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 | 14,066,500 | 13,665,800 | 17,491,600 | 14,262,700 | 14,741,700 | 16,222,100 | 14,237,200 | 14,093,200 | 12,394,100 | 11,964,400 | 10,554,800 | 9,606,800 | 9,175,400 | 8,709,600 | 8,041,900 | 8,849,100 | 9,935,900 | 10,906,500 | 9,870,500 | 9,007,700 | 8,303,700 |
Revenue Growth | - | -21.87% | 22.64% | -3.25% | -9.13% | 13.94% | 1.02% | 13.71% | 3.59% | 13.36% | 9.87% | 4.70% | 5.35% | 8.30% | -9.12% | -10.94% | -8.90% | 10.50% | 9.58% | 8.48% | |
Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,200 | 317,300 | 0 | 0 | -1,116,700 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit | 14,066,500 | 13,665,800 | 17,491,600 | 14,262,700 | 14,741,700 | 16,222,100 | 14,237,200 | 14,093,200 | 12,394,100 | 11,964,400 | 10,477,600 | 9,289,500 | 9,175,400 | 8,709,600 | 9,158,600 | 8,849,100 | 9,935,900 | 10,906,500 | 9,870,500 | 9,007,700 | 8,303,700 |
Gross Profit Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 99.27% | 96.70% | 100.00% | 100.00% | 113.89% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 3,954,500 | 5,072,100 | 4,962,200 | 5,070,000 | 4,646,500 | 4,503,900 | 4,136,700 | 3,893,800 | 3,732,600 | 3,672,400 | 3,574,300 | 3,292,900 | 2,934,100 | 3,057,700 | 2,479,000 | 0 | 2,995,100 | 0 | 0 | 0 | 0 |
Total Operating Expenses | 9,901,900 | 5,072,100 | 4,965,900 | -12,225,900 | -13,080,900 | -14,578,700 | -12,460,000 | 3,893,800 | 3,732,600 | 3,672,400 | 3,574,300 | -8,000,700 | 2,934,100 | 3,057,700 | 2,759,000 | 2,526,600 | 2,995,100 | 3,129,200 | 2,558,700 | 2,307,500 | 2,165,900 |
Operating Income or Loss | -30,600 | 8,593,700 | 6,019,500 | 2,036,800 | 1,660,800 | 1,643,400 | 1,777,200 | 2,238,100 | 1,546,400 | 1,411,600 | 1,643,500 | 1,288,800 | 1,124,400 | 951,400 | 836,900 | 722,800 | 453,600 | 1,068,400 | 1,359,300 | 1,151,400 | 128,800 |
Operating Margin | -3.75% | 62.88% | 34.41% | 14.28% | 11.27% | 10.13% | 12.48% | 15.88% | 12.48% | 11.80% | 15.57% | 13.42% | 12.25% | 10.92% | 10.41% | 8.17% | 4.57% | 9.80% | 13.77% | 12.78% | 1.55% |
Interest Expense | 0 | 0 | 1,200 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 134,100 | 142,400 | 132,700 | 0 | 120,100 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | -459,600 | 0 | 6,284,100 | 0 | 0 | 0 | 0 | 2,448,200 | 0 | 0 | 1,667,400 | 0 | 1,097,400 | 1,019,800 | 1,014,900 | 884,300 | 0 | 1,535,700 | 1,430,000 | 1,225,900 | 0 |
Depreciation and Amortization | 30,900 | 0 | 331,400 | 307,700 | 276,700 | 191,200 | 174,800 | 139,800 | 133,500 | 193,000 | 122,700 | 108,100 | 90,200 | 115,800 | 271,300 | 138,500 | 145,000 | 487,500 | 344,500 | 101,600 | 321,600 |
Income Before Tax | -330,000 | 738,800 | 6,060,100 | 2,083,600 | 1,693,500 | 1,693,300 | 1,784,400 | 2,252,200 | 1,591,700 | 1,430,800 | 1,701,100 | 1,406,000 | 1,037,500 | 987,600 | 1,118,000 | 745,800 | 453,600 | 1,048,200 | 1,328,700 | 1,124,300 | 881,600 |
