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 | 2023-10-31 | 2022-10-31 | 2021-10-31 | 2020-10-31 | 2019-10-31 | 2018-10-31 | 2017-10-31 | 2016-10-31 | 2015-10-31 | 2014-10-31 | 2013-10-31 | 2012-10-31 | 2011-10-31 | 2010-10-31 | 2009-10-31 | 2008-10-31 | 2007-10-31 | 2006-10-31 | 2005-10-30 | 2004-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2,664,752 | 2,628,632 | 2,590,278 | 2,362,209 | 2,121,100 | 2,194,226 | 2,254,668 | 2,066,982 | 1,808,994 | 1,688,666 | 1,704,021 | 1,542,921 | 1,409,578 | 1,233,159 | 1,041,551 | 819,165 | 1,124,829 | 993,649 | 892,221 | 839,162 | 793,544 |
Revenue Growth | - | 1.48% | 9.65% | 11.37% | -3.33% | -2.68% | 9.08% | 14.26% | 7.13% | -0.90% | 10.44% | 9.46% | 14.31% | 18.40% | 27.15% | -27.17% | 13.20% | 11.37% | 6.32% | 5.75% | |
Cost of Revenue | 1,197,354 | 1,203,227 | 1,163,742 | 1,038,129 | 990,632 | 1,002,123 | 1,018,703 | 927,981 | 815,495 | 774,702 | 758,923 | 676,777 | 586,289 | 484,727 | 419,937 | 350,239 | 494,394 | 439,804 | 379,800 | 371,298 | 354,313 |
Gross Profit | 1,467,398 | 1,425,405 | 1,426,536 | 1,324,080 | 1,130,468 | 1,192,103 | 1,235,965 | 1,139,001 | 993,499 | 913,964 | 945,098 | 866,144 | 823,289 | 748,432 | 621,614 | 468,926 | 630,435 | 553,845 | 512,421 | 467,864 | 439,231 |
Gross Profit Margin | 55.11% | 54.23% | 55.07% | 56.05% | 53.30% | 54.33% | 54.82% | 55.10% | 54.92% | 54.12% | 55.46% | 56.14% | 58.41% | 60.69% | 59.68% | 57.24% | 56.05% | 55.74% | 57.43% | 55.75% | 55.35% |
Research and Development | 71,400 | 71,400 | 63,031 | 59,422 | 63,591 | 60,018 | 58,806 | 52,462 | 46,247 | 46,689 | 47,536 | 47,973 | 36,535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 786,225 | 752,644 | 724,176 | 708,953 | 693,552 | 708,990 | 741,408 | 681,299 | 605,068 | 596,234 | 577,993 | 542,295 | 487,809 | 432,889 | 386,781 | 353,690 | 434,476 | 401,294 | 362,179 | 345,322 | 328,633 |
Total Operating Expenses | 786,225 | 752,644 | 724,176 | 708,953 | 693,552 | 708,990 | 741,408 | 681,299 | 605,068 | 596,234 | 577,993 | 542,295 | 487,809 | 432,889 | 386,781 | 353,690 | 434,476 | 401,294 | 362,179 | 346,197 | 328,633 |
Operating Income or Loss | 680,148 | 672,761 | 702,360 | 615,127 | 349,545 | 483,113 | 447,749 | 423,349 | 388,431 | 300,742 | 367,105 | 323,849 | 335,480 | 315,543 | 234,833 | 83,826 | 190,338 | 152,142 | 147,615 | 121,667 | 110,598 |
Operating Margin | 25.52% | 25.59% | 27.12% | 26.04% | 16.48% | 22.02% | 19.86% | 20.48% | 21.47% | 17.81% | 21.54% | 20.99% | 23.80% | 25.59% | 22.55% | 10.23% | 16.92% | 15.31% | 16.54% | 14.50% | 13.94% |
Interest Expense | 86,275 | 56,825 | 20,387 | 23,341 | 30,479 | 45,301 | 48,192 | 35,477 | 20,594 | 17,546 | 14,454 | 14,420 | 10,690 | 4,500 | 5,444 | 7,279 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 814,045 | 784,062 | 769,589 | 701,400 | 532,641 | 586,649 | 496,711 | 455,768 | 389,088 | 318,408 | 366,967 | 325,543 | 336,943 | 315,543 | 234,833 | 115,236 | 228,903 | 177,276 | 177,210 | 146,655 | 140,162 |
