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 | 3,762,226 | 3,788,309 | 3,919,709 | 3,717,930 | 3,085,177 | 3,008,652 | 2,935,586 | 2,725,053 | 2,508,257 | 2,395,447 | 2,485,983 | 2,378,972 | 2,341,528 | 2,309,328 | 1,968,178 | 1,728,853 | 1,973,344 | 1,793,748 | 1,594,912 | 1,482,472 | 1,404,454 |
Revenue Growth | - | -3.35% | 5.43% | 20.51% | 2.54% | 2.49% | 7.73% | 8.64% | 4.71% | -3.64% | 4.50% | 1.60% | 1.39% | 17.33% | 13.84% | -12.39% | 10.01% | 12.47% | 7.58% | 5.56% | |
Cost of Revenue | 1,560,726 | 1,547,023 | 1,611,667 | 1,546,377 | 1,284,146 | 1,267,441 | 1,251,208 | 1,151,740 | 1,072,670 | 1,043,454 | 1,127,233 | 1,096,946 | 1,100,473 | 1,091,054 | 930,982 | 839,516 | 980,263 | 897,567 | 804,480 | 752,153 | 722,047 |
Gross Profit | 2,201,500 | 2,241,286 | 2,308,042 | 2,171,553 | 1,801,031 | 1,741,211 | 1,684,378 | 1,573,313 | 1,435,587 | 1,351,993 | 1,358,750 | 1,282,026 | 1,241,055 | 1,218,274 | 1,037,196 | 889,337 | 993,081 | 896,181 | 790,432 | 730,319 | 682,407 |
Gross Profit Margin | 58.51% | 59.16% | 58.88% | 58.41% | 58.38% | 57.87% | 57.38% | 57.74% | 57.23% | 56.44% | 54.66% | 53.89% | 53.00% | 52.75% | 52.70% | 51.44% | 50.32% | 49.96% | 49.56% | 49.26% | 48.59% |
Research and Development | 185,738 | 185,284 | 177,122 | 169,766 | 140,102 | 143,950 | 141,071 | 129,265 | 119,968 | 119,076 | 123,297 | 116,346 | 112,530 | 116,139 | 97,028 | 89,685 | 102,282 | 92,378 | 82,802 | 81,893 | 83,217 |
General and Administrative Expenses | 922,390 | 904,106 | 938,461 | 943,976 | 820,221 | 819,183 | 812,802 | 787,464 | 732,622 | 700,810 | 728,582 | 692,788 | 684,026 | 703,632 | 588,726 | 505,177 | 579,806 | 529,126 | 481,709 | 441,702 | 419,780 |
Total Operating Expenses | 1,108,128 | 1,089,390 | 1,181,822 | 1,176,817 | 1,016,988 | 1,012,823 | 1,001,397 | 959,400 | 888,642 | 850,837 | 881,064 | 833,673 | 817,913 | 837,579 | 704,760 | 606,706 | 692,641 | 633,186 | 576,014 | 535,031 | 515,253 |
Operating Income or Loss | 1,129,778 | 1,151,896 | 1,135,540 | 997,842 | 797,875 | 734,565 | 682,981 | 613,913 | 546,945 | 501,156 | 477,686 | 448,353 | 423,142 | 378,315 | 336,600 | 282,631 | 300,440 | 262,995 | 214,418 | 195,288 | 167,154 |
Operating Margin | 30.00% | 30.41% | 28.97% | 26.84% | 25.86% | 24.42% | 23.27% | 22.53% | 21.81% | 20.92% | 19.22% | 18.85% | 18.07% | 16.38% | 17.10% | 16.35% | 15.22% | 14.66% | 13.44% | 13.17% | 11.90% |
Interest Expense | 76,436 | 77,366 | 55,392 | 43,242 | 38,616 | 37,411 | 34,511 | 32,785 | 28,026 | 27,451 | 24,537 | 22,711 | 22,764 | 23,226 | 20,057 | 25,117 | 25,390 | 0 | 0 | 0 | 0 |