Income Tax Expense | -186,200 | 68,700 | 1,207,900 | 326,200 | 265,000 | 249,200 | 230,700 | -72,300 | 229,900 | 177,600 | 317,800 | 289,900 | 186,000 | 236,400 | 233,900 | 100,100 | -4,500 | 208,100 | 295,000 | 232,400 | 179,100 |
Net Income | -206,100 | 623,200 | 4,756,900 | 1,580,200 | 1,395,800 | 1,394,200 | 1,546,500 | 2,310,400 | 1,316,500 | 1,234,000 | 1,350,900 | 1,092,900 | 841,000 | 715,000 | 877,800 | 622,700 | 458,100 | 860,300 | 1,064,300 | 919,000 | 825,600 |
Net Income Margin | -4.59% | 4.56% | 27.20% | 11.08% | 9.47% | 8.59% | 10.86% | 16.39% | 10.62% | 10.31% | 12.80% | 11.38% | 9.17% | 8.21% | 10.92% | 7.04% | 4.61% | 7.89% | 10.78% | 10.20% | 9.94% |
EPS | -0.87 | 2.64 | 18.94 | 6.36 | 5.08 | 5.00 | 5.41 | 8.00 | 4.55 | 4.11 | 3.70 | 2.99 | 2.60 | 1.92 | 2.08 | 1.98 | 1.64 | 3.12 | 3.78 | 3.13 | 2.64 |
EPS Diluted | -0.93 | 2.55 | 18.63 | 6.27 | 5.05 | 4.96 | 5.35 | 7.88 | 4.50 | 4.06 | 3.65 | 2.95 | 2.58 | 1.91 | 2.06 | 1.97 | 1.63 | 3.09 | 3.74 | 3.11 | 2.62 |
Weighted Average Shares Out | - | 236,438 | 251,100 | 269,000 | 274,700 | 278,600 | 285,800 | 293,100 | 292,556 | 297,857 | 298,700 | 298,200 | 299,845 | 314,500 | 320,400 | 297,300 | 259,300 | 265,400 | 272,900 | 287,955 | 312,727 |
Weighted Average Shares Out Diluted | - | 244,600 | 255,300 | 272,900 | 276,600 | 281,000 | 288,800 | 293,198 | 292,700 | 298,000 | 299,014 | 298,203 | 300,400 | 317,600 | 323,000 | 298,900 | 261,100 | 268,100 | 275,500 | 289,807 | 315,115 |
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 | 6,174,500 | 4,707,700 | 4,848,000 | 2,332,000 | 2,849,800 | 2,515,900 | 2,977,500 | 2,470,800 | 2,719,600 | 2,564,800 | 1,863,900 | 2,371,800 | 4,177,200 | 2,833,900 | 1,877,400 | 2,240,400 | 2,608,000 | 1,344,400 | 1,590,800 | 1,641,300 | 452,500 |
Short Term Investments | 24,532,400 | 22,486,800 | 62,889,900 | 78,154,500 | 78,710,300 | 70,106,200 | 60,108,500 | 59,484,400 | 54,945,000 | 50,071,000 | 49,793,800 | 48,867,600 | 51,075,800 | 77,100 | 169,900 | 214,000 | 1,814,800 | 2,118,600 | 1,410,700 | 1,113,500 | 1,585,700 |
Cash + Short Term Investments | 6,174,500 | 4,707,700 | 67,737,900 | 80,486,500 | 81,560,100 | 72,622,100 | 63,086,000 | 61,955,200 | 57,664,600 | 52,635,800 | 51,657,700 | 51,239,400 | 55,253,000 | 2,833,900 | 1,877,400 | 2,240,400 | 4,422,800 | 3,463,000 | 3,001,500 | 2,754,800 | 2,038,200 |
Net Receivables | 0 | 0 | 0 | 1,842,400 | 1,723,800 | 1,740,300 | 1,413,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | -94,640,300 | -6,549,700 | -7,711,700 | -7,292,100 | -7,973,300 | -68,310,400 | -64,343,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 6,174,500 | 4,707,700 | 10,923,900 | 82,328,900 | 83,283,900 | 74,362,400 | 64,499,100 | 2,566,800 | 2,818,500 | 2,669,300 | 1,986,900 | 2,482,300 | 4,313,700 | 2,911,000 | 2,047,300 | 2,454,400 | 2,850,700 | 1,660,800 | 2,257,400 | 2,365,700 | 1,215,100 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 798,200 | 938,400 | 996,100 | 1,038,000 | 1,019,000 | 967,700 | 767,300 | 759,500 | 699,000 | 633,800 | 590,200 | 500,700 | 464,200 | 457,200 | 458,700 | 489,300 | 518,200 | 469,000 | 422,500 | 419,800 | 429,400 |