Depreciation and Amortization | 130,907 | 111,898 | 99,923 | 103,883 | 113,302 | 110,244 | 108,407 | 90,854 | 70,304 | 65,194 | -138 | 1,694 | 1,463 | 28,776 | 28,888 | 31,410 | 38,565 | 25,134 | 29,595 | 24,988 | 29,564 |
Income Before Tax | 597,989 | 615,339 | 649,279 | 574,176 | 301,489 | 431,104 | 448,519 | 420,291 | 368,494 | 300,862 | 352,513 | 311,123 | 326,253 | 314,561 | 231,319 | -127,191 | 179,788 | 135,722 | 136,434 | 111,276 | 93,828 |
Income Tax Expense | 125,095 | 127,846 | 136,176 | 119,808 | 51,950 | 94,013 | 71,144 | 124,489 | 96,651 | 89,751 | 105,740 | 89,306 | 101,424 | 92,197 | 63,271 | 32,864 | 62,284 | 45,030 | 38,767 | 32,938 | 30,494 |
Net Income | 472,894 | 487,493 | 513,103 | 454,368 | 249,539 | 337,091 | 377,375 | 295,802 | 271,843 | 211,111 | 246,773 | 221,817 | 224,829 | 222,364 | 168,048 | -160,055 | 117,504 | 90,692 | 90,598 | 78,338 | 63,334 |
Net Income Margin | 17.74% | 18.55% | 19.81% | 19.23% | 11.76% | 15.36% | 16.74% | 14.31% | 15.03% | 12.50% | 14.48% | 14.38% | 15.95% | 18.03% | 16.13% | -19.54% | 10.45% | 9.13% | 10.15% | 9.34% | 7.98% |
EPS | 8.28 | 8.54 | 8.90 | 7.82 | 4.32 | 5.87 | 6.51 | 5.14 | 4.76 | 3.48 | 3.88 | 3.45 | 3.49 | 3.29 | 2.49 | -2.38 | 1.74 | 1.35 | 1.36 | 1.10 | 0.89 |
EPS Diluted | 8.21 | 8.46 | 8.81 | 7.74 | 4.27 | 5.79 | 6.40 | 5.08 | 4.73 | 3.45 | 3.84 | 3.42 | 3.45 | 3.25 | 2.46 | -2.38 | 1.72 | 1.33 | 1.33 | 1.07 | 0.87 |
Weighted Average Shares Out | - | 57,090 | 57,629 | 58,091 | 57,757 | 57,462 | 57,970 | 57,533 | 57,060 | 60,652 | 63,656 | 64,214 | 64,407 | 66,524 | 67,610 | 67,130 | 67,492 | 67,094 | 66,730 | 71,436 | 70,978 |
Weighted Average Shares Out Diluted | - | 57,631 | 58,249 | 58,734 | 58,473 | 58,202 | 58,931 | 58,204 | 57,530 | 61,151 | 64,281 | 64,908 | 65,103 | 67,169 | 68,442 | 67,130 | 68,614 | 68,364 | 68,360 | 73,054 | 73,092 |
Reported Currency: USD | Q3 | 2023-10-31 | 2022-10-31 | 2021-10-31 | 2020-10-31 | 2019-10-31 | 2018-10-31 | 2017-10-31 | 2016-10-31 | 2015-10-31 | 2014-10-31 | 2013-10-31 | 2012-10-31 | 2011-10-31 | 2010-10-31 | 2009-10-31 | 2008-10-31 | 2007-10-31 | 2006-10-31 | 2005-10-30 | 2004-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 165,324 | 115,679 | 163,457 | 299,972 | 208,293 | 151,164 | 95,678 | 90,383 | 67,239 | 50,268 | 42,314 | 42,375 | 41,518 | 37,408 | 42,329 | 18,781 | 11,755 | 31,136 | 48,859 | 11,269 | 60,251 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279 | 0 | 7,840 | 43 | 5 | 9 | 9 | 215 | 328 |
Cash + Short Term Investments | 165,324 | 115,679 | 163,457 | 299,972 | 208,293 | 151,164 | 95,678 | 90,383 | 67,239 | 50,268 | 42,314 | 42,375 | 41,518 | 37,408 | 50,169 | 18,824 | 11,760 | 31,145 | 48,868 | 11,484 | 60,579 |