EBITDA | 1,167,070 | 1,172,258 | 1,243,455 | 1,099,882 | 885,955 | 811,977 | 770,521 | 684,815 | 599,980 | 554,913 | 529,224 | 481,643 | 457,143 | 418,900 | 371,120 | 290,676 | 348,961 | 300,466 | 251,990 | 252,925 | 206,120 |
Depreciation and Amortization | 122,981 | 121,164 | 113,023 | 108,057 | 98,709 | 88,681 | 84,691 | 76,129 | 68,795 | 64,038 | 62,802 | 59,304 | 54,778 | 49,497 | 44,528 | 41,478 | 39,540 | 38,346 | 37,572 | 37,413 | 38,924 |
Income Before Tax | 955,232 | 973,728 | 1,070,592 | 949,361 | 748,743 | 681,394 | 651,858 | 574,222 | 504,193 | 463,424 | 445,004 | 402,709 | 382,601 | 349,177 | 307,513 | 224,762 | 266,069 | 242,867 | 2,048,497 | 160,184 | 154,224 |
Income Tax Expense | 159,598 | 184,950 | 198,090 | 180,376 | 146,004 | 120,285 | 139,247 | 198,250 | 119,823 | 110,604 | 106,763 | 96,615 | 91,754 | 79,684 | 75,365 | 52,169 | 63,291 | 64,360 | 47,315 | 51,282 | 46,267 |
Net Income | 795,633 | 788,778 | 872,502 | 768,985 | 602,739 | 561,109 | 512,611 | 375,972 | 384,370 | 352,820 | 338,241 | 306,094 | 290,847 | 269,493 | 232,148 | 172,593 | 202,778 | 178,507 | 157,532 | 108,902 | 107,957 |
Net Income Margin | 21.13% | 20.82% | 22.26% | 20.68% | 19.54% | 18.65% | 17.46% | 13.80% | 15.32% | 14.73% | 13.61% | 12.87% | 12.42% | 11.67% | 11.80% | 9.98% | 10.28% | 9.95% | 9.88% | 7.35% | 7.69% |
EPS | 37.20 | 36.10 | 38.79 | 33.25 | 25.24 | 22.84 | 20.33 | 14.62 | 14.49 | 12.75 | 11.71 | 10.22 | 9.37 | 8.45 | 6.98 | 5.12 | 5.92 | 4.82 | 3.93 | 2.58 | 2.44 |
EPS Diluted | 37.07 | 35.90 | 38.41 | 32.78 | 24.91 | 22.47 | 19.88 | 14.24 | 14.22 | 12.48 | 11.44 | 9.96 | 9.14 | 8.21 | 6.80 | 5.03 | 5.79 | 4.70 | 3.86 | 2.52 | 2.37 |
Weighted Average Shares Out | - | 21,848 | 22,492 | 23,130 | 23,883 | 24,568 | 25,216 | 25,714 | 26,518 | 27,681 | 28,891 | 29,946 | 31,045 | 31,898 | 33,280 | 33,716 | 34,250 | 37,025 | 40,066 | 42,208 | 44,237 |
Weighted Average Shares Out Diluted | - | 21,972 | 22,718 | 23,458 | 24,199 | 24,974 | 25,781 | 26,394 | 27,024 | 28,270 | 29,571 | 30,728 | 31,824 | 32,839 | 34,140 | 34,291 | 35,049 | 37,953 | 40,786 | 43,285 | 45,484 |
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 | 71,574 | 69,807 | 95,966 | 98,564 | 94,254 | 207,785 | 178,110 | 148,687 | 158,674 | 98,887 | 85,263 | 111,874 | 101,702 | 235,601 | 447,577 | 85,031 | 78,073 | 81,222 | 151,269 | 324,578 | 67,176 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 71,574 | 69,807 | 95,966 | 98,564 | 94,254 | 207,785 | 178,110 | 148,687 | 158,674 | 98,887 | 85,263 | 111,874 | 101,702 | 235,601 | 447,577 | 85,031 | 78,073 | 81,222 | 151,269 | 324,578 | 67,176 |
