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 | 1,443,869 | 1,322,466 | 1,224,022 | 1,166,161 | 1,016,175 | 1,133,138 | 1,120,975 | 984,326 | 614,371 | 569,763 | 537,898 | 489,007 | 496,920 | 500,417 | 486,806 | 489,232 | 493,421 | 451,508 | 420,338 | 394,038 | 391,948 |
Revenue Growth | - | 8.04% | 4.96% | 14.76% | -10.32% | 1.09% | 13.88% | 60.22% | 7.83% | 5.92% | 10.00% | -1.59% | -0.70% | 2.80% | -0.50% | -0.85% | 9.28% | 7.42% | 6.67% | 0.53% | |
Cost of Revenue | 730,697 | 394,769 | 345,943 | 326,682 | 313,077 | 306,145 | 305,890 | 253,713 | 161,417 | 144,833 | 136,819 | 124,744 | 125,504 | 72,626 | 70,375 | 66,061 | 59,368 | 0 | 0 | 0 | 0 |
Gross Profit | 713,172 | 927,697 | 878,079 | 839,479 | 703,098 | 826,993 | 815,085 | 730,613 | 452,954 | 424,930 | 401,079 | 364,263 | 371,416 | 427,792 | 416,432 | 423,171 | 434,053 | 451,508 | 420,338 | 394,038 | 391,948 |
Gross Profit Margin | 49.41% | 70.15% | 71.74% | 71.99% | 69.19% | 72.98% | 72.71% | 74.22% | 73.73% | 74.58% | 74.56% | 74.49% | 74.74% | 85.49% | 85.54% | 86.50% | 87.97% | 100.00% | 100.00% | 100.00% | 100.00% |
Research and Development | 1,173 | 0 | 588 | 1,488 | 10,470 | 2,537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 102,001 | 97,806 | 79,903 | 78,218 | 75,001 | 74,984 | 65,491 | 67,624 | 65,327 | 65,600 | 60,242 | 61,234 | 61,700 | 56,117 | 56,324 | 54,136 | 47,072 | 50,580 | 45,495 | 37,815 | 30,282 |
Total Operating Expenses | 540,148 | 927,697 | 405,766 | 387,300 | 433,543 | 457,081 | 434,916 | 491,050 | 241,735 | 220,265 | 216,529 | 199,943 | 208,978 | 253,512 | 241,248 | 239,874 | 215,273 | 256,764 | 240,521 | 213,517 | 213,716 |
Operating Income or Loss | 520,450 | 516,425 | 527,709 | 494,320 | 300,814 | 428,466 | 380,169 | 248,027 | 268,917 | 228,763 | 235,301 | 167,095 | 233,891 | 185,908 | 203,629 | 267,538 | 217,410 | 246,959 | 245,417 | 198,941 | 216,809 |
Operating Margin | 36.04% | 39.05% | 43.11% | 42.39% | 29.60% | 37.81% | 33.91% | 25.20% | 43.77% | 40.15% | 43.74% | 34.17% | 47.07% | 37.15% | 41.83% | 54.69% | 44.06% | 54.70% | 58.39% | 50.49% | 55.32% |
Interest Expense | 183,613 | 155,776 | 141,320 | 139,787 | 149,439 | 141,298 | 141,278 | 132,629 | 83,484 | 95,312 | 101,335 | 108,966 | 112,129 | 123,645 | 125,287 | 109,239 | 92,784 | 82,389 | 0 | 0 | 0 |
EBITDA | 1,075,343 | 780,530 | 954,427 | 814,975 | 646,714 | 744,195 | 739,857 | 573,764 | 431,244 | 375,592 | 383,092 | 297,725 | 360,699 | 318,037 | 327,360 | 384,462 | 322,149 | 340,467 | 332,830 | 282,436 | 298,745 |
Depreciation and Amortization | 398,417 | 308,180 | 711,300 | 653,353 | 812,363 | 704,570 | 662,563 | 653,593 | 430,488 | 146,829 | 147,791 | 130,630 | 126,808 | 132,129 | 123,731 | 116,924 | 104,739 | 93,508 | 87,413 | 83,495 | 81,936 |
Income Before Tax | 408,463 | 370,867 | 488,035 | 366,288 | 47,317 | 219,016 | 223,982 | 141,811 | 119,671 | 116,937 | 132,774 | 84,297 | 2,663 | 39,006 | 21,451 | 183,298 | 218,780 | 194,744 | 179,817 | 180,521 | 178,232 |