Net Receivables | 538,541 | 590,886 | 537,313 | 489,389 | 471,873 | 530,765 | 491,423 | 505,087 | 428,560 | 389,550 | 365,844 | 308,707 | 324,563 | 254,310 | 243,790 | 191,201 | 224,813 | 229,993 | 190,459 | 181,660 | 173,852 |
Inventory | 438,167 | 454,775 | 383,398 | 327,195 | 277,033 | 283,399 | 264,477 | 264,266 | 220,361 | 225,672 | 210,871 | 198,401 | 169,585 | 141,912 | 117,721 | 97,636 | 118,034 | 119,650 | 83,688 | 81,868 | 85,330 |
Other Current Assets | 82,106 | 67,970 | 48,803 | 48,282 | 43,798 | 45,867 | 32,524 | 28,636 | 29,415 | 46,101 | 53,654 | 51,087 | 50,957 | 80,735 | 89,520 | 57,834 | 29,706 | 29,136 | 24,289 | 36,704 | 43,350 |
Total Current Assets | 1,224,138 | 1,229,310 | 1,132,971 | 1,164,838 | 1,020,612 | 1,011,195 | 884,102 | 888,372 | 745,575 | 711,591 | 672,683 | 600,570 | 586,623 | 476,957 | 451,031 | 346,671 | 384,313 | 409,924 | 347,304 | 311,716 | 363,111 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 498,046 | 392,846 | 353,442 | 355,565 | 358,618 | 398,895 | 386,666 | 346,411 | 273,129 | 249,940 | 224,439 | 200,979 | 174,931 | 130,883 | 116,395 | 118,291 | 133,843 | 132,917 | 105,415 | 110,531 | 111,607 |
Goodwill | 2,785,773 | 2,784,201 | 1,804,693 | 1,713,148 | 1,713,354 | 1,614,739 | 1,608,018 | 1,589,210 | 1,107,137 | 1,082,375 | 1,052,537 | 939,211 | 812,817 | 547,826 | 347,326 | 341,762 | 571,933 | 571,976 | 331,915 | 331,356 | 0 |
Intangible Assets | 628,764 | 353,500 | 329,402 | 357,367 | 407,586 | 445,575 | 499,741 | 547,180 | 260,302 | 277,426 | 291,310 | 269,073 | 227,891 | 120,699 | 42,927 | 42,144 | 53,874 | 66,766 | 8,806 | 346,813 | 348,990 |
Long Term Investments | 255 | -103,157 | -10,447 | -11,381 | -9,831 | -2,071,575 | -2,117,539 | -2,147,410 | -1,378,120 | -1,365,506 | -1,350,406 | -29,354 | -29,929 | -35,693 | -33,576 | -402,025 | -22,455 | 0 | 0 | 0 | 0 |
Tax Assets | 20,408 | 103,157 | 10,447 | 11,381 | 9,831 | 11,261 | 9,780 | 11,020 | 10,681 | 5,705 | 6,559 | 29,354 | 29,929 | 35,693 | 33,576 | 18,119 | 22,455 | 861 | 9,961 | 1,282 | 0 |
Other Non-Current Assets | 46,986 | 845,413 | 529,269 | 557,410 | 582,072 | 2,106,357 | 2,150,244 | 2,179,756 | 1,403,661 | 1,398,913 | 1,383,008 | 32,456 | 27,253 | 28,085 | 28,675 | 425,712 | 22,706 | 29,396 | 19,489 | 18,184 | 15,679 |
Total Non-Current Assets | 3,980,232 | 4,022,460 | 2,687,404 | 2,626,123 | 2,654,044 | 2,505,252 | 2,536,910 | 2,526,167 | 1,676,790 | 1,648,853 | 1,607,447 | 1,441,719 | 1,242,892 | 827,493 | 535,323 | 544,003 | 782,356 | 801,916 | 475,586 | 476,810 | 476,276 |