Net Receivables | 637,202 | 663,893 | 709,321 | 647,335 | 593,809 | 566,256 | 535,528 | 528,615 | 454,988 | 411,420 | 435,648 | 466,703 | 437,390 | 425,147 | 368,936 | 312,998 | 348,614 | 354,596 | 306,879 | 271,915 | 271,097 |
Inventory | 375,813 | 385,865 | 441,694 | 414,543 | 297,611 | 274,285 | 268,821 | 255,390 | 222,047 | 214,383 | 204,531 | 210,414 | 198,939 | 241,421 | 217,104 | 168,042 | 170,613 | 173,725 | 148,372 | 150,201 | 156,539 |
Other Current Assets | 113,643 | 110,638 | 128,108 | 108,916 | 71,230 | 61,321 | 63,401 | 74,031 | 61,075 | 70,642 | 123,988 | 124,996 | 126,889 | 182,263 | 178,008 | 125,847 | 73,565 | 73,666 | 63,250 | 53,965 | 57,545 |
Total Current Assets | 1,198,232 | 1,230,203 | 1,375,089 | 1,269,358 | 1,056,904 | 1,109,647 | 1,045,860 | 1,006,723 | 896,784 | 862,815 | 849,430 | 913,987 | 864,920 | 1,018,863 | 1,144,895 | 646,107 | 670,865 | 683,209 | 669,770 | 800,659 | 552,357 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 790,447 | 803,374 | 778,600 | 799,365 | 798,868 | 748,657 | 717,526 | 668,271 | 563,707 | 517,229 | 511,462 | 514,438 | 469,421 | 410,007 | 364,472 | 316,334 | 285,008 | 249,605 | 229,138 | 218,519 | 242,709 |
Goodwill | 672,404 | 670,108 | 660,170 | 648,622 | 550,270 | 535,979 | 534,780 | 539,838 | 476,378 | 446,284 | 444,085 | 455,842 | 452,351 | 447,743 | 434,699 | 440,950 | 424,426 | 440,767 | 432,871 | 423,048 | 433,675 |
Intangible Assets | 262,519 | 285,429 | 306,054 | 307,450 | 196,785 | 206,242 | 217,308 | 226,718 | 167,055 | 115,252 | 112,784 | 114,418 | 117,564 | 121,410 | 104,372 | 105,284 | 96,295 | 100,020 | 102,750 | 528,209 | 560,181 |
Long Term Investments | 0 | 0 | 6,890 | -39,496 | -41,836 | -36,978 | -35,066 | -41,425 | -33,951 | 0 | -30,273 | -24,121 | -127,110 | -118,899 | -95,996 | -95,688 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 31,729 | 31,199 | 27,080 | 39,496 | 41,836 | 36,978 | 35,066 | 41,425 | 33,951 | 22,873 | 30,273 | 24,121 | 127,110 | 118,899 | 95,996 | 95,688 | 92,958 | 65,129 | 69,083 | 73,042 | 72,847 |
Other Non-Current Assets | 364,497 | 335,242 | 338,512 | 302,003 | 211,722 | 188,796 | 103,373 | 108,255 | 62,853 | 54,032 | 91,349 | 154,134 | 213,144 | 205,451 | 234,625 | 210,112 | 92,977 | 139,484 | 83,473 | 49,344 | 51,978 |
Total Non-Current Assets | 2,121,596 | 2,125,352 | 2,117,306 | 2,057,440 | 1,757,645 | 1,679,674 | 1,572,987 | 1,543,082 | 1,269,993 | 1,155,670 | 1,159,680 | 1,238,832 | 1,252,480 | 1,184,611 | 1,138,168 | 1,072,680 | 991,664 | 995,005 | 917,315 | 869,114 | 927,715 |
