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 | 17,318,809 | 16,061,578 | 16,228,995 | 13,926,882 | 11,036,082 | 10,212,957 | 10,188,331 | 8,573,250 | 7,668,476 | 5,981,964 | 5,822,363 | 5,679,595 | 4,819,998 | 4,136,690 | 4,569,290 | 4,084,389 | 6,289,458 | 9,263,094 | 14,274,408 | 14,694,535 | 11,711,216 |
Revenue Growth | - | -1.03% | 16.53% | 26.19% | 8.06% | 0.24% | 18.84% | 11.80% | 28.19% | 2.74% | 2.51% | 17.83% | 16.52% | -9.47% | 11.87% | -35.06% | -32.10% | -35.11% | -2.86% | 25.47% | |
Cost of Revenue | 12,205,249 | 11,342,093 | 11,394,497 | 10,144,460 | 8,257,930 | 7,815,568 | 7,814,919 | 6,714,890 | 5,728,662 | 4,558,798 | 4,438,236 | 4,507,333 | 4,063,842 | 3,641,343 | 1,163,025 | 1,908,335 | 7,144,594 | 9,876,667 | 13,081,104 | 12,395,592 | 10,078,359 |
Gross Profit | 5,113,560 | 4,719,485 | 4,834,498 | 3,782,422 | 2,778,152 | 2,397,389 | 2,373,412 | 1,858,360 | 1,939,814 | 1,423,166 | 1,384,127 | 1,172,262 | 756,156 | 495,347 | 3,406,265 | 2,176,054 | -855,136 | -613,573 | 1,193,304 | 2,298,943 | 1,632,857 |
Gross Profit Margin | 29.52% | 29.38% | 29.79% | 27.16% | 25.17% | 23.47% | 23.30% | 21.68% | 25.30% | 23.79% | 23.77% | 20.64% | 15.69% | 11.97% | 74.55% | 53.28% | -13.60% | -6.62% | 8.36% | 15.64% | 13.94% |
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 | 1,485,818 | 1,312,642 | 1,381,222 | 1,208,698 | 1,011,442 | 1,044,337 | 1,012,023 | 891,581 | 957,150 | 589,780 | 667,815 | 568,500 | 514,457 | 519,583 | 39,403 | 66,784 | 814,650 | 1,693,308 | 1,136 | 97,279 | 92,434 |
Total Operating Expenses | 1,436,578 | 1,312,642 | 1,381,222 | 1,208,698 | 1,011,442 | 1,044,337 | 1,012,023 | 891,581 | 957,150 | 589,780 | 667,815 | 568,500 | 514,457 | 519,583 | 39,403 | 66,784 | 814,650 | 1,693,308 | 1,136 | 97,279 | 92,434 |
Operating Income or Loss | 3,696,391 | 3,425,108 | 3,453,276 | 2,635,193 | 1,786,900 | 1,353,052 | 1,347,589 | 952,979 | 968,864 | 820,486 | 703,279 | 590,662 | 228,599 | -24,236 | -501,874 | -1,246,543 | -1,669,786 | -2,306,881 | 1,193,304 | 2,201,664 | 1,540,423 |
Operating Margin | 21.32% | 21.32% | 21.28% | 18.92% | 16.19% | 13.25% | 13.23% | 11.12% | 12.63% | 13.72% | 12.08% | 10.40% | 4.74% | -0.59% | -10.98% | -30.52% | -26.55% | -24.90% | 8.36% | 14.98% | 13.15% |
Interest Expense | 354 | 469 | 284 | 502 | 4,248 | 584 | 618 | 503 | 686 | 788 | 849 | 712 | 819 | 1,313 | 185,264 | 2,262 | 2,908 | 0 | 0 | 0 | 0 |
EBITDA | 3,814,917 | 3,530,560 | 3,524,765 | 2,634,918 | 1,830,801 | 1,408,701 | 1,486,826 | 1,173,672 | 988,543 | 857,727 | 730,471 | 560,121 | 214,400 | -276,889 | -1,186,157 | -1,918,611 | -1,605,711 | -2,413,051 | 1,229,315 | 2,263,176 | 1,586,719 |
Depreciation and Amortization | 86,034 | 80,824 | 70,918 | 69,953 | 66,081 | 53,999 | 49,429 | 50,998 | 54,007 | 46,222 | 39,864 | 31,587 | 30,027 | 32,098 | 45,660 | 54,246 | 73,980 | 83,852 | 83,675 | 61,512 | 46,296 |