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 | 5,204,370 | 5,251,770 | 3,820,375 | 3,790,961 | 3,674,656 | 3,516,447 | 3,421,012 | 3,414,539 | 2,422,365 | 2,360,444 | 2,280,130 | 2,042,289 | 1,829,515 | 1,304,450 | 986,354 | 890,674 | 1,166,669 | 1,211,840 | 822,890 | 788,526 | 839,387 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 98,305 | 18,915 | 99,276 | 91,689 | 70,949 | 85,139 | 83,590 | 86,016 | 75,130 | 68,229 | 68,500 | 62,123 | 62,869 | 46,381 | 40,262 | 33,368 | 42,916 | 51,939 | 38,680 | 49,609 | 58,740 |
Short Term Debt | 118,742 | 115,662 | 392,537 | 34,188 | 38,043 | 168,738 | 28,734 | 326,587 | 40,234 | 23,950 | 116,932 | 14,436 | 105,669 | 5,697 | 16,420 | 5,577 | 220,945 | 329,404 | 74,837 | 76,548 | 27,591 |
Tax Payables | 34,085 | 60,253 | 37,202 | 29,731 | 21,187 | 24,207 | 27,379 | 29,973 | 28,717 | 34,820 | 22,953 | 20,092 | 38,120 | 15,283 | 24,336 | 12,347 | 6,141 | 15,012 | 10,951 | 10,290 | 0 |
Deferred Revenue | 62,339 | -18,915 | 92,584 | 77,868 | 42,323 | 41,131 | 38,997 | 34,654 | 26,175 | 22,884 | 25,578 | 28,341 | 20,894 | 9,375 | 124,233 | 108,670 | 96,473 | 102,995 | 106,842 | 102,777 | 91,244 |
Other Current Liabilities | 238,881 | 466,427 | 249,806 | 241,649 | 211,774 | 182,618 | 198,959 | 200,489 | 190,004 | 175,713 | 159,858 | 130,571 | 154,252 | 120,708 | 10,999 | 8,807 | 13,662 | 25,576 | 20,966 | 21,140 | 18,174 |
Total Current Liabilities | 518,267 | 582,089 | 834,203 | 445,394 | 363,089 | 477,626 | 350,280 | 647,746 | 331,543 | 290,776 | 370,868 | 235,471 | 343,684 | 182,161 | 191,914 | 156,422 | 373,996 | 509,914 | 241,325 | 250,074 | 195,749 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,398,156 | 1,621,394 | 345,320 | 781,709 | 1,067,952 | 1,075,404 | 1,285,357 | 1,256,397 | 944,553 | 1,092,643 | 682,868 | 638,158 | 528,041 | 313,459 | 96,000 | 152,260 | 74,648 | 29,878 | 52,201 | 106,351 | 152,479 |
Deferred Revenue | -205,309 | -210,637 | -110,781 | -88,467 | -66,995 | -83,564 | -100,704 | -134,090 | -61,836 | -89,770 | -87,092 | -79,977 | -26,159 | -17,415 | -9,745 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 205,309 | 210,637 | 110,781 | 88,467 | 66,995 | 83,564 | 100,704 | 134,090 | 61,836 | 89,770 | 87,092 | 79,977 | 26,159 | 17,415 | 9,745 | 0 | 2,250 | 0 | 0 | 0 | 666 |
Other Non-Current Liabilities | 434,190 | 450,227 | 346,477 | 404,728 | 484,624 | 382,372 | 334,634 | 354,903 | 294,666 | 317,009 | 321,597 | 280,797 | 288,020 | 237,507 | 193,368 | 212,016 | 141,663 | 140,931 | 98,836 | 101,189 | 87,160 |
Total Non-Current Liabilities | 1,832,346 | 2,071,621 | 691,797 | 1,186,437 | 1,552,576 | 1,457,776 | 1,619,991 | 1,611,300 | 1,239,219 | 1,409,652 | 1,004,465 | 918,955 | 816,061 | 550,966 | 289,368 | 364,276 | 218,561 | 170,809 | 151,037 | 207,540 | 240,305 |
Total Liabilities | 2,350,613 | 2,653,710 | 1,526,000 | 1,631,831 | 1,915,665 | 1,935,402 | 1,970,271 | 2,259,046 | 1,570,762 | 1,700,428 | 1,375,333 | 1,154,426 | 1,159,745 | 733,127 | 481,282 | 520,698 | 592,557 | 680,723 | 392,362 | 457,614 | 436,054 |
