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 | 12,939,776 | 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 | 9,048,926 |
Revenue Growth | - | 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% | 29.42% | |
Cost of Revenue | 9,153,549 | 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 | 7,960,148 |
Gross Profit | 3,786,227 | 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 | 1,088,778 |
Gross Profit Margin | 29.84% | 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% | 12.03% |
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 | 1,002,339 | 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 | 78,632 |
Total Operating Expenses | 1,002,339 | 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 | 78,632 |
Operating Income or Loss | 2,764,904 | 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 | 1,010,146 |
Operating Margin | 21.62% | 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% | 11.16% |
Interest Expense | 415 | 284 | 502 | 4,248 | 584 | 618 | 503 | 686 | 788 | 849 | 712 | 819 | 1,313 | 185,264 | 2,262 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 2,823,092 | 3,524,194 | 2,705,146 | 1,852,981 | 1,407,051 | 1,410,818 | 1,017,777 | 1,036,671 | 879,608 | 730,471 | 560,121 | 214,400 | 16,213 | -1,010,362 | 2,109,270 | -1,595,806 | -2,223,029 | 1,320,079 | 2,263,176 | 1,586,719 | 1,050,306 |
Depreciation and Amortization | 78,749 | 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 | 40,160 |
Income Before Tax | 2,819,797 | 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 | 995,656 |
Income Tax Expense | 683,906 | 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 | 378,334 |
Net Income | 2,135,474 | 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 | 624,634 |
Net Income Margin | 16.27% | 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% | 6.90% |
EPS | 9.45 | 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 | 2.56 |
EPS Diluted | 9.42 | 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 | 2.48 |
Weighted Average Shares Out | - | 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 | 244,323 |
Weighted Average Shares Out Diluted | - | 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 | 251,460 |
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 | 1,848,451 | 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 | 404,092 |
Short Term Investments | 0 | 0 | 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 | 0 |
Cash + Short Term Investments | 1,848,451 | 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 | 404,092 |
Net Receivables | 414,360 | 677,207 | 947,139 | 564,979 | 508,967 | 461,354 | 570,600 | 539,496 | 442,715 | 339,531 | 287,933 | 318,931 | 0 | 24,601 | 32,376 | 489,487 | 0 | 0 | 0 | 0 | 0 |
Inventory | 11,585,447 | 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 | 5,528,410 |
Other Current Assets | 86,226 | 785,982 | 83,753 | 77,992 | 57,552 | -50,802 | -143,832 | -181,218 | -68,717 | -22,118 | 3,516 | -11,024 | 101,860 | 12,765 | 2,153 | 102,737 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 13,934,484 | 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 | 5,932,502 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 0 | 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 | 0 |
Goodwill | 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 | 308 |
Intangible Assets | 58,960 | 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 | 451,397 |
Long Term Investments | 162,287 | 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 | 0 |
Tax Assets | 65,855 | 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 | 8 |
Other Non-Current Assets | 1,426,747 | 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 | 1,679,445 |
Total Non-Current Assets | 1,782,779 | 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 | 2,130,850 |
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 | 15,717,263 | 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 | 8,063,352 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 567,561 | 565,975 | 621,168 | 511,321 | 435,916 | 352,029 | 393,815 | 405,455 | 327,725 | 270,516 | 202,736 | 178,274 | 196,447 | 226,466 | 278,333 | 218,135 | 418,637 | 576,321 | 2,584,060 | 609,039 | 452,648 |
Short Term Debt | 1,981 | 2,046 | 0 | 11,969 | 25,159 | 50,282 | 34,641 | 35,114 | 46,381 | 58,222 | 124,956 | 164,280 | 1,568,294 | 1,842,621 | 18,394 | 237,560 | 440,611 | 814,707 | 893,001 | 617,415 | 479,287 |
Tax Payables | 0 | 98,709 | 0 | 0 | 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 | 79 |
Deferred Revenue | 769,893 | 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 | 1,080,424 |
Other Current Liabilities | 1,627,190 | 1,683,156 | 1,576,478 | 1,395,074 | 1,410,302 | 1,321,781 | 1,408,617 | 1,448,740 | 1,294,942 | 1,334,274 | 1,458,809 | 1,452,648 | 46,960 | 51,727 | 74,057 | 130,615 | 126,758 | 66,267 | 0 | 341,050 | 372,507 |
Total Current Liabilities | 2,966,625 | 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 | 2,384,866 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,406,771 | 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 | 4,281,532 | 3,166,305 | 3,478,230 | 3,537,947 | 3,386,527 | 2,861,550 | 2,150,972 |