Income Before Tax | 3,769,969 | 3,449,267 | 3,439,558 | 2,509,845 | 1,728,694 | 1,339,576 | 1,347,540 | 938,828 | 933,850 | 816,023 | 689,758 | 527,822 | 183,554 | -310,300 | -1,234,546 | -1,975,119 | -1,682,599 | -2,496,903 | 1,082,728 | 2,277,014 | 1,600,537 |
Income Tax Expense | 888,953 | 846,895 | 822,241 | 563,525 | 321,855 | 322,876 | 325,517 | 491,607 | 331,147 | 321,933 | 215,420 | -2,092,294 | -22,591 | -99,912 | -137,817 | -792,552 | -209,486 | -222,486 | 393,082 | 840,126 | 602,529 |
Net Income | 2,881,016 | 2,602,372 | 2,617,317 | 1,946,320 | 1,406,839 | 1,016,700 | 1,022,023 | 447,221 | 602,703 | 494,090 | 474,338 | 2,620,116 | 206,145 | -210,388 | -1,096,729 | -1,182,567 | -1,473,113 | -2,255,755 | 687,471 | 1,491,913 | 986,541 |
Net Income Margin | 16.63% | 16.20% | 16.13% | 13.98% | 12.75% | 9.96% | 10.03% | 5.22% | 7.86% | 8.26% | 8.15% | 46.13% | 4.28% | -5.09% | -24.00% | -28.95% | -23.42% | -24.35% | 4.82% | 10.15% | 8.42% |
EPS | 13.67 | 11.79 | 11.07 | 7.44 | 5.19 | 3.67 | 3.60 | 1.45 | 1.76 | 1.38 | 1.27 | 6.79 | 0.54 | -0.55 | -2.87 | -4.31 | -5.81 | -8.94 | 2.73 | 5.84 | 3.91 |
EPS Diluted | 13.56 | 11.72 | 11.01 | 7.43 | 5.18 | 3.66 | 3.59 | 1.44 | 1.75 | 1.36 | 1.26 | 6.72 | 0.54 | -0.55 | -2.87 | -3.75 | -5.81 | -8.94 | 2.66 | 5.68 | 3.79 |
Weighted Average Shares Out | - | 219,958 | 235,010 | 259,285 | 268,553 | 274,495 | 283,578 | 305,089 | 339,747 | 356,576 | 370,377 | 383,077 | 381,562 | 379,877 | 382,028 | 274,327 | 253,512 | 252,192 | 252,200 | 255,492 | 252,590 |
Weighted Average Shares Out Diluted | - | 221,163 | 236,166 | 259,928 | 269,414 | 275,297 | 284,865 | 306,814 | 342,123 | 359,793 | 374,102 | 386,866 | 384,564 | 379,877 | 382,028 | 315,430 | 253,512 | 252,192 | 258,621 | 262,801 | 260,234 |
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 | 1,397,664 | 1,806,583 | 1,053,104 | 1,779,088 | 2,582,205 | 1,217,913 | 1,110,088 | 272,683 | 698,882 | 754,161 | 1,292,862 | 1,580,329 | 1,404,760 | 1,083,071 | 1,470,625 | 1,858,234 | 1,655,264 | 1,060,311 | 551,292 | 1,002,268 | 314,634 |
Short Term Investments | 556,664 | 516,064 | 677,207 | 947,139 | 564,979 | 508,967 | 461,354 | 570,600 | 539,496 | 442,715 | 339,531 | 287,933 | 318,931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,954,328 | 1,810,509 | 1,053,104 | 1,779,088 | 2,582,205 | 1,217,913 | 1,110,088 | 272,683 | 698,882 | 754,161 | 1,292,862 | 1,580,329 | 1,404,760 | 1,083,071 | 1,470,625 | 1,858,234 | 1,655,264 | 1,060,311 | 551,292 | 1,002,268 | 314,634 |
Net Receivables | 0 | 209,199 | 217,328 | 289,992 | 200,553 | 132,066 | 347,396 | 313,448 | 436,441 | 497,629 | 176,494 | 172,865 | 155,192 | 172,078 | 0 | 0 | 489,487 | 381,353 | 0 | 0 | 0 |
