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 | 8,175,100 | 7,802,400 | 8,478,000 | 7,730,300 | 6,658,200 | 6,964,300 | 7,014,600 | 6,444,900 | 5,779,000 | 5,741,700 | 5,852,600 | 3,665,308 | 2,843,900 | 2,620,100 | 2,435,600 | 2,147,589 | 2,360,493 | 2,316,006 | 2,187,046 | 1,993,600 | 1,890,085 |
Revenue Growth | - | -7.97% | 9.67% | 16.10% | -4.40% | -0.72% | 8.84% | 11.52% | 0.65% | -1.89% | 59.68% | 28.88% | 8.54% | 7.58% | 13.41% | -9.02% | 1.92% | 5.90% | 9.70% | 5.48% | |
Cost of Revenue | 6,451,700 | 6,103,500 | 6,387,400 | 5,857,300 | 5,288,800 | 5,320,300 | 5,369,300 | 4,972,700 | 4,503,300 | 4,533,700 | 4,623,100 | 2,797,853 | 2,204,300 | 2,078,200 | 1,903,400 | 1,721,012 | 1,869,135 | 1,791,035 | 1,743,169 | 1,686,800 | 1,592,371 |
Gross Profit | 1,723,400 | 1,698,900 | 2,090,600 | 1,873,000 | 1,369,400 | 1,644,000 | 1,645,300 | 1,472,200 | 1,275,700 | 1,208,000 | 1,229,500 | 867,455 | 639,600 | 541,900 | 532,200 | 426,577 | 491,358 | 524,971 | 443,877 | 306,800 | 297,714 |
Gross Profit Margin | 21.03% | 21.77% | 24.66% | 24.23% | 20.57% | 23.61% | 23.46% | 22.84% | 22.07% | 21.04% | 21.01% | 23.67% | 22.49% | 20.68% | 21.85% | 19.86% | 20.82% | 22.67% | 20.30% | 15.39% | 15.75% |
Research and Development | 0 | 0 | 0 | 14,500 | 15,500 | 16,000 | 14,400 | 12,800 | 13,300 | 13,100 | 12,300 | 11,500 | 11,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 606,200 | 580,900 | 608,600 | 576,800 | 539,600 | 557,600 | 536,400 | 522,600 | 471,100 | 451,300 | 469,500 | 326,602 | 279,900 | 258,500 | 240,600 | 228,025 | 234,287 | 224,456 | 209,421 | 194,000 | 180,824 |
Total Operating Expenses | 606,200 | 623,800 | 608,600 | 576,800 | 539,600 | 557,600 | 536,400 | 522,600 | 471,100 | 451,300 | 469,500 | 326,602 | 184,400 | 269,200 | 346,800 | 242,560 | 249,546 | 231,519 | 217,950 | 190,674 | 157,223 |
Operating Income or Loss | 1,117,200 | 1,075,100 | 978,400 | 843,600 | 371,500 | 658,300 | 1,067,700 | 931,200 | 780,300 | 750,000 | 702,700 | 481,875 | 443,459 | 272,700 | 185,400 | 352,454 | 241,812 | 293,452 | 225,927 | 116,126 | 140,491 |
Operating Margin | 13.61% | 13.78% | 11.54% | 10.91% | 5.58% | 9.45% | 15.22% | 14.45% | 13.50% | 13.06% | 12.01% | 13.15% | 15.59% | 10.41% | 7.61% | 16.41% | 10.24% | 12.67% | 10.33% | 5.82% | 7.43% |
Interest Expense | 40,800 | 53,300 | 70,400 | 152,400 | 93,500 | 128,800 | 97,200 | 102,600 | 91,800 | 85,500 | 88,400 | 58,275 | 62,900 | 29,245 | 32,278 | 35,583 | 36,869 | 35,084 | 0 | 0 | 0 |
EBITDA | 1,590,000 | 1,585,100 | 1,892,000 | 1,678,400 | 1,135,800 | 1,434,800 | 1,474,300 | 931,200 | 1,132,500 | 750,000 | 702,700 | 685,870 | 615,174 | 272,749 | 341,680 | 503,771 | 389,581 | 293,452 | 225,927 | 116,126 | 140,491 |