Goodwill | 1,597,100 | 1,608,500 | 1,598,200 | 1,627,600 | 1,711,000 | 1,693,800 | 1,100,000 | 1,068,800 | 1,020,800 | 1,009,000 | 1,007,400 | 1,100,300 | 543,400 | 482,300 | 345,400 | 386,400 | 375,500 | 374,700 | 361,900 | 282,300 | 232,900 |
Intangible Assets | 1,424,400 | 1,469,800 | 1,533,300 | 1,600,600 | 1,723,000 | 1,786,700 | 1,315,100 | 1,314,700 | 1,325,300 | 1,359,200 | 1,323,500 | 1,459,000 | 927,200 | 890,600 | 834,600 | 851,700 | 925,300 | 1,006,900 | 981,000 | 202,600 | 196,500 |
Long Term Investments | 71,589,100 | 67,987,400 | 65,359,200 | 80,923,900 | 81,255,800 | 72,661,500 | 62,588,300 | 61,821,000 | 56,756,800 | 51,960,500 | 51,238,600 | 50,147,600 | 51,955,300 | 50,460,300 | 50,243,400 | 47,688,500 | 41,361,300 | 49,973,000 | 46,985,200 | 44,158,600 | 43,357,600 |
Tax Assets | 0 | 0 | 1,206,800 | 2,320,200 | 2,330,800 | 1,796,600 | 958,400 | 1,092,500 | 972,400 | 697,200 | 1,035,300 | 824,000 | 626,500 | 533,400 | 409,900 | 120,200 | 102,800 | 576,300 | 917,200 | 974,800 | 1,131,700 |
Other Non-Current Assets | -69,818,800 | -66,374,100 | -66,566,000 | -2,320,200 | -2,330,800 | -1,796,600 | -958,400 | -61,821,000 | -56,756,800 | -51,960,500 | -51,238,600 | -50,147,600 | -51,955,300 | -50,460,300 | -50,243,400 | -47,688,500 | -41,361,300 | -49,973,000 | -46,985,200 | -44,158,600 | -43,357,600 |
Total Non-Current Assets | 5,590,000 | 5,630,000 | 4,127,600 | 85,190,100 | 85,708,800 | 77,109,700 | 65,770,700 | 4,235,500 | 4,017,500 | 3,699,200 | 3,956,400 | 3,884,000 | 2,561,300 | 2,363,500 | 2,048,600 | 1,847,600 | 1,921,800 | 2,426,900 | 2,682,600 | 1,879,500 | 1,990,500 |
Other Assets | 311,093,200 | 294,709,000 | 287,953,300 | 153,695,700 | 144,480,200 | 139,578,600 | 112,766,300 | 247,138,900 | 221,178,300 | 212,317,400 | 213,143,700 | 201,825,100 | 155,051,500 | 143,023,500 | 141,535,200 | 133,457,400 | 123,409,900 | 150,432,500 | 138,718,100 | 122,790,200 | 110,592,500 |
Total Assets | 322,857,700 | 305,046,700 | 303,004,800 | 321,214,700 | 313,472,900 | 291,050,700 | 243,036,100 | 253,941,200 | 228,014,300 | 218,685,900 | 219,087,000 | 208,191,400 | 161,926,500 | 148,298,000 | 145,631,100 | 137,759,400 | 128,182,400 | 154,520,200 | 143,658,100 | 127,035,400 | 113,798,100 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 0 | 0 | 20,436,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt | 37,300 | 61,100 | 80,700 | 79,800 | 84,700 | 93,400 | 42,900 | 39,500 | 51,400 | 181,100 | 28,000 | 150,600 | 40,800 | 105,200 | 107,900 | 101,600 | 500,900 | 290,800 | 84,100 | 476,400 | 281,700 |