Inventory | 12,666,846 | 11,795,370 | 11,326,017 | 9,047,569 | 7,721,798 | 7,680,614 | 7,253,353 | 7,147,130 | 6,770,655 | 5,450,058 | 4,392,100 | 3,978,561 | 4,214,046 | 4,636,468 | 4,781,813 | 4,940,358 | 4,201,289 | 7,027,511 | 9,374,335 | 8,756,093 | 7,390,791 |
Other Current Assets | 0 | 1,744,163 | 785,982 | 648,358 | 498,328 | 480,209 | 410,552 | 426,768 | 358,278 | 373,998 | 317,413 | 291,449 | 307,907 | 192,646 | 12,765 | 2,153 | -477,499 | -189,787 | 0 | 0 | 0 |
Total Current Assets | 14,121,982 | 15,369,813 | 13,140,031 | 11,857,549 | 10,946,974 | 9,465,046 | 8,885,256 | 8,092,282 | 8,065,127 | 6,749,700 | 6,142,041 | 5,981,273 | 6,100,791 | 5,821,399 | 6,289,804 | 6,833,121 | 6,448,777 | 8,087,822 | 9,925,627 | 9,758,361 | 7,705,425 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 72,700 | 298,888 | 273,747 | 223,466 | 203,017 | 181,742 | 92,935 | 70,706 | 77,444 | 86,312 | 30,186 | 24,024 | 31,066 | 135,307 | 71,055 | 58,645 | 405,352 | 20,838 | 43,609 | 334,395 | 0 |
Goodwill | 68,930 | 68,930 | 68,900 | 68,900 | 68,900 | 40,400 | 40,400 | 40,400 | 40,400 | 0 | 0 | 0 | 0 | 0 | 240,541 | 895,918 | 0 | 5,654 | 375,677 | 0 | 0 |
Intangible Assets | 48,802 | 56,338 | 66,905 | 78,023 | 94,525 | 84,592 | 86,792 | 100,592 | 114,392 | 110,215 | 123,115 | 136,148 | 149,248 | 162,348 | 175,448 | 188,548 | 102,554 | 110,704 | 118,954 | 434,897 | 443,147 |
Long Term Investments | 213,022 | 166,913 | 146,759 | 98,155 | 35,562 | 59,766 | 54,590 | 62,957 | 51,447 | 41,267 | 40,368 | 45,323 | 45,629 | 35,988 | 46,313 | 73,815 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 47,708 | 64,760 | 82,348 | 139,038 | 136,267 | 170,107 | 275,579 | 645,295 | 1,049,408 | 1,394,879 | 1,720,668 | 2,086,754 | 0 | 27,154 | 81,307 | 955,186 | 0 | 105,906 | 170,518 | 0 | 31,766 |
Other Non-Current Assets | 1,825,285 | 57,348 | 1,017,825 | 887,500 | 720,253 | 713,944 | 737,424 | 674,417 | 779,982 | 584,787 | 513,032 | 460,621 | 407,675 | 703,424 | 794,908 | 1,045,989 | 751,775 | 1,894,779 | 2,542,489 | 2,520,521 | 2,226,559 |
Total Non-Current Assets | 2,276,447 | 713,177 | 1,656,484 | 1,495,082 | 1,258,524 | 1,250,551 | 1,287,720 | 1,594,367 | 2,113,073 | 2,217,460 | 2,427,369 | 2,752,870 | 633,618 | 1,064,221 | 1,409,572 | 3,218,101 | 1,259,681 | 2,137,881 | 3,251,247 | 3,289,813 | 2,701,472 |
Other Assets | 556,664 | 4,060 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 16,955,093 | 16,087,050 | 14,796,515 | 13,352,631 | 12,205,498 | 10,715,597 | 10,172,976 | 9,686,649 | 10,178,200 | 8,967,160 | 8,569,410 | 8,734,143 | 6,734,409 | 6,885,620 | 7,699,376 | 10,051,222 | 7,708,458 | 10,225,703 | 13,176,874 | 13,048,174 | 10,406,897 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 704,663 | 619,012 | 565,975 | 533,706 | 426,816 | 384,089 | 286,068 | 234,090 | 270,905 | 267,178 | 237,930 | 202,736 | 178,274 | 196,447 | 226,466 | 278,333 | 218,135 | 418,637 | 576,321 | 623,918 | 508,451 |