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 | 3,319,828 | 3,355,555 | 3,492,395 | 3,326,798 | 2,814,549 | 2,789,321 | 2,618,847 | 2,549,805 | 2,166,777 | 2,018,485 | 2,009,110 | 2,152,819 | 2,117,400 | 2,203,474 | 2,283,063 | 1,718,787 | 1,662,529 | 1,678,214 | 1,587,085 | 1,669,773 | 1,480,072 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 202,859 | 210,411 | 252,538 | 272,911 | 175,801 | 185,592 | 196,641 | 167,627 | 146,593 | 142,075 | 145,896 | 145,993 | 142,362 | 168,109 | 138,105 | 103,160 | 111,442 | 127,109 | 95,971 | 88,553 | 85,129 |
Short Term Debt | 185,824 | 220,735 | 135,325 | 131,770 | 79,533 | 83,452 | 49,670 | 19,677 | 18,974 | 14,488 | 116,164 | 17,067 | 41,600 | 28,300 | 10,902 | 89,968 | 12,492 | 11,570 | 9,962 | 6,345 | 6,913 |
Tax Payables | 221,057 | 219,984 | 191,096 | 134,769 | 89,017 | 69,043 | 73,777 | 72,210 | 47,990 | 63,241 | 59,297 | 61,502 | 64,000 | 55,139 | 49,577 | 38,686 | 44,507 | 42,438 | 49,607 | 59,015 | 59,556 |
Deferred Revenue | 210,650 | 202,022 | 192,759 | 192,648 | 149,106 | 122,489 | 105,381 | 107,166 | 100,330 | 88,829 | 82,219 | 83,083 | 71,435 | 99,584 | 86,746 | 63,292 | 51,665 | 52,703 | 41,553 | 34,803 | 26,176 |
Other Current Liabilities | 364,578 | 356,446 | 405,284 | 445,076 | 376,086 | 321,520 | 308,965 | 322,993 | 273,628 | 249,579 | 275,314 | 256,543 | 243,280 | 258,712 | 256,856 | 199,569 | 207,492 | 213,953 | 187,286 | 164,740 | 170,472 |
Total Current Liabilities | 1,184,968 | 1,181,082 | 1,147,731 | 1,146,538 | 840,327 | 754,512 | 734,434 | 689,673 | 587,515 | 595,127 | 678,890 | 564,188 | 562,677 | 609,844 | 542,186 | 494,675 | 427,598 | 447,773 | 384,379 | 353,456 | 348,246 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,891,661 | 1,975,550 | 1,995,368 | 1,669,124 | 1,354,004 | 1,296,287 | 985,021 | 960,170 | 875,056 | 575,138 | 335,790 | 395,960 | 347,131 | 476,715 | 670,301 | 203,590 | 441,588 | 385,072 | 345,705 | 443,795 | 196,290 |
Deferred Revenue | 0 | 0 | 0 | -62,230 | -34,448 | -45,267 | -48,818 | -51,230 | -64,306 | 0 | -56,727 | -64,449 | -139,487 | -125,833 | -124,523 | -119,791 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 107,742 | 108,679 | 111,360 | 62,230 | 34,448 | 45,267 | 48,818 | 51,230 | 64,306 | 71,365 | 56,727 | 64,449 | 139,487 | 125,833 | 124,523 | 119,791 | 111,048 | 101,500 | 82,613 | 78,360 | 81,927 |
Other Non-Current Liabilities | 289,810 | 240,182 | 213,143 | 277,485 | 303,095 | 272,475 | 260,511 | 301,452 | 204,957 | 245,528 | 218,108 | 193,170 | 253,263 | 209,945 | 174,469 | 189,593 | 179,048 | 162,583 | 143,526 | 135,160 | 132,723 |
Total Non-Current Liabilities | 2,289,213 | 2,324,411 | 2,319,871 | 2,008,839 | 1,691,547 | 1,614,029 | 1,294,350 | 1,312,852 | 1,144,319 | 842,901 | 610,625 | 653,579 | 727,504 | 812,493 | 969,293 | 512,974 | 731,684 | 649,155 | 571,844 | 657,315 | 410,940 |