Depreciation and Amortization | 520,400 | 517,700 | 456,800 | 417,300 | 409,600 | 389,000 | 411,900 | 391,000 | 357,900 | 364,300 | 390,800 | 217,918 | 171,280 | 163,973 | 156,298 | 151,217 | 147,769 | 145,670 | 152,411 | 158,352 | 159,592 |
Income Before Tax | 1,021,300 | 1,014,100 | 1,364,800 | 1,108,700 | 632,700 | 917,000 | 970,500 | 828,600 | 688,500 | 664,500 | 614,300 | 423,600 | 380,500 | 243,500 | 153,100 | 316,971 | 210,143 | 267,868 | 194,724 | 88,000 | 110,915 |
Income Tax Expense | 248,200 | 248,900 | 335,000 | 267,600 | 171,700 | 220,600 | 232,500 | 160,000 | 238,900 | 227,700 | 221,700 | -17,729 | 216,700 | 85,500 | -52,300 | 51,076 | 74,534 | 97,802 | 69,692 | 35,400 | 42,185 |
Net Income | 771,400 | 765,200 | 1,029,800 | 841,100 | 461,000 | 696,400 | 738,000 | 668,600 | 449,600 | 436,800 | 392,600 | 441,329 | 163,800 | 158,000 | 205,400 | 265,895 | 135,609 | 170,066 | 125,032 | 52,600 | 68,730 |
Net Income Margin | 9.40% | 9.81% | 12.15% | 10.88% | 6.92% | 10.00% | 10.52% | 10.37% | 7.78% | 7.61% | 6.71% | 12.04% | 5.76% | 6.03% | 8.43% | 12.38% | 5.74% | 7.34% | 5.72% | 2.64% | 3.64% |
EPS | 8.58 | 8.41 | 11.07 | 8.87 | 4.86 | 7.37 | 7.88 | 7.09 | 4.76 | 4.47 | 3.99 | 4.57 | 1.70 | 1.59 | 2.02 | 2.62 | 1.32 | 1.63 | 1.21 | 0.49 | 0.65 |
EPS Diluted | 8.57 | 8.48 | 11.02 | 8.83 | 4.85 | 7.35 | 7.86 | 7.07 | 4.75 | 4.47 | 3.99 | 4.52 | 1.68 | 1.57 | 2.00 | 2.60 | 1.31 | 1.61 | 1.20 | 0.49 | 0.64 |
Weighted Average Shares Out | - | 90,236 | 92,300 | 94,100 | 94,100 | 93,800 | 93,645 | 93,512 | 93,529 | 96,600 | 97,000 | 96,579 | 96,400 | 99,300 | 101,700 | 101,577 | 102,753 | 104,483 | 103,599 | 107,334 | 106,358 |
Weighted Average Shares Out Diluted | - | 89,500 | 92,700 | 94,500 | 94,400 | 94,100 | 93,900 | 93,700 | 93,700 | 97,718 | 98,396 | 97,547 | 97,500 | 100,400 | 102,600 | 102,358 | 103,593 | 105,459 | 104,485 | 108,098 | 107,570 |
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 | 676,600 | 648,000 | 320,000 | 618,700 | 974,600 | 679,500 | 361,500 | 216,900 | 239,300 | 184,200 | 124,900 | 190,960 | 207,393 | 156,313 | 196,556 | 260,727 | 149,397 | 228,143 | 161,837 | 112,669 | 213,321 |
Short Term Investments | 95,000 | 493,500 | 85,200 | 86,100 | 105,600 | 87,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 771,600 | 1,141,500 | 405,200 | 704,800 | 1,080,200 | 767,400 | 361,500 | 216,900 | 239,300 | 184,200 | 124,900 | 190,960 | 207,393 | 156,313 | 196,556 | 260,727 | 149,397 | 228,143 | 161,837 | 112,669 | 213,321 |
Net Receivables | 1,216,100 | 1,037,500 | 1,067,500 | 1,078,400 | 837,500 | 872,100 | 918,600 | 900,200 | 703,100 | 664,700 | 651,200 | 666,041 | 417,630 | 319,988 | 293,159 | 375,921 | 254,898 | 275,921 | 263,159 | 213,181 | 216,594 |