Short Term Debt | 21,043 | 522,309 | 1,436,604 | 649,747 | 11,969 | 0 | -162,477 | 8,731 | 35,114 | 46,381 | 58,222 | -347,202 | -59,130 | 0 | 0 | 18,394 | 237,560 | 440,611 | 814,707 | 1,298,412 | 0 |
Tax Payables | 0 | 62,400 | 98,709 | 72,134 | 103,548 | 36,093 | 11,580 | 86,925 | 34,860 | 57,050 | 48,722 | 206,015 | 198,865 | 203,313 | 294,408 | 360,921 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 597,820 | 675,091 | 783,556 | 844,785 | 449,474 | 294,427 | 254,624 | 250,779 | 187,891 | 186,141 | 142,642 | 134,858 | 101,183 | 46,960 | 51,727 | 2,204,466 | 67,878 | 1,308,554 | 1,403,793 | 0 | 1,253,012 |
Other Current Liabilities | 1,966,610 | 371,830 | -549,364 | 296,093 | 931,442 | 1,451,195 | 849,594 | 927,260 | 1,548,430 | 1,260,016 | 1,318,138 | 817,900 | 1,253,783 | 1,458,901 | 1,311,920 | 1,435,564 | 198,493 | 1,568,032 | 1,670,538 | 1,554,731 | 2,514,622 |
Total Current Liabilities | 3,290,136 | 2,249,706 | 3,034,733 | 3,042,431 | 2,367,838 | 2,165,804 | 1,978,716 | 2,087,852 | 2,077,200 | 1,855,189 | 1,805,654 | 1,921,359 | 1,896,385 | 1,858,661 | 2,172,541 | 2,575,250 | 654,188 | 2,294,560 | 2,861,088 | 3,477,061 | 2,820,516 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,699,602 | 2,026,979 | 2,135,610 | 2,121,706 | 3,255,488 | 3,183,021 | 3,028,066 | 3,006,967 | 3,441,637 | 2,352,646 | 1,958,802 | 2,058,168 | 2,648,408 | 3,088,344 | 3,391,668 | 4,281,532 | 3,166,305 | 3,478,230 | 3,537,947 | 3,386,527 | 2,861,550 |
Deferred Revenue | -597,820 | 0 | -12,378 | -12,381 | -11,969 | 294,427 | 254,624 | 250,779 | 187,891 | 186,141 | 142,642 | 134,858 | 101,183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 401,142 | 302,155 | 215,446 | 165,519 | 103,548 | -319,586 | -304,906 | -285,420 | -223,005 | -232,522 | -231,050 | -283,838 | -319,520 | 0 | 0 | 0 | 0 | 0 | 0 | 7,740 | 0 |
Other Non-Current Liabilities | 0 | 1,124,953 | 1,933,232 | 1,957,417 | -91,365 | -385,835 | -254,624 | 338,019 | -435,339 | -365,805 | -354,438 | 105,664 | -138,795 | -96,795 | 0 | 0 | 1,052,267 | 0 | 0 | 219,504 | 202,557 |
Total Non-Current Liabilities | 2,100,744 | 3,454,087 | 2,847,684 | 2,820,685 | 3,267,671 | 3,091,613 | 3,376,478 | 3,444,771 | 3,441,637 | 2,352,646 | 1,958,802 | 2,163,832 | 2,648,408 | 3,088,344 | 3,391,668 | 4,281,532 | 4,218,572 | 3,610,950 | 3,738,425 | 3,613,771 | 3,064,107 |
Total Liabilities | 5,390,880 | 5,703,793 | 5,882,417 | 5,863,116 | 5,635,509 | 5,257,417 | 5,355,194 | 5,532,623 | 5,518,837 | 4,207,835 | 3,764,456 | 4,085,191 | 4,544,793 | 4,947,005 | 5,564,209 | 6,856,782 | 4,872,760 | 5,905,510 | 6,599,513 | 7,090,832 | 5,884,623 |