Tax Payables | 9,400 | 11,900 | 19,200 | 15,500 | 22,300 | 16,200 | 25,300 | 16,700 | 12,900 | 18,400 | 11,500 | 5,200 | 15,300 | 3,100 | 6,200 | 2,800 | 1,900 | 41,600 | 4,200 | 0 | 277,900 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 19,076,300 | 0 | -20,536,000 | -95,300 | -107,000 | -109,600 | -68,200 | -56,200 | -64,300 | -199,500 | -39,500 | -155,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 19,123,000 | 73,000 | 20,536,000 | 79,800 | 84,700 | 93,400 | 42,900 | 56,200 | 64,300 | 199,500 | 39,500 | 155,800 | 56,100 | 108,300 | 114,100 | 104,400 | 502,800 | 332,400 | 88,300 | 476,400 | 559,600 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,932,900 | 3,930,900 | 3,997,000 | 4,280,200 | 4,279,200 | 3,734,100 | 3,259,600 | 3,178,400 | 3,125,700 | 3,265,200 | 2,531,200 | 2,601,400 | 2,671,300 | 1,564,800 | 1,583,700 | 1,584,600 | 1,290,500 | 1,398,800 | 1,553,800 | 898,800 | 843,500 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,092,500 | -972,400 | -697,200 | -1,035,300 | -824,000 | -626,500 | -533,400 | -409,900 | -120,200 | -102,800 | -576,300 | -917,200 | -974,800 | -1,131,700 |
Deferred Tax | 1,770,300 | 1,613,300 | 1,206,800 | 2,320,200 | 2,330,800 | 1,796,600 | 958,400 | 1,092,500 | 972,400 | 697,200 | 1,035,300 | 824,000 | 626,500 | 533,400 | 409,900 | 120,200 | 102,800 | 576,300 | 917,200 | 974,800 | 1,131,700 |
Other Non-Current Liabilities | 286,438,300 | 268,589,400 | 257,401,800 | 281,503,200 | 273,037,800 | 255,496,800 | 226,902,700 | 236,647,100 | 213,524,900 | 205,234,800 | 205,230,500 | 194,741,800 | 149,365,500 | 136,611,900 | 133,638,400 | 127,933,800 | 123,813,500 | 144,791,000 | 133,238,000 | 116,878,200 | 104,850,700 |
Total Non-Current Liabilities | 292,141,500 | 274,133,600 | 261,398,800 | 6,600,400 | 6,610,000 | 5,530,700 | 4,218,000 | 240,861,800 | 217,558,700 | 209,023,300 | 208,757,500 | 198,011,400 | 152,036,800 | 138,176,700 | 135,632,000 | 129,638,600 | 125,206,800 | 146,766,100 | 135,709,000 | 118,751,800 | 105,694,200 |
Total Liabilities | 311,264,500 | 293,836,100 | 292,700,000 | 304,700,000 | 296,600,000 | 276,100,000 | 231,188,900 | 240,918,000 | 217,623,000 | 209,222,800 | 208,797,000 | 198,167,200 | 152,092,900 | 138,285,000 | 135,746,100 | 129,743,000 | 125,709,600 | 147,098,500 | 135,797,300 | 119,228,200 | 106,253,800 |
Common Stock | 4,900 | 4,900 | 4,900 | 4,800 | 4,800 | 4,800 | 4,800 | 4,700 | 4,700 | 4,700 | 4,600 | 4,600 | 4,500 | 4,500 | 4,500 | 4,500 | 3,900 | 3,900 | 3,800 | 3,800 | 3,800 |
Retained Earnings | 16,847,000 | 16,683,500 | 17,042,300 | 12,884,500 | 11,838,000 | 11,074,300 | 10,290,200 | 9,482,900 | 7,720,400 | 6,875,900 | 6,114,100 | 5,405,400 | 4,940,200 | 5,077,500 | 4,612,300 | 4,160,700 | 3,722,500 | 3,414,300 | 2,824,100 | 2,008,600 | 1,289,500 |