Income Tax Expense | 77,514 | 0 | 146,186 | 191,750 | 186,036 | 181,840 | -14,909 | -9,737 | 94,751 | 84,701 | -996 | 46,234 | 13,224 | 122,909 | 163,170 | 220,002 | 69,936 | -8,907 | -38,694 | 17,874 | 41,905 |
Net Income | 403,685 | 364,557 | 341,849 | 174,538 | -138,719 | 37,176 | 249,127 | 176,077 | 164,922 | 150,056 | 187,390 | 149,804 | 25,867 | 51,370 | 12,014 | -36,704 | 148,843 | 203,651 | 218,511 | 162,647 | 136,327 |
Net Income Margin | 27.95% | 27.57% | 27.93% | 14.97% | -13.65% | 3.28% | 22.22% | 17.89% | 26.84% | 26.34% | 34.84% | 30.63% | 5.21% | 10.27% | 2.47% | -7.50% | 30.17% | 45.10% | 51.98% | 41.28% | 34.78% |
EPS | 2.13 | 2.04 | 1.99 | 1.03 | -0.82 | 0.22 | 1.47 | 1.00 | 1.43 | 1.37 | 1.80 | 1.40 | -0.08 | 0.35 | -0.14 | -0.48 | 1.66 | 2.65 | 2.91 | 2.25 | 2.03 |
EPS Diluted | 2.13 | 2.04 | 1.99 | 1.02 | -0.82 | 0.22 | 1.46 | 1.00 | 1.42 | 1.36 | 1.80 | 1.40 | -0.08 | 0.35 | -0.14 | -0.48 | 1.66 | 2.65 | 2.89 | 2.23 | 2.03 |
Weighted Average Shares Out | - | 176,085 | 171,404 | 170,236 | 169,231 | 167,526 | 169,724 | 159,536 | 100,863 | 94,391 | 92,370 | 91,383 | 89,630 | 87,825 | 81,068 | 76,829 | 69,578 | 68,954 | 68,329 | 64,846 | 60,777 |
Weighted Average Shares Out Diluted | - | 176,371 | 171,791 | 170,694 | 169,460 | 167,771 | 170,100 | 159,960 | 101,285 | 94,856 | 92,404 | 91,409 | 89,669 | 88,259 | 82,602 | 76,896 | 69,662 | 69,198 | 68,801 | 65,427 | 61,391 |
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 | 16,734 | 84,971 | 68,776 | 95,027 | 378,450 | 115,562 | 42,532 | 49,381 | 17,879 | 40,623 | 121,789 | 90,204 | 22,349 | 17,452 | 22,460 | 99,477 | 21,533 | 18,668 | 34,046 | 42,458 | 95,320 |
Short Term Investments | 93,275 | 0 | 6,575 | 0 | 0 | 2,987 | 17,482 | 14,515 | 11,622 | 0 | 0 | 35,237 | 4,307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 110,009 | 84,971 | 68,776 | 95,027 | 378,450 | 115,562 | 42,532 | 49,381 | 17,879 | 40,623 | 121,789 | 90,204 | 22,349 | 17,452 | 22,460 | 99,477 | 21,533 | 18,668 | 34,046 | 42,458 | 95,320 |
Net Receivables | 256,170 | 214,867 | 188,863 | 153,091 | 143,633 | 169,337 | 172,359 | 170,985 | 111,722 | 106,164 | 98,899 | 88,891 | 100,342 | 121,649 | 117,772 | 117,916 | 135,234 | 119,984 | 67,162 | 56,878 | 25,646 |
Inventory | 0 | 0 | -6,575 | 0 | 0 | -2,987 | -17,482 | 27,644 | 23,965 | 25,326 | 20,121 | 17,161 | 23,429 | -6,050 | 0 | 58,376 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 4,822 | 25,261 | 0 | 27,504 | 36,311 | 48,107 | 63,174 | 0 | 0 | 32,860 | 36,147 | 9,520 | 0 | 27,763 | 0 | 0 | 0 | 0 | 3,558,262 | 3,506,697 | 3,073,421 |
Total Current Assets | 371,001 | 325,099 | 257,639 | 273,692 | 556,017 | 330,464 | 278,065 | 252,021 | 158,189 | 175,880 | 248,822 | 205,776 | 152,592 | 139,101 | 140,232 | 338,064 | 156,767 | 4,125,784 | 3,659,470 | 3,606,033 | 3,229,652 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 331,548 | 334,664 | 275,513 | 280,783 | 287,827 | 292,786 | 6,127 | 6,123 | 3,813,202 | 3,502,113 | 3,476,178 | 3,156,705 | 3,068,249 | 3,310,293 | 3,288,276 | 3,309,531 | 3,915,050 | 3,900,697 | 3,474,244 | 3,394,820 | 2,994,062 |