Common Stock | 2,054 | 2,126 | 2,258 | 2,493 | 2,665 | 2,702 | 2,771 | 2,868 | 3,191 | 3,491 | 3,695 | 3,813 | 3,866 | 3,826 | 3,820 | 3,807 | 2,582 | 2,571 | 2,553 | 2,570 | 1,279 |
Retained Earnings | 8,149,776 | 7,012,724 | 5,581,702 | 4,196,276 | 3,306,057 | 2,220,574 | 1,613,929 | 980,061 | 1,540,208 | 1,662,641 | 1,728,953 | 1,593,918 | -844,147 | -1,050,145 | -840,053 | 257,145 | 1,442,425 | 2,960,001 | 5,293,107 | 4,751,120 | 3,419,401 |
Accumulated Other Comprehensive Income/Loss | 0 | -0 | 0 | -45 | -145 | -245 | -345 | -445 | -526 | -609 | -690 | -795 | -992 | -1,306 | -1,519 | -2,249 | -4,099 | -4,883 | -2,986 | -5,496 | -14,424 |
Total Stockholders Equity | 11,564,213 | 10,383,257 | 8,914,098 | 7,489,515 | 6,569,989 | 5,458,180 | 4,817,782 | 4,154,026 | 4,659,363 | 4,759,325 | 4,804,954 | 4,648,952 | 2,189,616 | 1,938,615 | 2,135,167 | 3,194,440 | 2,835,698 | 4,320,193 | 6,577,361 | 5,957,342 | 4,522,274 |
Total Investments | 215,717 | 682,977 | 146,759 | 1,045,294 | 600,541 | 568,733 | 515,944 | 633,557 | 590,943 | 483,982 | 379,899 | 333,256 | 364,560 | 35,988 | 46,313 | 73,815 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 2,147,779 | 2,553,399 | 2,632,238 | 2,655,166 | 3,164,123 | 3,091,613 | 3,376,478 | 3,444,771 | 3,441,637 | 2,352,646 | 1,958,802 | 2,163,832 | 2,648,408 | 3,088,344 | 3,391,668 | 4,299,926 | 3,403,865 | 3,918,841 | 4,352,654 | 4,279,528 | 3,478,965 |
Net Debt | 750,115 | 746,816 | 1,579,134 | 876,078 | 581,918 | 1,873,700 | 2,266,390 | 3,172,088 | 2,742,755 | 1,598,485 | 665,940 | 583,503 | 1,243,648 | 2,005,273 | 1,921,043 | 2,441,692 | 1,748,601 | 2,858,530 | 3,801,362 | 3,277,260 | 3,164,331 |
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 | 2,881,016 | 2,602,372 | 2,617,317 | 1,946,320 | 1,406,839 | 1,016,700 | 1,022,023 | 447,221 | 602,703 | 494,090 | 474,338 | 2,620,116 | 206,145 | -210,388 | -1,096,729 | -1,182,567 | -1,473,113 | -2,255,755 | 687,471 | 1,491,913 | 986,541 |
Depreciation & Amortization | 86,034 | 80,824 | 70,918 | 69,953 | 66,081 | 53,999 | 49,429 | 50,998 | 54,007 | 46,222 | 39,864 | 31,587 | 30,027 | 32,098 | 45,660 | 54,246 | 73,980 | 83,852 | 83,675 | 61,512 | 46,296 |
Deferred Income Tax | 87,890 | 104,266 | 106,584 | 59,168 | 137,598 | 105,438 | 362,777 | 422,307 | 334,787 | 311,699 | 223,769 | -2,096,425 | 52,695 | 460,354 | 912,263 | 37,587 | 105,906 | 73,164 | -157,832 | 39,506 | -25,401 |
Stock Based Compensation | 49,046 | 48,200 | 42,989 | 36,745 | 32,843 | 28,368 | 28,290 | 33,683 | 22,228 | 24,752 | 29,292 | 30,480 | 22,897 | 16,459 | 32,081 | 46,343 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | -1,707,585 | -680,597 | -2,235,900 | -1,168,432 | 101,598 | -160,143 | -108,609 | -481,256 | -967,083 | -1,241,964 | -483,857 | 248,482 | 438,020 | -113,417 | 681,108 | 216,725 | 936,337 | 636,892 | -1,440,688 | -1,642,945 | -1,743,876 |