Total Liabilities | 3,474,181 | 3,505,493 | 3,467,602 | 3,155,377 | 2,531,874 | 2,368,541 | 2,028,784 | 2,002,525 | 1,731,834 | 1,438,028 | 1,289,515 | 1,217,767 | 1,290,181 | 1,422,337 | 1,511,479 | 1,007,649 | 1,159,282 | 1,096,928 | 956,223 | 1,010,771 | 759,186 |
Common Stock | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 448 | 469 | 448 |
Retained Earnings | 8,121,425 | 7,510,756 | 6,726,866 | 5,859,272 | 5,095,596 | 4,499,288 | 3,941,916 | 3,433,282 | 3,065,708 | 2,692,317 | 2,357,334 | 2,037,420 | 1,749,451 | 1,476,550 | 1,223,130 | 1,009,995 | 848,489 | 652,236 | 493,691 | 417,075 | 293,093 |
Accumulated Other Comprehensive Income/Loss | -327,782 | -319,815 | -227,233 | -255,224 | -334,925 | -323,673 | -302,414 | -265,406 | -354,998 | -266,649 | -212,949 | -35,036 | -97,461 | -86,938 | 8,201 | -16,209 | -31,861 | 42,617 | -17,321 | -45,325 | 2,965 |
Total Stockholders Equity | -154,353 | -149,938 | 24,793 | 171,421 | 282,675 | 420,780 | 590,063 | 547,280 | 434,943 | 580,457 | 719,595 | 935,052 | 827,219 | 781,137 | 771,584 | 711,138 | 503,247 | 581,286 | 630,862 | 659,002 | 720,886 |
Total Investments | -31,729 | 0 | 6,890 | -39,496 | -41,836 | -36,978 | -35,066 | -41,425 | -33,951 | 0 | -30,273 | -24,121 | -127,110 | -118,899 | -95,996 | -95,688 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 2,077,485 | 2,080,839 | 2,014,534 | 1,681,942 | 1,334,491 | 1,291,218 | 1,034,691 | 979,847 | 894,030 | 591,472 | 451,954 | 413,027 | 388,731 | 505,015 | 681,203 | 293,558 | 454,080 | 396,642 | 355,667 | 450,140 | 203,203 |
Net Debt | 2,005,911 | 2,011,032 | 1,918,568 | 1,583,378 | 1,240,237 | 1,083,433 | 856,581 | 831,160 | 735,356 | 492,585 | 366,691 | 301,153 | 287,029 | 269,414 | 233,626 | 208,527 | 376,007 | 315,420 | 204,398 | 125,562 | 136,027 |
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 | 795,633 | 788,778 | 872,502 | 768,985 | 602,739 | 561,109 | 512,611 | 375,972 | 384,370 | 352,820 | 338,241 | 306,094 | 290,847 | 269,493 | 232,148 | 172,593 | 202,778 | 178,507 | 157,532 | 108,902 | 107,957 |
Depreciation & Amortization | 122,981 | 121,164 | 113,023 | 108,057 | 98,709 | 88,681 | 84,691 | 76,129 | 68,795 | 64,038 | 62,802 | 59,304 | 54,778 | 49,497 | 44,528 | 41,478 | 39,540 | 38,346 | 37,572 | 37,413 | 38,924 |
Deferred Income Tax | -13,979 | -13,373 | 26,517 | 563 | -12,784 | -4,630 | 5,899 | 69,237 | 1,878 | 7,258 | 13,033 | 8,816 | 5,420 | 5,018 | 4,058 | 3,766 | 4,137 | 22,234 | 7,365 | 0 | 0 |