Inventory | 1,061,900 | 1,013,100 | 977,300 | 902,500 | 787,900 | 794,100 | 795,600 | 762,500 | 723,600 | 676,800 | 664,900 | 594,291 | 268,767 | 254,675 | 241,142 | 213,396 | 206,954 | 204,356 | 195,946 | 191,828 | 179,348 |
Other Current Assets | 191,800 | 62,300 | 58,300 | 47,000 | 44,700 | 44,800 | 39,400 | 35,500 | 30,300 | 28,800 | 61,900 | 102,600 | 43,243 | 81,087 | 67,787 | 35,170 | 21,924 | 24,617 | 25,776 | 42,647 | 67,798 |
Total Current Assets | 3,241,400 | 3,254,400 | 2,508,300 | 2,732,700 | 2,750,300 | 2,478,400 | 2,115,100 | 1,915,100 | 1,696,300 | 1,554,500 | 1,578,600 | 1,531,009 | 937,033 | 812,063 | 798,041 | 885,214 | 633,173 | 733,037 | 646,718 | 553,489 | 677,061 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 4,242,600 | 4,143,400 | 4,198,300 | 3,767,300 | 3,427,600 | 3,386,000 | 3,108,600 | 2,924,900 | 2,895,700 | 2,832,100 | 2,857,600 | 2,805,704 | 1,366,069 | 1,476,654 | 1,337,986 | 1,182,504 | 1,221,019 | 1,215,298 | 1,252,291 | 1,320,511 | 1,345,154 |
Goodwill | 922,400 | 922,400 | 922,400 | 923,500 | 863,500 | 918,700 | 917,300 | 883,200 | 737,900 | 544,000 | 546,800 | 526,789 | 67,160 | 58,214 | 38,854 | 38,854 | 37,163 | 37,163 | 37,200 | 34,187 | 0 |
Intangible Assets | 201,300 | 229,600 | 267,900 | 308,400 | 295,900 | 338,800 | 378,200 | 410,000 | 367,100 | 270,800 | 293,500 | 310,539 | 38,283 | 25,042 | 10,975 | 11,790 | 12,669 | 13,753 | 14,711 | 63,713 | 22,108 |
Long Term Investments | 69,700 | 64,100 | 64,900 | 60,000 | 42,700 | 58,100 | -285,200 | -239,500 | 0 | -347,000 | -75,700 | -75,579 | -117,624 | -62,789 | -50,232 | 13,819 | -208,879 | -17,915 | -19,303 | -28,975 | -59,113 |
Tax Assets | 0 | 0 | 543,000 | 465,900 | 379,400 | 340,100 | 285,200 | 239,500 | 0 | 347,000 | 75,700 | 75,579 | 117,624 | 62,789 | 50,232 | -13,819 | 208,879 | 17,915 | 19,303 | 28,975 | 59,113 |
Other Non-Current Assets | 76,400 | 67,200 | -501,000 | -421,000 | -326,200 | -284,300 | 50,500 | 64,300 | 80,000 | 83,200 | 72,000 | 69,738 | 45,223 | 40,526 | 38,418 | 34,478 | 35,717 | 36,606 | 36,056 | 35,585 | 38,451 |
Total Non-Current Assets | 5,512,400 | 5,426,700 | 5,495,500 | 5,104,100 | 4,682,900 | 4,757,400 | 4,454,600 | 4,282,400 | 4,080,700 | 3,730,100 | 3,769,900 | 3,712,770 | 1,516,735 | 1,600,436 | 1,426,233 | 1,267,626 | 1,306,568 | 1,302,820 | 1,340,258 | 1,419,809 | 1,405,713 |
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 | 8,753,800 | 8,681,100 | 8,003,800 | 7,836,800 | 7,433,200 | 7,235,800 | 6,569,700 | 6,197,500 | 5,777,000 | 5,284,600 | 5,348,500 | 5,243,779 | 2,453,768 | 2,412,499 | 2,224,274 | 2,152,840 | 1,939,741 | 2,035,857 | 1,986,976 | 1,973,298 | 2,082,774 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 459,900 | 402,400 | 410,400 | 452,400 | 387,000 | 351,900 | 382,200 | 402,900 | 323,800 | 294,200 | 330,500 | 357,432 | 117,510 | 154,855 | 154,130 | 126,813 | 101,064 | 132,197 | 119,397 | 124,851 | 128,953 |