Accounts Receivable | -327,153 | 196,884 | 0 | 0 | -201,649 | -140,984 | 0 | 0 | 0 | -281,672 | -114,958 | -2,592 | -39,262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | -181,444 | -354,016 | -2,256,690 | -1,266,398 | 2,988 | -237,741 | -50,362 | -569,030 | -897,092 | -927,768 | -346,596 | 265,064 | 455,223 | 54,891 | -43,181 | 396,593 | 1,114,686 | 622,359 | -1,151,972 | -1,688,571 | -2,072,588 |
Accounts Payable | 136,935 | -196,884 | -104,759 | 640,685 | 201,649 | 140,984 | -101,403 | 65,684 | 75,257 | -23,898 | -23,671 | -17,377 | 20,802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | -1,336,495 | -326,581 | 125,549 | -542,719 | 98,610 | 77,598 | 43,156 | 22,090 | -145,248 | -8,626 | 1,368 | 3,387 | 1,257 | -168,308 | 724,289 | -179,868 | -178,349 | 14,533 | -288,716 | 45,626 | 328,712 |
Other Non-Cash Items | 716,810 | 41,697 | 66,558 | 60,267 | 39,383 | 33,183 | 95,834 | 190,124 | 21,628 | 17,072 | 25,843 | 46,896 | 10,356 | -167,884 | 5,873 | 1,566,519 | 1,560,048 | 2,483,336 | 487,689 | 68,718 | 38,160 |
Net Cash Provided by Operating Activities | 1,401,678 | 2,196,762 | 668,466 | 1,004,021 | 1,784,342 | 1,077,545 | 1,449,744 | 663,077 | 68,270 | -348,129 | 309,249 | 881,136 | 760,140 | 17,222 | 580,256 | 738,853 | 1,220,392 | 1,218,255 | -267,526 | 18,704 | -698,280 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -118,705 | -92,201 | -112,661 | -72,781 | -58,354 | -58,119 | -59,039 | -32,051 | -39,295 | -45,440 | -48,790 | -28,899 | -13,942 | -21,238 | -15,179 | -39,252 | -18,878 | -70,116 | -98,629 | -88,887 | -75,219 |
Acquisitions Net | -14,440 | 0 | -75,101 | -111,991 | -84,004 | -173,239 | -1,000 | -23,037 | -444,997 | 0 | -82,428 | -1,677 | -16,456 | 21,238 | 15,179 | 1,748,742 | 5,314 | 0 | -16,563 | 0 | 0 |
Purchases of Investments | -14,440 | 0 | -64,701 | -101,591 | -753 | -9,515 | -1,000 | -23,037 | -14,539 | 0 | 0 | 0 | 0 | -4,603 | -22,890 | -35,144 | -54,619 | -217,541 | -58,229 | -31,172 | 0 |
Sales/Maturities of Investments | 104,417 | 0 | 64,701 | 101,591 | 753 | 9,515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 325 | 12,603 | 17,414 | 6,777 | 0 | 19,091 | 0 | 0 |
Other Investing Activities | -104,944 | -36,894 | 16,019 | 60,640 | 34,411 | 5,129 | 18,097 | 4,846 | 13,100 | 14,586 | 63,594 | -15,401 | 40,104 | -89,351 | -9,168 | 2,051 | 5,462 | 66,240 | 67,444 | 94,776 | -123,336 |
Net Cash Used for Investing Activities | -142,490 | -129,095 | -171,743 | -124,132 | -107,947 | -226,229 | -41,942 | -50,242 | -471,192 | -30,854 | -67,624 | -45,977 | 9,706 | -93,629 | -19,455 | 1,693,811 | -55,944 | -221,417 | -86,886 | -25,283 | -198,555 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -288,314 | -210,374 | -44,268 | -622,591 | 19,981 | -331,826 | -172,168 | -28,564 | 1,072,762 | 386,530 | -216,054 | -512,958 | -480,005 | -321,133 | -953,044 | -2,227,429 | -525,818 | -448,783 | 51,949 | 845,944 | 805,787 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,668 | 4,782 | 4,543 | 7,862 | 8,350 | 31,248 | 43,959 |