Goodwill | 166,739 | 167,062 | 167,062 | 167,095 | 173,868 | 307,434 | 314,143 | 310,609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 242,529 | 283,375 | 197,745 | 212,707 | 188,799 | 242,822 | 387,069 | 477,589 | 118,831 | 105,380 | 52,365 | 44,805 | 42,459 | 27,054 | 18,219 | 10,007 | 12,903 | 17,228 | 12,315 | 10,182 | 14,172 |
Long Term Investments | 439,104 | 422,597 | 350,377 | 372,591 | 467,155 | 469,522 | 504,288 | 386,304 | 296,699 | 306,206 | 333,167 | 358,849 | 442,927 | 408,596 | 428,592 | 326,212 | 383,408 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 0 | 10,860,220 | 9,386,359 | 9,175,660 | 9,405,930 | 10,944,663 | 9,647,800 | -3,813,202 | -3,502,113 | -3,476,178 | -3,156,705 | -3,068,249 | 70,204 | 63,165 | -60,210 | -369,681 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 10,875,658 | 10,839,268 | -1,081,274 | 266,431 | 261,446 | 390,729 | -1,489,692 | 63,589 | 3,915,187 | 3,603,608 | 3,562,816 | 3,304,086 | 3,215,480 | 31,824 | 35,164 | 50,203 | 43,928 | -3,900,697 | -3,474,244 | -3,394,820 | -2,994,062 |
Total Non-Current Assets | 12,055,578 | 12,046,966 | 10,602,581 | 10,518,871 | 10,380,887 | 10,801,789 | 10,666,598 | 10,892,014 | 4,330,717 | 4,015,194 | 3,948,348 | 3,707,740 | 3,700,866 | 3,847,970 | 3,833,416 | 3,635,743 | 3,985,608 | 17,228 | 12,315 | 10,182 | 14,172 |
Other Assets | 0 | 54,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,985 | 0 | 0 | 0 | 0 |
Total Assets | 12,426,579 | 12,426,913 | 10,860,220 | 10,792,563 | 10,936,904 | 11,132,253 | 10,944,663 | 11,144,035 | 4,488,906 | 4,191,074 | 4,197,170 | 3,913,516 | 3,853,458 | 3,987,071 | 3,973,648 | 3,973,807 | 4,183,360 | 4,143,012 | 3,671,785 | 3,616,215 | 3,243,824 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 389,055 | 358,612 | 317,259 | 322,271 | 302,361 | 213,705 | 224,807 | 234,272 | 138,936 | 164,515 | 181,197 | 147,045 | 127,185 | 101,899 | 0 | 0 | 141,395 | 164,479 | 140,940 | 110,800 | 102,443 |
Short Term Debt | 32,776 | 395,978 | 0 | 0 | 0 | 273,277 | 0 | 623,262 | 91,618 | 0 | 0 | 172,632 | 0 | 0 | 2,094,469 | 1,886,380 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 70,242 | 0 | -4,878,757 | -4,842,292 | 0 | 623,262 | 278,495 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | -2,776 | -41,954 | -48,673 | -60,590 | 264,679 | -53,277 | -48,576 | -684,766 | 186,877 | -49,171 | 75,000 | -97,632 | 169,924 | 1,995,102 | 101,046 | 99,145 | -0 | -9,836 | -140,940 | -110,800 | -102,443 |
Total Current Liabilities | 419,055 | 712,636 | 317,259 | 322,271 | 567,040 | 698,088 | 369,807 | 857,533 | 417,431 | 329,515 | 256,197 | 222,045 | 297,109 | 2,097,001 | 2,195,516 | 1,985,525 | 141,395 | 265,000 | 243,000 | 213,000 | 252,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 4,979,965 | 4,402,336 | 4,294,680 | 4,298,008 | 4,143,474 | 4,519,363 | 4,211,938 | 4,009,511 | 1,604,982 | 1,749,512 | 1,978,500 | 1,708,794 | 1,962,216 | 1,995,102 | 2,094,469 | 1,892,276 | 1,845,769 | 1,810,329 | 1,575,386 | 1,613,942 | 1,493,090 |