Short Term Debt | 83,800 | 560,800 | 148,200 | 137,600 | 141,000 | 64,100 | 1,400 | 151,300 | 27,100 | 7,700 | 7,600 | 40,000 | 15,964 | 15,718 | 109,670 | 109,626 | 109,606 | 278,747 | 119,147 | 118,030 | 109,168 |
Tax Payables | 15,200 | 18,600 | 17,400 | 17,600 | 16,500 | 15,300 | 13,400 | 16,000 | 16,700 | 16,000 | 17,500 | 20,232 | 55,887 | 8,711 | 2,601 | 0 | 0 | 6,062 | 10,340 | 0 | 0 |
Deferred Revenue | 0 | 125,800 | 0 | 0 | 0 | 0 | 13,400 | 0 | 0 | 0 | 0 | 0 | 0 | 149,469 | 0 | 0 | 0 | 120,099 | 123,640 | 102,168 | 0 |
Other Current Liabilities | 541,600 | 283,900 | 299,500 | 277,200 | 238,100 | 292,500 | 296,600 | 262,500 | 257,800 | 244,000 | 255,400 | 242,875 | 70,485 | 197,216 | 139,157 | 134,518 | 151,312 | 145,571 | 139,454 | 129,213 | 96,983 |
Total Current Liabilities | 1,100,500 | 1,265,700 | 875,500 | 884,800 | 782,600 | 723,800 | 693,600 | 832,700 | 625,400 | 561,900 | 611,000 | 660,539 | 259,846 | 376,500 | 405,558 | 370,957 | 361,982 | 562,577 | 388,338 | 372,094 | 335,104 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,670,300 | 2,693,000 | 2,719,000 | 2,663,500 | 2,667,400 | 2,670,400 | 2,501,300 | 2,499,400 | 2,640,300 | 2,312,000 | 2,371,700 | 2,532,700 | 803,534 | 814,562 | 570,931 | 571,252 | 571,529 | 398,501 | 645,899 | 577,173 | 585,724 |
Deferred Revenue | 0 | 0 | 0 | 157,400 | 298,300 | 375,500 | 357,500 | 372,500 | 357,200 | 358,600 | 361,700 | 193,548 | 164,538 | 148,686 | 97,914 | 78,859 | 85,964 | 0 | -78,129 | 0 | 0 |
Deferred Tax | 0 | 0 | 543,000 | 465,900 | 379,400 | 340,100 | 285,200 | 239,500 | 334,700 | 347,000 | 409,900 | 434,835 | 227,160 | 11,924 | 9,190 | 205,227 | 208,879 | 240,707 | 260,968 | 292,710 | 306,569 |
Other Non-Current Liabilities | 719,400 | 725,100 | 199,200 | 681,300 | 736,900 | 430,500 | 417,200 | 443,300 | 59,600 | 418,100 | 434,500 | 258,885 | 295,818 | 131,917 | 131,680 | 27,700 | 27,438 | 73,211 | 0 | 49,901 | 37,807 |
Total Non-Current Liabilities | 3,389,700 | 3,418,100 | 3,461,200 | 3,344,800 | 3,404,300 | 3,441,000 | 3,203,700 | 3,182,200 | 3,391,800 | 3,089,400 | 3,216,100 | 3,226,420 | 1,224,461 | 1,107,089 | 809,715 | 883,038 | 893,810 | 712,419 | 906,867 | 919,784 | 930,100 |
Total Liabilities | 4,490,200 | 4,683,800 | 4,336,700 | 4,229,600 | 4,186,900 | 4,164,800 | 3,897,300 | 4,014,900 | 4,017,200 | 3,651,300 | 3,827,100 | 3,886,959 | 1,484,307 | 1,483,589 | 1,215,273 | 1,253,995 | 1,255,792 | 1,274,996 | 1,295,205 | 1,291,878 | 1,265,204 |