Accumulated Other Comprehensive Income/Loss | -4,585,000 | -5,345,300 | -7,199,000 | 1,610,900 | 2,383,100 | 1,037,900 | -1,565,100 | 165,500 | -675,200 | -882,500 | 50,400 | 183,200 | 631,900 | 201,900 | 272,400 | -1,042,000 | -4,911,600 | 420,200 | 846,900 | 994,800 | 1,313,300 |
Total Stockholders Equity | 11,237,400 | 10,916,000 | 10,001,700 | 16,125,800 | 16,558,900 | 14,618,000 | 11,390,000 | 12,849,300 | 10,227,300 | 9,311,600 | 10,184,000 | 9,684,200 | 9,753,200 | 9,637,000 | 9,727,800 | 7,893,500 | 2,472,800 | 7,421,700 | 7,860,800 | 7,807,200 | 7,544,300 |
Total Investments | 102,647,700 | 98,320,400 | 95,089,300 | 108,905,900 | 106,306,900 | 96,351,400 | 84,766,600 | 82,102,700 | 75,835,500 | 69,820,500 | 68,433,800 | 66,756,900 | 68,811,300 | 66,153,500 | 65,977,500 | 63,936,500 | 59,107,300 | 63,502,500 | 47,835,900 | 56,470,600 | 44,172,100 |
Total Debt | 3,970,200 | 3,992,000 | 4,077,700 | 4,360,000 | 4,363,900 | 3,827,500 | 3,302,500 | 3,217,900 | 3,177,100 | 3,471,900 | 2,559,200 | 2,752,000 | 2,712,100 | 1,670,000 | 1,691,600 | 1,686,200 | 1,791,400 | 1,689,600 | 1,637,900 | 1,375,200 | 1,125,200 |
Net Debt | -2,204,300 | -715,700 | -770,300 | 2,028,000 | 1,514,100 | 1,311,600 | 325,000 | 747,100 | 457,500 | 907,100 | 695,300 | 380,200 | -1,465,100 | -1,163,900 | -185,800 | -554,200 | -816,600 | 345,200 | 47,100 | -266,100 | 672,700 |
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 | -871,700 | 623,200 | 4,852,200 | 1,757,400 | 1,428,500 | 1,444,100 | 1,553,700 | 2,324,500 | 1,361,800 | 1,253,200 | 1,176,400 | 936,100 | 824,700 | 751,200 | 717,200 | 645,700 | 458,100 | 840,100 | 1,033,700 | 891,900 | 696,800 |
Depreciation & Amortization | 292,600 | 272,700 | 295,900 | 275,300 | 251,900 | 226,800 | 205,100 | 195,700 | 186,600 | 193,000 | 169,500 | 153,900 | 141,300 | 115,800 | 164,700 | 138,500 | 145,000 | 487,500 | 344,500 | 101,600 | 321,600 |
Deferred Income Tax | 686,000 | 0 | 0 | 149,000 | 99,700 | 312,300 | 276,700 | -357,800 | 114,000 | 321,900 | 352,500 | 412,300 | -21,500 | 51,300 | 60,900 | 65,700 | -219,700 | -70,300 | 169,600 | -453,400 | 37,500 |
Stock Based Compensation | 22,000 | 99,400 | 91,300 | 96,100 | 87,200 | 82,600 | 77,400 | 82,700 | 84,400 | 84,500 | 75,300 | 68,500 | 63,800 | 43,400 | 47,600 | 37,200 | 31,500 | 1,200 | 2,100 | 900 | 43,400 |
Change in Working Capital | -36,700 | 2,789,400 | 2,379,500 | 1,546,900 | 2,081,300 | 3,860,400 | 3,478,300 | 2,428,900 | 2,416,300 | 2,764,000 | 1,812,900 | 1,671,000 | 2,554,300 | 511,500 | 1,092,400 | 980,400 | 1,350,100 | 1,164,200 | 2,484,500 | 1,429,900 | 2,938,500 |
Accounts Receivable | -36,700 | 0 | -3,630,000 | -100,900 | 16,400 | -247,600 | 37,800 | -114,200 | 98,700 | -211,500 | 26,900 | -131,900 | 70,600 | -220,400 | -9,600 | -126,900 | -39,200 | -40,000 | -320,200 | -28,300 | -46,700 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,276,700 | 1,851,800 | 2,138,500 | 1,981,200 |