Common Stock | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 | 0 | 0 | 12,253 | 12,253 | 12,253 | 12,253 | 12,253 |
Retained Earnings | 4,217,680 | 3,989,353 | 3,652,216 | 3,265,027 | 2,908,738 | 2,747,650 | 2,488,375 | 2,164,597 | 1,932,635 | 1,717,228 | 1,560,966 | 1,362,584 | 1,181,245 | 990,221 | 797,695 | 656,086 | 840,888 | 748,229 | 681,018 | 613,580 | 558,620 |
Accumulated Other Comprehensive Income/Loss | -178,660 | -196,441 | -207,782 | -175,835 | -226,118 | -231,881 | -179,314 | -134,435 | -168,247 | -144,686 | -103,199 | -57,380 | -104,226 | -80,012 | -66,306 | -55,470 | -40,795 | 8,200 | -12,518 | -28,688 | -18,449 |
Total Stockholders Equity | 2,853,757 | 2,598,060 | 2,294,375 | 2,159,130 | 1,758,991 | 1,581,045 | 1,450,741 | 1,155,493 | 851,603 | 660,016 | 904,797 | 887,863 | 669,770 | 571,323 | 505,072 | 369,976 | 574,112 | 531,117 | 430,528 | 330,912 | 403,333 |
Total Investments | 255 | -103,157 | -10,447 | -11,381 | -9,831 | -2,071,575 | -2,117,539 | -2,147,410 | -1,378,120 | -1,365,506 | -1,350,406 | -29,354 | 279 | -35,693 | 7,840 | 43 | 5 | 9 | 9 | 215 | 328 |
Total Debt | 1,613,127 | 1,737,056 | 737,857 | 815,897 | 1,105,995 | 1,244,142 | 1,314,091 | 1,582,984 | 984,787 | 1,116,593 | 799,800 | 652,594 | 633,710 | 319,156 | 112,420 | 157,837 | 295,593 | 359,282 | 127,038 | 182,899 | 180,070 |
Net Debt | 1,447,803 | 1,621,377 | 574,400 | 515,925 | 897,702 | 1,092,978 | 1,218,413 | 1,492,601 | 917,548 | 1,066,325 | 757,486 | 610,219 | 592,192 | 281,748 | 70,091 | 139,056 | 283,838 | 328,146 | 78,179 | 171,630 | 119,819 |
Reported Currency: USD | TTM | 2023-10-31 | 2022-10-31 | 2021-10-31 | 2020-10-31 | 2019-10-31 | 2018-10-31 | 2017-10-31 | 2016-10-31 | 2015-10-31 | 2014-10-31 | 2013-10-31 | 2012-10-31 | 2011-10-31 | 2010-10-31 | 2009-10-31 | 2008-10-31 | 2007-10-31 | 2006-10-31 | 2005-10-30 | 2004-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 472,894 | 487,493 | 513,103 | 454,368 | 249,539 | 337,091 | 377,375 | 295,802 | 271,843 | 211,111 | 246,773 | 221,817 | 224,829 | 3,150 | 168,048 | -160,055 | 117,504 | 90,692 | 90,598 | 78,338 | 63,334 |
Depreciation & Amortization | 130,907 | 111,898 | 99,923 | 103,883 | 113,302 | 110,244 | 108,407 | 90,854 | 70,304 | 65,194 | 59,754 | 54,438 | 38,990 | 28,776 | 28,888 | 31,410 | 32,237 | 27,933 | 23,310 | 25,683 | 26,876 |
Deferred Income Tax | -19,016 | -16,116 | -10,732 | 4,071 | -13,956 | -1,018 | -33,949 | -7,551 | -7,073 | -1,561 | -2,896 | -409 | 5,036 | -6,208 | 26,830 | 4,055 | 7,355 | 417 | 61 | 8,362 | 10,344 |
Stock Based Compensation | 20,195 | 22,710 | 30,748 | 22,757 | 12,856 | 18,086 | 21,550 | 20,168 | 18,211 | 15,262 | 17,407 | 11,762 | 10,365 | 8,845 | 7,633 | -814 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 9,158 | -3,571 | -107,314 | 29,011 | 46,931 | -84,048 | 27,881 | -56,588 | -27,826 | -29,501 | -34,374 | -19,002 | -975 | -4,572 | -73,570 | 30,148 | -20,926 | -7,012 | 968 | 4,422 | -563 |