Common Stock | 900 | 900 | 900 | 900 | 900 | 900 | 900 | 900 | 900 | 1,000 | 1,000 | 982 | 981 | 983 | 1,023 | 1,030 | 1,024 | 1,050 | 1,046 | 1,037 | 1,070 |
Retained Earnings | 3,669,100 | 3,447,200 | 3,186,800 | 3,102,100 | 2,835,500 | 2,704,800 | 2,315,800 | 1,867,400 | 1,447,100 | 1,317,300 | 1,242,200 | 1,019,101 | 703,728 | 673,960 | 690,111 | 546,355 | 342,072 | 334,060 | 269,296 | 248,404 | 303,662 |
Accumulated Other Comprehensive Income/Loss | -67,000 | -70,900 | -102,400 | -75,200 | -144,500 | -159,500 | -138,800 | -156,900 | -139,600 | -124,900 | -153,900 | -65,024 | -114,042 | -97,778 | -44,381 | -36,036 | -38,251 | -7,165 | -8,079 | 13,358 | 20,177 |
Total Stockholders Equity | 4,263,600 | 3,997,300 | 3,667,100 | 3,607,200 | 3,246,300 | 3,071,000 | 2,672,400 | 2,182,600 | 1,759,800 | 1,633,300 | 1,521,400 | 1,356,820 | 969,461 | 928,910 | 1,009,001 | 898,845 | 683,949 | 760,861 | 691,771 | 681,420 | 817,570 |
Total Investments | 164,700 | 557,600 | 150,100 | 146,100 | 148,300 | 146,000 | -285,200 | -239,500 | 0 | -347,000 | -75,700 | -75,579 | -117,624 | -62,789 | -50,232 | 13,819 | -208,879 | -17,915 | -19,303 | -28,975 | -59,113 |
Total Debt | 2,754,100 | 3,173,200 | 2,793,100 | 2,732,300 | 2,737,900 | 2,734,500 | 2,502,700 | 2,650,700 | 2,667,400 | 2,332,000 | 2,379,300 | 2,572,749 | 819,498 | 830,280 | 680,601 | 680,878 | 681,135 | 677,248 | 765,046 | 695,203 | 694,892 |
Net Debt | 2,077,500 | 2,525,200 | 2,473,100 | 2,113,600 | 1,763,300 | 2,055,000 | 2,141,200 | 2,433,800 | 2,428,100 | 2,147,800 | 2,254,400 | 2,381,789 | 612,105 | 673,967 | 484,045 | 420,151 | 531,738 | 449,105 | 603,209 | 582,534 | 481,571 |
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 | 769,300 | 765,200 | 1,029,800 | 841,100 | 461,000 | 696,400 | 738,000 | 668,600 | 449,600 | 436,800 | 392,600 | 441,329 | 163,820 | 158,027 | 205,435 | 265,895 | 135,609 | 170,066 | 125,032 | 52,604 | 68,730 |
Depreciation & Amortization | 520,400 | 517,700 | 456,800 | 429,200 | 408,500 | 382,800 | 417,100 | 391,400 | 334,800 | 364,300 | 390,800 | 217,918 | 171,280 | 163,973 | 156,298 | 147,769 | 147,769 | 145,670 | 152,411 | 158,352 | 159,592 |
Deferred Income Tax | -5,100 | 5,200 | 86,000 | 59,400 | 34,700 | 60,300 | 38,700 | -84,500 | -4,000 | 1,700 | 2,600 | -84,047 | 106,921 | 27,347 | -120,579 | -13,819 | -10,814 | -11,024 | -20,142 | 15,788 | 43,415 |
Stock Based Compensation | 47,100 | 40,000 | 35,600 | 35,500 | 30,000 | 30,400 | 23,500 | 20,600 | 19,700 | 18,200 | 15,600 | 14,761 | 11,687 | 9,736 | 7,006 | 7,261 | 8,695 | 8,418 | 6,062 | 1,677 | 0 |
Change in Working Capital | -17,000 | -6,800 | -85,100 | -287,400 | 77,800 | 9,300 | -52,900 | -146,100 | -800 | -69,800 | -97,000 | -8,654 | -80,798 | -19,572 | -33,718 | 17,857 | -16,040 | -17,523 | -21,057 | 16,410 | -41,084 |