Stock Based Compensation | 19,100 | 17,928 | 19,661 | 19,595 | 18,687 | 18,285 | 17,579 | 16,582 | 15,306 | 14,223 | 13,611 | 12,639 | 13,185 | 12,270 | 12,385 | 11,367 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 82,911 | 51,377 | -172,636 | 4,395 | 19,747 | -60,128 | -34,542 | -18,444 | -17,961 | 1,303 | -5,429 | -39,576 | -28,616 | -42,262 | -19,322 | 5,372 | -26,421 | -8,736 | -6,805 | -275 | 18,543 |
Accounts Receivable | 10,934 | 50,296 | -83,417 | -66,468 | -4,495 | -31,408 | -19,540 | -38,985 | -52,151 | 1,625 | 7,492 | -28,995 | -8,760 | -53,964 | -55,025 | 37,071 | 0 | 0 | 0 | 0 | 0 |
Inventory | 20,446 | 71,021 | -43,392 | -118,718 | -3,836 | -4,603 | -21,195 | -13,680 | -12,431 | -18,785 | -9,302 | -8,484 | 46,831 | -20,281 | -40,417 | 7,817 | -398 | -13,522 | 11,379 | -5,171 | 4,449 |
Accounts Payable | 22,201 | -40,554 | -13,826 | 93,973 | -17,803 | -12,221 | 33,671 | 11,885 | 9,633 | 1,698 | 6,298 | 295 | -27,881 | 27,551 | 31,696 | -9,416 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 29,330 | -29,386 | -32,001 | 95,608 | 45,881 | -11,896 | -27,478 | 22,336 | 36,988 | 16,765 | -9,917 | -2,392 | -38,806 | 4,432 | 44,424 | -30,100 | -26,023 | 4,786 | -18,184 | 4,896 | 14,094 |
Other Non-Cash Items | 139,999 | 0 | 386,342 | 7,230 | -2,399 | 133 | -21,233 | -3,151 | -9,310 | -12,774 | -3,346 | -1,349 | -7,910 | -13,136 | -5,518 | -1,971 | 7,089 | -1,431 | -3,097 | 31,019 | 569 |
Net Cash Provided by Operating Activities | 983,664 | 965,874 | 859,067 | 908,825 | 724,699 | 603,450 | 565,005 | 516,325 | 443,078 | 426,868 | 418,912 | 345,928 | 327,704 | 280,880 | 268,279 | 232,605 | 223,764 | 228,217 | 191,566 | 177,059 | 165,993 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -95,038 | -105,323 | -121,241 | -107,580 | -92,494 | -97,341 | -142,726 | -127,426 | -123,957 | -82,506 | -89,388 | -82,349 | -95,588 | -98,500 | -73,943 | -60,041 | -61,008 | -47,545 | -34,329 | -32,498 | -27,882 |
Acquisitions Net | -7,003 | -5,811 | -37,951 | -220,862 | -6,242 | -2,004 | -5,527 | -108,445 | -111,381 | -13,779 | -5,784 | -2,661 | -2,098 | -35,373 | -13,064 | -14,620 | -999 | -106 | -790 | -4,087 | -2,287 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -1,870 | -20,560 | 19,797 | 14,334 | -1,624 | 262 | 9,309 | 18,527 | 3,882 | -4,466 | 728 | 211 | 426 | 1,582 | 9,992 | 2,081 | 13,307 | 6,263 | 4,181 | 1,423 | 1,819 |
Net Cash Used for Investing Activities | -103,911 | -131,694 | -139,395 | -314,108 | -100,360 | -99,083 | -138,944 | -217,344 | -231,456 | -100,751 | -94,444 | -84,799 | -97,260 | -132,291 | -77,015 | -72,580 | -48,700 | -41,388 | -30,938 | -35,162 | -28,350 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -88,184 | 29,774 | 359,858 | 391,973 | 5,171 | 258,297 | 64,291 | 59,023 | 311,596 | 147,387 | 42,965 | 25,014 | -117,684 | -178,095 | 385,039 | -161,376 | 47,036 | 30,099 | -114,613 | 253,323 | -40,604 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,228 | 21,217 | 30,453 | 27,007 | 25,567 |