Accounts Receivable | 18,185 | -36,747 | -11,780 | 22,659 | 50,620 | -59,949 | 5,926 | -42,951 | -21,497 | -12,214 | -30,320 | -7,786 | -19,018 | -7,205 | -24,260 | 28,895 | 0 | 0 | 0 | 0 | 0 |
Inventory | 22,418 | 22,418 | -69,132 | -50,584 | 5,785 | -23,117 | 5,532 | -19,667 | 1,784 | -14,208 | -8,699 | -10,741 | 171 | -14,666 | -15,004 | 22,688 | -5,413 | -1,075 | -1,769 | 3,686 | -2,433 |
Accounts Payable | -40,603 | -15,820 | 10,671 | 20,769 | -10,673 | 654 | -2,671 | 4,805 | 7,296 | -1,261 | 6,906 | -2,549 | 4,882 | 4,389 | 7,046 | -10,257 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 9,158 | 26,578 | -37,073 | 36,167 | 1,199 | -1,636 | 19,094 | 1,225 | -15,409 | -1,818 | -2,261 | 2,074 | 12,990 | 12,910 | -41,352 | -11,178 | -15,513 | -5,937 | 2,737 | 736 | 1,870 |
Other Non-Cash Items | 150,981 | 38,868 | -12,597 | -68,163 | 93,749 | 2,538 | 3,374 | 6,988 | 5,699 | 1,446 | 1,491 | -230 | -3,847 | 216,736 | -17,643 | 263,933 | 658 | 5,095 | -424 | 2,026 | 9,327 |
Net Cash Provided by Operating Activities | 623,022 | 641,282 | 513,131 | 545,927 | 502,421 | 382,893 | 504,638 | 349,673 | 331,158 | 261,951 | 288,155 | 268,376 | 274,398 | 246,727 | 140,186 | 168,677 | 114,042 | 124,248 | 121,276 | 118,831 | 109,318 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -54,125 | -34,583 | -51,428 | -38,303 | -50,535 | -64,244 | -89,790 | -71,558 | -60,851 | -62,087 | -43,574 | -47,219 | -30,959 | -20,239 | -15,307 | -12,514 | -26,386 | -31,017 | -13,610 | -15,389 | -11,437 |
Acquisitions Net | -1,044,874 | -1,422,780 | -171,613 | 163 | -142,414 | -13,330 | -50,586 | -810,413 | -42,650 | -77,045 | -187,274 | -177,449 | -441,651 | -292,980 | -18,576 | 0 | -7,890 | -325,245 | 5,411 | -557 | -4,013 |
Purchases of Investments | 0 | 0 | 0 | 0 | -2,000 | -844 | 0 | -4,470 | 0 | 0 | 0 | 0 | 0 | 0 | -7,795 | -36 | 0 | 0 | 0 | -105,076 | -301 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 2,000 | 844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 206 | 154,265 | 128 |
Other Investing Activities | 29,226 | 20,484 | 280 | 4,971 | -1,160 | 1,285 | 458 | 4,007 | 1,300 | 597 | 323 | 4,123 | 5,841 | 7,713 | 354 | 8,611 | 2,349 | 8,153 | 798 | 322 | 295 |
Net Cash Used for Investing Activities | -1,069,773 | -1,436,879 | -222,761 | -33,169 | -194,109 | -76,289 | -139,918 | -877,964 | -102,201 | -138,535 | -230,525 | -220,545 | -466,769 | -305,506 | -41,324 | -3,939 | -31,924 | -348,109 | -7,195 | 33,565 | -15,328 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -1,452,789 | -6,840 | -39,347 | -296,040 | -161,421 | -259,332 | -860,877 | -250,619 | -409,893 | -459,158 | -119,538 | -265,414 | -341,825 | -838,036 | -178,093 | -179,239 | -67,593 | -221,262 | -63,684 | 0 | -76,722 |