Other Working Capital | 2,101,600 | 2,789,400 | 6,009,500 | 1,647,800 | 2,064,900 | 4,108,000 | 3,440,500 | 2,543,100 | 2,317,600 | 2,975,500 | 1,786,000 | 1,802,900 | 2,483,700 | 731,900 | 1,102,000 | 1,107,300 | 1,389,300 | -1,072,500 | 952,900 | -680,300 | 1,004,000 |
Other Non-Cash Items | 4,045,300 | 7,700 | -4,446,000 | -605,900 | -210,400 | -433,000 | -434,700 | -486,000 | -305,300 | -239,500 | -483,700 | -1,020,600 | -481,700 | 1,240,100 | 708,900 | 375,500 | 459,800 | 537,300 | -1,755,900 | 413,300 | -1,781,900 |
Net Cash Provided by Operating Activities | 4,087,900 | 3,792,400 | 3,172,900 | 3,218,800 | 3,738,600 | 5,493,200 | 5,156,500 | 4,188,000 | 3,857,800 | 4,377,100 | 3,102,900 | 2,221,200 | 3,080,900 | 2,713,300 | 2,791,700 | 2,243,000 | 2,224,800 | 2,960,000 | 2,278,500 | 2,384,200 | 2,255,900 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -79,800 | -102,000 | -116,300 | -129,900 | -108,800 | -132,400 | -92,300 | -164,800 | -154,900 | -136,400 | -136,000 | -59,400 | -38,900 | -56,900 | -21,500 | -26,200 | -105,000 | -213,600 | -79,600 | -260,900 | -389,400 |
Acquisitions Net | 105,900 | 0 | -9,200 | 27,000 | -1,400 | -1,208,500 | -184,700 | -13,300 | -2,400 | -291,200 | 0 | -1,268,300 | -80,400 | -270,500 | 0 | -45,700 | -20,300 | -76,100 | 174,100 | -58,100 | 694,700 |
Purchases of Investments | -13,792,300 | -12,336,300 | -19,420,800 | -16,732,500 | -15,779,800 | -14,626,200 | -14,212,500 | -13,442,400 | -13,702,300 | -10,019,100 | -9,135,700 | -8,993,500 | -8,421,100 | -6,924,400 | -7,322,900 | -8,057,400 | -6,831,000 | -13,628,300 | -2,610,100 | -11,517,000 | -15,728,300 |
Sales/Maturities of Investments | 11,931,600 | 11,079,100 | 21,583,400 | 13,695,300 | 11,863,400 | 9,461,600 | 10,030,700 | 10,156,800 | 9,633,300 | 8,188,900 | 8,756,700 | 9,278,300 | 7,951,200 | 6,741,500 | 6,845,900 | 8,007,900 | 4,551,400 | 9,365,800 | 7,137,300 | 6,005,000 | 15,851,100 |
Other Investing Activities | -1,336,400 | 12,300 | -978,600 | -2,518,000 | -999,200 | -1,183,000 | -1,243,700 | -602,400 | -930,000 | -909,800 | -657,700 | -183,400 | -1,022,200 | 308,200 | 526,000 | 1,148,200 | -512,300 | 53,000 | -8,534,600 | 4,223,000 | -3,606,800 |
Net Cash Used for Investing Activities | -1,844,600 | -1,346,900 | 1,058,500 | -5,658,100 | -5,025,800 | -7,688,500 | -5,702,500 | -4,052,800 | -5,153,900 | -3,167,600 | -1,172,700 | -1,226,300 | -1,611,400 | -202,100 | 27,500 | 1,026,800 | -2,917,200 | -4,499,200 | -3,912,900 | -1,608,000 | -3,178,700 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -21,400 | -91,000 | -285,700 | 8,400 | 530,500 | 530,200 | 88,000 | -69,200 | -143,200 | 752,300 | -180,100 | -72,000 | 974,000 | -9,000 | -7,100 | -128,200 | 142,000 | 89,100 | 190,800 | 305,900 | -726,500 |
Common Stock Issued | 57,500 | 57,800 | 181,700 | 86,700 | 42,800 | 37,700 | 64,000 | 162,500 | 37,800 | 76,100 | 77,500 | 125,800 | 28,900 | 25,900 | 20,600 | 1,123,000 | 36,400 | 73,600 | 66,200 | 143,900 | 41,200 |