Accounts Receivable | -170,800 | -1,400 | 39,300 | -227,200 | 13,200 | 56,400 | -56,100 | -115,100 | -3,600 | 9,500 | -8,500 | -31,191 | -24,995 | -16,946 | -50,256 | 13,602 | 21,023 | -12,724 | -48,068 | 7,476 | -26,253 |
Inventory | -75,800 | -35,800 | -75,200 | -105,500 | 6,300 | 1,400 | -35,600 | -21,000 | -25,700 | -11,900 | -72,400 | 25,036 | -12,212 | -8,333 | -28,352 | -5,498 | -2,598 | -8,494 | -3,526 | -10,149 | -9,072 |
Accounts Payable | 48,600 | 11,400 | -18,100 | 12,200 | 39,700 | -32,400 | -17,600 | 41,000 | 16,600 | -37,300 | -36,000 | 54,222 | -40,448 | -694 | 25,367 | 22,475 | -31,133 | 12,800 | -7,777 | 10,664 | -1,008 |
Other Working Capital | 181,000 | 19,000 | -31,100 | 33,100 | 18,600 | -16,100 | 56,400 | -51,000 | 11,900 | -30,100 | 19,900 | -56,721 | -3,143 | 6,401 | 19,523 | -12,722 | -3,332 | -9,105 | 38,314 | 8,419 | -4,751 |
Other Non-Cash Items | 776,300 | -6,200 | -28,100 | 16,300 | 20,800 | 28,200 | 15,700 | 6,100 | 1,900 | 11,400 | 31,500 | 26,894 | 31,295 | 6,003 | 135,478 | -118,832 | 4,103 | 4,542 | 4,326 | -2,085 | -15,310 |
Net Cash Provided by Operating Activities | 1,201,100 | 1,315,100 | 1,495,000 | 1,094,100 | 1,032,800 | 1,207,400 | 1,180,100 | 856,100 | 801,200 | 762,600 | 736,100 | 608,201 | 404,205 | 345,514 | 349,920 | 306,131 | 269,322 | 300,149 | 246,632 | 242,746 | 215,343 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -609,600 | -469,700 | -824,200 | -605,100 | -421,200 | -399,500 | -551,400 | -343,000 | -274,300 | -314,500 | -420,200 | -234,422 | -128,524 | -293,268 | -322,827 | -114,197 | -132,972 | -113,446 | -88,221 | -125,331 | -108,614 |
Acquisitions Net | 700 | 0 | 2,200 | -194,900 | 4,600 | 4,100 | -56,300 | -273,800 | -485,400 | 23,000 | -20,500 | -1,174,506 | -35,393 | -57,340 | 0 | -3,136 | 0 | 0 | -4,314 | -48,671 | -38,376 |
Purchases of Investments | -523,000 | -507,200 | -126,100 | -127,400 | -110,100 | -146,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -703 |
Sales/Maturities of Investments | 515,100 | 102,800 | 118,700 | 126,900 | 107,000 | -4,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 0 | 2,000 |
Other Investing Activities | -405,700 | -1,000 | -4,300 | 6,100 | -6,400 | -1,000 | -500 | 7,700 | -9,900 | -6,600 | -10,400 | -2,480 | 56,407 | 443 | 1,513 | -1,991 | -1,564 | -741 | -1,420 | 12,524 | 28,879 |
Net Cash Used for Investing Activities | -618,500 | -875,100 | -833,700 | -794,400 | -426,100 | -546,600 | -608,200 | -609,100 | -769,600 | -298,100 | -451,100 | -1,411,408 | -107,510 | -350,165 | -321,314 | -119,324 | -134,536 | -113,187 | -93,955 | -161,478 | -116,814 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -4,800 | 395,200 | -1,700 | -67,500 | -1,500 | -34,400 | -151,300 | -14,100 | 347,500 | -47,600 | -193,600 | 923,300 | -40,200 | 149,330 | -626 | -606 | -20,381 | -10,149 | -9,096 | -169 | -3,899 |