Common Stock Issued | 32,066 | 21,373 | 12,124 | 31,780 | 50,853 | 26,020 | 18,811 | 14,086 | 11,476 | 5,372 | 7,013 | 6,018 | 4,934 | 9,652 | 13,828 | 2,986 | 16,135 | 9,264 | 21,535 | 9,575 | 56,758 |
Common Stock Repurchased | -45,650 | -89,708 | -262,869 | -60,970 | -52,614 | -120,510 | -24,012 | -3,216 | -33,421 | -383,851 | -166,434 | -33,402 | -88,455 | -137,989 | -24,935 | -7,115 | -35,615 | -9,090 | -22,521 | -132,159 | -3,115 |
Dividends Paid | -155,598 | -150,356 | -125,914 | -97,683 | -88,347 | -82,145 | -72,443 | -63,840 | -56,436 | -54,849 | -48,391 | -40,478 | -33,805 | -29,838 | -26,439 | -24,747 | -24,645 | -23,481 | -22,372 | -23,378 | -22,128 |
Other Financing Activities | 2,115,941 | 976,043 | -290,092 | -325,230 | -163,182 | 184,893 | 584,831 | 851,418 | 277,994 | 781,508 | 273,892 | 280,850 | 655,968 | 1,046,914 | 136,364 | 47,097 | 9,002 | 446,793 | 9,074 | -6,078 | 3,605 |
Net Cash Used Provided by Financing Activities | 481,974 | 750,512 | -416,006 | -422,913 | -251,529 | -251,074 | -353,690 | 547,829 | -210,280 | -110,978 | -53,458 | -52,426 | 196,817 | 50,703 | -79,275 | -161,018 | -102,716 | 202,224 | -77,968 | -152,040 | -41,602 |
Effect of Forex Changes on Cash | -13,037 | -2,693 | -10,879 | 1,834 | 346 | -44 | -5,735 | 3,606 | -1,706 | -4,484 | -4,233 | 5,731 | -615 | 3,155 | 3,961 | 3,306 | 1,217 | 3,914 | 1,428 | -263 | 918 |
Net Change in Cash | 22,186 | -47,778 | -136,515 | 91,679 | 57,129 | 55,486 | 5,295 | 23,144 | 16,971 | 7,954 | -61 | 1,136 | 3,831 | -4,921 | 23,548 | 7,026 | -19,381 | -17,723 | 37,541 | 93 | 53,306 |
Cash at End of Period | 542,650 | 115,679 | 163,457 | 299,972 | 208,293 | 151,164 | 95,678 | 90,383 | 67,239 | 50,268 | 42,314 | 42,375 | 41,239 | 37,408 | 42,329 | 18,781 | 11,755 | 31,136 | 48,859 | 11,269 | 60,251 |
Cash at Start of Period | 520,464 | 163,457 | 299,972 | 208,293 | 151,164 | 95,678 | 90,383 | 67,239 | 50,268 | 42,314 | 42,375 | 41,239 | 37,408 | 42,329 | 18,781 | 11,755 | 31,136 | 48,859 | 11,318 | 11,176 | 6,945 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 623,022 | 641,282 | 513,131 | 545,927 | 502,421 | 382,893 | 504,638 | 349,673 | 331,158 | 261,951 | 288,155 | 268,376 | 274,398 | 246,727 | 140,186 | 168,677 | 114,042 | 124,248 | 121,276 | 118,831 | 109,318 |
Capital Expenditure | -54,125 | -34,583 | -51,428 | -38,303 | -50,535 | -64,244 | -89,790 | -71,558 | -60,851 | -62,087 | -43,574 | -47,219 | -30,959 | -20,239 | -15,307 | -12,514 | -26,386 | -31,017 | -13,610 | -15,389 | -11,437 |
Free Cash Flow | 568,897 | 606,699 | 461,703 | 507,624 | 451,886 | 318,649 | 414,848 | 278,115 | 270,307 | 199,864 | 244,581 | 221,157 | 243,439 | 226,488 | 124,879 | 156,163 | 87,656 | 93,231 | 107,666 | 103,442 | 97,881 |