Common Stock Repurchased | -813,499 | -900,000 | -1,099,998 | -999,998 | -774,998 | -774,999 | -474,999 | -399,997 | -499,992 | -494,966 | -414,000 | -294,976 | -278,672 | -204,578 | -239,998 | -5,988 | -229,671 | -324,870 | -264,640 | -161,832 | -102,397 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 20,426 | 10,641 | 24,101 | 17,476 | 25,919 | 39,334 | 22,686 | 21,444 | 42,471 | 40,547 | 22,804 | 18,846 | 29,959 | 22,204 | 22,882 | 9,921 | 3,488 | 9,573 | 11,336 | -760 | 0 |
Net Cash Used Provided by Financing Activities | -881,257 | -859,585 | -716,039 | -590,549 | -743,908 | -477,368 | -388,022 | -319,530 | -145,925 | -307,032 | -348,108 | -251,116 | -366,397 | -360,469 | 167,923 | -157,443 | -179,147 | -263,981 | -337,464 | 117,738 | -117,434 |
Effect of Forex Changes on Cash | 3,403 | -754 | -6,231 | 142 | 6,038 | 2,676 | -8,616 | 10,562 | -5,910 | -5,461 | -2,971 | 159 | 2,054 | -96 | 3,359 | 4,376 | 934 | 7,105 | 3,527 | -2,233 | 1,851 |
Net Change in Cash | 1,899 | -26,159 | -2,598 | 4,310 | -113,531 | 29,675 | 29,423 | -9,987 | 59,787 | 13,624 | -26,611 | 10,172 | -133,899 | -211,976 | 362,546 | 6,958 | -3,149 | -70,047 | -173,309 | 257,402 | 22,060 |
Cash at End of Period | 282,382 | 69,807 | 95,966 | 98,564 | 94,254 | 207,785 | 178,110 | 148,687 | 158,674 | 98,887 | 85,263 | 111,874 | 101,702 | 235,601 | 447,577 | 85,031 | 78,073 | 81,222 | 151,269 | 324,578 | 67,176 |
Cash at Start of Period | 280,483 | 95,966 | 98,564 | 94,254 | 207,785 | 178,110 | 148,687 | 158,674 | 98,887 | 85,263 | 111,874 | 101,702 | 235,601 | 447,577 | 85,031 | 78,073 | 81,222 | 151,269 | 324,578 | 67,176 | 45,116 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 983,664 | 965,874 | 859,067 | 908,825 | 724,699 | 603,450 | 565,005 | 516,325 | 443,078 | 426,868 | 418,912 | 345,928 | 327,704 | 280,880 | 268,279 | 232,605 | 223,764 | 228,217 | 191,566 | 177,059 | 165,993 |
Capital Expenditure | -95,038 | -105,323 | -121,241 | -107,580 | -92,494 | -97,341 | -142,726 | -127,426 | -123,957 | -82,506 | -89,388 | -82,349 | -95,588 | -98,500 | -73,943 | -60,041 | -61,008 | -47,545 | -34,329 | -32,498 | -27,882 |
Free Cash Flow | 888,626 | 860,551 | 737,826 | 801,245 | 632,205 | 506,109 | 422,279 | 388,899 | 319,121 | 344,362 | 329,524 | 263,579 | 232,116 | 182,380 | 194,336 | 172,564 | 162,756 | 180,672 | 157,237 | 144,561 | 138,111 |