Common Stock Repurchased | -987,000 | -740,400 | -1,695,000 | -937,200 | -307,000 | -281,000 | -671,600 | -220,400 | -277,300 | -850,600 | -222,700 | -153,600 | -272,700 | -556,400 | -2,600 | -4,100 | -6,400 | -756,300 | -755,800 | -952,400 | -772,600 |
Dividends Paid | -651,700 | -625,500 | -642,300 | -654,100 | -614,500 | -606,000 | -598,600 | -540,000 | -464,900 | -457,500 | -409,600 | -321,400 | -264,300 | -246,700 | -209,200 | -192,500 | -149,700 | -41,200 | -24,700 | -17,700 | -166,500 |
Other Financing Activities | 969,500 | -1,186,700 | 725,900 | 3,417,700 | 1,969,300 | 2,052,800 | 2,170,900 | 283,100 | 2,298,500 | -578,900 | -1,703,200 | -2,379,100 | -592,100 | -768,500 | -2,983,900 | -4,435,600 | 1,933,700 | 2,162,000 | 2,324,100 | 1,117,000 | 1,807,200 |
Net Cash Used Provided by Financing Activities | -633,100 | -2,585,800 | -1,715,400 | 1,921,500 | 1,621,100 | 1,733,700 | 1,052,700 | -384,000 | 1,450,900 | -508,600 | -2,438,100 | -2,800,300 | -126,200 | -1,554,700 | -3,182,200 | -3,637,400 | 1,956,000 | 1,292,100 | 1,585,900 | 414,500 | 182,800 |
Effect of Forex Changes on Cash | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | -2,000 | -1,900 | 0 |
Net Change in Cash | 1,610,200 | -140,300 | 2,516,000 | -517,800 | 333,900 | -461,600 | 506,700 | -248,800 | 154,800 | 700,900 | -507,900 | -1,805,400 | 1,343,300 | 956,500 | -363,000 | -367,600 | 1,263,600 | -246,400 | -50,500 | 1,188,800 | -740,000 |
Cash at End of Period | 19,867,200 | 4,707,700 | 4,848,000 | 2,332,000 | 2,849,800 | 2,515,900 | 2,977,500 | 2,470,800 | 2,719,600 | 2,564,800 | 1,863,900 | 2,371,800 | 4,177,200 | 2,833,900 | 1,877,400 | 2,240,400 | 2,608,000 | 1,344,400 | 1,590,800 | 1,641,300 | 452,500 |
Cash at Start of Period | 18,257,000 | 4,848,000 | 2,332,000 | 2,849,800 | 2,515,900 | 2,977,500 | 2,470,800 | 2,719,600 | 2,564,800 | 1,863,900 | 2,371,800 | 4,177,200 | 2,833,900 | 1,877,400 | 2,240,400 | 2,608,000 | 1,344,400 | 1,590,800 | 1,641,300 | 452,500 | 1,192,500 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 4,087,900 | 3,792,400 | 3,172,900 | 3,218,800 | 3,738,600 | 5,493,200 | 5,156,500 | 4,188,000 | 3,857,800 | 4,377,100 | 3,102,900 | 2,221,200 | 3,080,900 | 2,713,300 | 2,791,700 | 2,243,000 | 2,224,800 | 2,960,000 | 2,278,500 | 2,384,200 | 2,255,900 |
Capital Expenditure | -79,800 | -102,000 | -116,300 | -129,900 | -108,800 | -132,400 | -92,300 | -164,800 | -154,900 | -136,400 | -136,000 | -59,400 | -38,900 | -56,900 | -21,500 | -26,200 | -105,000 | -213,600 | -79,600 | -260,900 | -389,400 |
Free Cash Flow | 4,008,100 | 3,690,400 | 3,056,600 | 3,088,900 | 3,629,800 | 5,360,800 | 5,064,200 | 4,023,200 | 3,702,900 | 4,240,700 | 2,966,900 | 2,161,800 | 3,042,000 | 2,656,400 | 2,770,200 | 2,216,800 | 2,119,800 | 2,746,400 | 2,198,900 | 2,123,300 | 1,866,500 |