Common Stock Repurchased | -1,200,044 | -1,011,991 | -1,088,999 | -908,145 | -185,529 | -285,783 | -302,476 | -916,326 | -603,206 | -442,738 | -253,019 | -127,661 | -961 | -2,836 | -4,023 | -7,384 | -5,260 | -6,245 | -122,295 | -143,246 | -14,687 |
Dividends Paid | -161,343 | -142,459 | -144,115 | -147,834 | -130,179 | -122,350 | -104,020 | -112,748 | -124,666 | -115,958 | -75,646 | -38,382 | 0 | 0 | 0 | 0 | -41,119 | -40,997 | -40,879 | -33,550 | -25,427 |
Other Financing Activities | -36,320 | 51,781 | 41,647 | 11 | 111 | 6,399 | -1,606 | 27,720 | 5,845 | 10,535 | 15,627 | 19,411 | 32,809 | 57 | 8,668 | 0 | 0 | 523 | 6,696 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -1,703,613 | -1,313,043 | -1,235,735 | -1,678,559 | -295,616 | -733,560 | -580,270 | -1,029,915 | 350,735 | -159,718 | -529,092 | -659,590 | -448,157 | -323,912 | -948,399 | -2,230,031 | -567,654 | -487,640 | -96,179 | 700,396 | 809,632 |
Effect of Forex Changes on Cash | -754,624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 337 | -1,841 | -179 | -385 | 333 | -46 |
Net Change in Cash | -444,425 | 754,624 | -739,012 | -798,670 | 1,380,779 | 117,756 | 827,532 | -417,080 | -52,187 | -538,701 | -287,467 | 175,569 | 321,689 | -400,319 | -387,609 | 202,970 | 594,953 | 509,019 | -450,976 | 694,150 | -87,249 |
Cash at End of Period | 6,516,368 | 1,849,177 | 1,094,553 | 1,833,565 | 2,632,235 | 1,251,456 | 1,133,700 | 306,168 | 723,248 | 754,161 | 1,292,862 | 1,580,329 | 1,404,760 | 1,083,071 | 1,470,625 | 1,858,234 | 1,655,264 | 1,060,311 | 551,292 | 1,002,268 | 314,634 |
Cash at Start of Period | 6,960,793 | 1,094,553 | 1,833,565 | 2,632,235 | 1,251,456 | 1,133,700 | 306,168 | 723,248 | 775,435 | 1,292,862 | 1,580,329 | 1,404,760 | 1,083,071 | 1,483,390 | 1,858,234 | 1,655,264 | 1,060,311 | 551,292 | 1,002,268 | 308,118 | 401,883 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,401,678 | 2,196,762 | 668,466 | 1,004,021 | 1,784,342 | 1,077,545 | 1,449,744 | 663,077 | 68,270 | -348,129 | 309,249 | 881,136 | 760,140 | 17,222 | 580,256 | 738,853 | 1,220,392 | 1,218,255 | -267,526 | 18,704 | -698,280 |
Capital Expenditure | -118,705 | -92,201 | -112,661 | -72,781 | -58,354 | -58,119 | -59,039 | -32,051 | -39,295 | -45,440 | -48,790 | -28,899 | -13,942 | -21,238 | -15,179 | -39,252 | -18,878 | -70,116 | -98,629 | -88,887 | -75,219 |
Free Cash Flow | 1,282,973 | 2,104,561 | 555,805 | 931,240 | 1,725,988 | 1,019,426 | 1,390,705 | 631,026 | 28,975 | -393,569 | 260,459 | 852,237 | 746,198 | -4,016 | 565,077 | 699,601 | 1,201,514 | 1,148,139 | -366,155 | -70,183 | -773,499 |