 | -3,336 | 1,630 | -558 | -1,646 | -8,178 | 86 | 474 | 2,435 | 382 | 2,782 | 2,112 | 1,350 | 1,045 | -10,875 | -4,072 | -12,349,612 | 0 |
Net Cash Provided by Operating Activities | 343,010 | 246,674 | 320,010 | 267,803 | 216,303 | 141,451 | 133,821 | 107,786 | 69,736 | 74,133 | 60,686 | 24,912 | 43,685 | 48,494 | 31,764 | 39,590 | 24,344 | 11,819 | 17,211 | 3,114 | -2,953 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -36,803 | -58,843 | -95,238 | -55,639 | -96,787 | -22,526 | -65,773 | -37,112 | -16,024 | -9,511 | -15,764 | -21,059 | -21,022 | -22,779 | -10,264 | -5,233 | -6,653 | -7,474 | -1,878 | -3,219 | -1,634 |
Acquisitions Net | 0 | 0 | -768 | 29 | 9,268 | 0 | 3 | 0 | 340 | -11,590 | 88 | 13 | 19 | 0 | -310 | 0 | 58 | 1 | 0 | 0 | 0 |
Purchases of Investments | -258,864 | -65,785 | -394,886 | -338,263 | -212,562 | -99,199 | -140,531 | -236,912 | -223,018 | -136,872 | -125,756 | -143,094 | -78,250 | -208,621 | -159,917 | -64,658 | -58,776 | -87,294 | -194,059 | -17,000 | -3,504 |
Sales/Maturities of Investments | 294,823 | 128,610 | 113,755 | 357,392 | 136,051 | 111,131 | 77,502 | 223,344 | 189,549 | 153,941 | 87,725 | 137,283 | 135,494 | 197,668 | 80,686 | 31,710 | 58,774 | 98,434 | 172,245 | 1,500 | 2,491 |
Other Investing Activities | -18,072 | -16,492 | -1,749 | -2,696 | -3,082 | -4,146 | -5,261 | -5,046 | -8,044 | -5,335 | -617 | 20 | -19 | -19 | 7,677 | 8,566 | -7,350 | 2,938 | -2,897 | 34 | 0 |
Net Cash Used for Investing Activities | -18,916 | -12,510 | -378,886 | -39,177 | -167,112 | -14,740 | -134,060 | -55,726 | -57,197 | -9,367 | -54,324 | -26,837 | 36,222 | -33,751 | -82,128 | -29,615 | -13,947 | 6,605 | -26,589 | -18,684 | -2,648 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | 0 | -21,992 | -22,586 | -19,927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 6,468 | 5,358 | 17,322 | 18,767 | 16,650 | 10,578 | 0 | 0 | 0 | 0 | 37,877 | 13,390 | 6,470 | 16,224 | 12,975 | 14,493 | 17,294 | 5,331 | 2,722 | 35,719 | 482 |
Common Stock Repurchased | 6,828 | 5,877 | 4,670 | 3,819 | 3,277 | 0 | 0 | 0 | -32,286 | -41,198 | -20,615 | 0 | -38,472 | -31,527 | 0 | -25,043 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -158,534 | -137,965 | -109,364 | -88,786 | -67,294 | -47,475 | -33,926 | -33,099 | -29,965 | -11,658 | 0 | -35,664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -5,384 | -2,055 | 19,158 | 17,229 | 19,244 | 2,338 | 2,601 | 4,972 | 15,599 | 13,629 | 1,588 | 2,721 | 27 | 1,256 | 643 | 765 | 4,465 | 1,999 | -8 | 0 | 23 |
Net Cash Used Provided by Financing Activities | -150,622 | -128,785 | -90,206 | -71,557 | -48,050 | -34,559 | -31,325 | -28,127 | -46,652 | -39,227 | 18,850 | -19,553 | -31,975 | -14,047 | 13,618 | -9,785 | 21,759 | 7,330 | 2,714 | 35,719 | 505 |
Effect of Forex Changes on Cash | -9,373 | -6,039 | 3,400 | 4,926 | -883 | -2,208 | 1,620 | -2,090 | -1,293 | -486 | 897 | 211 | 429 | 597 | 197 | -38 | 142 | -29 | -264 | 235 | 8 |
Net Change in Cash | 164,099 | 99,340 | -145,682 | 161,995 | 258 | 89,944 | -29,944 | 21,843 | -35,406 | 25,053 | 26,109 | -21,267 | 48,361 | 1,293 | -36,549 | 152 | 32,298 | 25,725 | -6,928 | 20,383 | -5,088 |
Cash at End of Period | 1,601,233 | 288,729 | 189,389 | 335,071 | 173,076 | 172,818 | 82,759 | 112,703 | 90,860 | 126,266 | 101,213 | 75,104 | 96,371 | 48,010 | 46,717 | 83,266 | 83,114 | 50,816 | 25,091 | 32,019 | 12,135 |
Cash at Start of Period | 1,437,134 | 189,389 | 335,071 | 173,076 | 172,818 | 82,874 | 112,703 | 90,860 | 126,266 | 101,213 | 75,104 | 96,371 | 48,010 | 46,717 | 83,266 | 83,114 | 50,816 | 25,091 | 32,019 | 11,635 | 17,223 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 343,010 | 246,674 | 320,010 | 267,803 | 216,303 | 141,451 | 133,821 | 107,786 | 69,736 | 74,133 | 60,686 | 24,912 | 43,685 | 48,494 | 31,764 | 39,590 | 24,344 | 11,819 | 17,211 | 3,114 | -2,953 |
Capital Expenditure | -36,803 | -58,843 | -95,238 | -55,639 | -96,787 | -22,526 | -65,773 | -37,112 | -16,024 | -9,511 | -15,764 | -21,059 | -21,022 | -22,779 | -10,264 | -5,233 | -6,653 | -7,474 | -1,878 | -3,219 | -1,634 |
Free Cash Flow | 306,207 | 187,831 | 224,772 | 212,164 | 119,516 | 118,925 | 68,048 | 70,674 | 53,712 | 64,622 | 44,922 | 3,853 | 22,663 | 25,715 | 21,500 | 34,357 | 17,691 | 4,345 | 15,333 | -105 | -4,587 |