Common Stock Issued | -15,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,281 | 0 | 20,336 | 7,754 | 8,221 | 10,398 |
Common Stock Repurchased | -9,200 | -41,500 | -538,000 | -205,900 | -10,500 | -8,200 | -7,900 | -10,800 | -111,500 | -163,400 | -13,200 | -18,800 | -45,200 | -125,027 | -38,901 | -65,666 | -70,052 | -30,528 | 0 | -93,105 | -63,729 |
Dividends Paid | -448,500 | -448,900 | -420,300 | -379,800 | -299,600 | -298,700 | -268,100 | -237,600 | -216,100 | -200,800 | -157,400 | -109,145 | -117,851 | -76,012 | -61,798 | -76,898 | -125,057 | -105,048 | -105,052 | -96,867 | -29,294 |
Other Financing Activities | -1,100 | -1,100 | 0 | -2,400 | 0 | -1,500 | 0 | -6,900 | 3,600 | 6,600 | 13,100 | -8,581 | -42,364 | 16,117 | 8,548 | 412 | 1,958 | 25,069 | 2,885 | 0 | 29,294 |
Net Cash Used Provided by Financing Activities | -479,200 | -112,000 | -960,000 | -655,600 | -311,600 | -342,800 | -427,300 | -269,400 | 23,500 | -405,200 | -351,100 | 786,774 | -245,615 | -35,592 | -92,777 | -75,477 | -213,532 | -120,656 | -103,509 | -181,920 | -57,230 |
Effect of Forex Changes on Cash | 192,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 103,400 | 328,000 | -298,700 | -355,900 | 295,100 | 318,000 | 144,600 | -22,400 | 55,100 | 59,300 | -66,100 | -16,433 | 51,080 | -40,243 | -64,171 | 111,330 | -78,746 | 66,306 | 49,168 | -100,652 | 41,299 |
Cash at End of Period | 2,630,600 | 648,000 | 320,000 | 618,700 | 974,600 | 679,500 | 361,500 | 216,900 | 239,300 | 184,200 | 124,900 | 190,960 | 207,393 | 156,313 | 196,556 | 260,727 | 149,397 | 228,143 | 161,837 | 112,669 | 213,321 |
Cash at Start of Period | 2,527,200 | 320,000 | 618,700 | 974,600 | 679,500 | 361,500 | 216,900 | 239,300 | 184,200 | 124,900 | 191,000 | 207,393 | 156,313 | 196,556 | 260,727 | 149,397 | 228,143 | 161,837 | 112,669 | 213,321 | 172,022 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,201,100 | 1,315,100 | 1,495,000 | 1,094,100 | 1,032,800 | 1,207,400 | 1,180,100 | 856,100 | 801,200 | 762,600 | 736,100 | 608,201 | 404,205 | 345,514 | 349,920 | 306,131 | 269,322 | 300,149 | 246,632 | 242,746 | 215,343 |
Capital Expenditure | -611,300 | -469,700 | -824,200 | -605,100 | -421,200 | -399,500 | -551,400 | -343,000 | -274,300 | -314,500 | -420,200 | -234,422 | -128,524 | -293,268 | -322,827 | -114,197 | -132,972 | -113,446 | -88,221 | -125,331 | -108,614 |
Free Cash Flow | 589,800 | 845,400 | 670,800 | 489,000 | 611,600 | 807,900 | 628,700 | 513,100 | 526,900 | 448,100 | 315,900 | 373,779 | 275,681 | 52,246 | 27,093 | 191,934 | 136,350 | 186,703 | 158,411 | 117,415 | 106,729 |