Deferred Revenue | -334 | -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 | 0 |
Deferred Tax | 331,366 | 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 | 0 |
Other Non-Current Liabilities | 334 | 12,378 | 12,381 | 11,969 | 25,159 | 50,282 | 34,641 | 35,114 | 46,381 | 88,408 | 148,980 | 218,337 | 0 | 0 | 0 | 1,052,267 | 132,720 | 200,478 | 219,504 | 202,557 | 79,391 |
Total Non-Current Liabilities | 2,738,137 | 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 | 2,230,363 |
Total Liabilities | 5,704,762 | 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 | 4,615,229 |
Common Stock | 2,161 | 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 | 1,252 |
Retained Earnings | 6,649,281 | 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 | 2,470,678 |
Accumulated Other Comprehensive Income/Loss | 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 | -39,798 |
Total Stockholders Equity | 10,012,501 | 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 | 3,448,123 |
Total Investments | 162,287 | 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 | 0 |
Total Debt | 2,406,771 | 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 | 2,630,259 |
Net Debt | 558,320 | 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 | 2,226,167 |
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 | 2,773,610 | 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 | 624,634 |
Depreciation & Amortization | 78,749 | 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 | 40,160 |
Deferred Income Tax | 195,488 | 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 | 19,617 |
Stock Based Compensation | 41,870 | 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 | 17,234 | 196,766 | 72,159 | 0 | 0 | 0 |
Change in Working Capital | -259,556 | -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 | -1,012,591 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -281,672 | -114,958 | -2,592 | -39,262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 276,075 | -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 | -1,414,294 |
Accounts Payable | -400,998 | -104,759 | 640,685 | 0 | 0 | -101,403 | 65,684 | 75,257 | -23,898 | -23,671 | -17,377 | 20,802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | -134,633 | 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 | 401,703 |
Other Non-Cash Items | 50,574 | 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 | 26,332 |
Net Cash Provided by Operating Activities | 2,880,735 | 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 | -301,848 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -91,637 | -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 | -39,120 |
Acquisitions Net | -24,606 | -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 | 0 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,603 | -22,890 | -35,144 | -54,619 | -217,541 | -58,229 | -31,172 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 325 | 12,603 | 17,414 | 6,777 | 0 | 19,091 | 0 | 0 | 0 |
Other Investing Activities | 4,159 | 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 | 5,023 |
Net Cash Used for Investing Activities | -112,084 | -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 | -34,097 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -1,343,297 | -2,913,268 | -836,893 | -765,267 | -331,826 | -1,746,332 | -2,854,747 | -1,605,919 | -364,193 | -250,631 | -512,958 | -618,800 | -321,076 | -953,044 | -2,227,429 | -520,131 | -448,783 | -51,949 | 0 | 0 | 0 |
Common Stock Issued | 80,770 | 0 | 0 | 0 | 17,849 | 89,393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,668 | 4,782 | 4,543 | 7,862 | 8,350 | 31,248 | 43,959 | 39,493 |
Common Stock Repurchased | -810,409 | -1,088,999 | -908,145 | -185,529 | -285,783 | -302,473 | -916,323 | -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 | -18,304 |
Dividends Paid | -142,194 | -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 | -13,612 |
Other Financing Activities | 1,054,642 | 2,910,647 | 214,313 | 785,359 | -11,450 | 1,483,162 | 2,853,903 | 2,684,526 | 763,171 | 50,204 | 19,411 | 171,604 | 0 | 0 | 0 | -5,687 | 523 | 110,594 | 845,944 | 805,787 | 121,286 |
Net Cash Used Provided by Financing Activities | -1,160,488 | -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 | 128,863 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 337 | -1,841 | -179 | -385 | 333 | -46 | -1,994 |
Net Change in Cash | 1,608,163 | -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 | -209,076 |
Cash at End of Period | 6,098,748 | 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 | 404,092 |
Cash at Start of Period | 4,490,585 | 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 | 613,168 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 2,880,735 | 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 | -301,848 |
Capital Expenditure | -91,637 | -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 | -39,120 |
Free Cash Flow | 2,789,098 | 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 | -340,968 |