Deferred Revenue | 0 | 0 | -12,588 | -13,344 | -13,031 | -13,649 | -13,897 | -18,654 | 1,864,404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 12,588 | 13,344 | 13,031 | 13,649 | 13,897 | 18,654 | 54,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 83,362 | 120,006 | 118,915 | 122,942 | 500,607 | -375,159 | 106,326 | 230,384 | -158,009 | 235,405 | 147,406 | 121,543 | -151,778 | -1,974,686 | -2,076,996 | -1,847,389 | 392,929 | 229,272 | -1,575,386 | -1,613,942 | -1,493,090 |
Total Non-Current Liabilities | 5,063,327 | 4,522,342 | 4,364,922 | 4,360,360 | 4,311,717 | 4,144,204 | 4,124,688 | 3,553,448 | 1,446,973 | 1,778,939 | 2,004,491 | 1,830,337 | 1,810,438 | 20,416 | 17,473 | 44,887 | 2,238,698 | 2,008,000 | 1,575,000 | 1,614,000 | 1,493,000 |
Total Liabilities | 5,482,382 | 5,234,978 | 4,682,181 | 4,682,631 | 4,878,757 | 4,842,292 | 4,494,495 | 4,410,981 | 1,864,404 | 2,108,454 | 2,260,688 | 2,052,382 | 2,107,547 | 2,117,417 | 2,212,988 | 2,030,412 | 2,380,093 | 2,194,244 | 1,734,572 | 1,739,225 | 1,610,743 |
Common Stock | 1,815 | 1,846 | 1,711 | 1,712 | 1,697 | 1,676 | 1,679 | 1,714 | 1,045 | 972 | 941 | 923 | 904 | 899 | 819 | 815 | 756 | 752 | 744 | 733 | 680 |
Retained Earnings | -1,935,358 | -1,871,603 | -1,764,977 | -1,814,814 | -1,765,806 | -1,408,062 | -1,255,465 | -1,158,170 | -994,259 | -936,020 | -882,372 | -874,916 | -834,810 | -662,735 | -531,504 | -373,345 | -155,057 | -41,316 | -41,897 | -77,422 | -79,570 |
Accumulated Other Comprehensive Income/Loss | 0 | -1,308 | 7,560 | -10,227 | -18,625 | -11,997 | -927 | -6,289 | -18,346 | -58,693 | -57,748 | -17,404 | -57,715 | -71,429 | -80,885 | -49,973 | -91,465 | -18,916 | -13,317 | -11,692 | -5,291 |
Total Stockholders Equity | 6,767,466 | 7,032,687 | 6,096,985 | 6,037,371 | 5,984,912 | 6,213,348 | 6,397,970 | 6,692,052 | 2,591,301 | 2,054,109 | 1,906,592 | 1,843,354 | 1,730,765 | 1,808,355 | 1,701,435 | 1,875,167 | 1,736,360 | 1,870,386 | 1,853,317 | 1,788,825 | 1,498,717 |
Total Investments | 439,104 | 422,597 | 350,377 | 372,591 | 467,155 | 469,522 | 504,288 | 386,304 | 296,699 | 306,206 | 333,167 | 358,849 | 442,927 | 408,596 | 428,592 | 326,212 | 383,408 | 0 | 0 | 0 | 0 |
Total Debt | 5,012,741 | 4,798,314 | 3,940,476 | 3,934,732 | 4,143,474 | 4,142,462 | 3,715,212 | 3,594,977 | 1,642,420 | 1,872,478 | 2,021,357 | 1,854,697 | 1,941,891 | 1,982,440 | 2,094,469 | 1,886,380 | 2,135,571 | 2,007,975 | 1,575,386 | 1,613,942 | 1,493,090 |
Net Debt | 4,902,732 | 4,713,343 | 3,871,700 | 3,839,705 | 3,765,024 | 4,026,900 | 3,672,680 | 3,545,596 | 1,624,541 | 1,831,855 | 1,899,568 | 1,764,493 | 1,919,542 | 1,964,989 | 2,072,009 | 1,786,903 | 2,114,038 | 1,989,307 | 1,541,340 | 1,571,484 | 1,397,770 |
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 | 408,052 | 370,867 | 488,035 | 366,288 | 47,317 | 243,258 | 252,325 | 178,980 | 166,992 | 152,543 | 188,847 | 151,285 | 26,209 | 55,788 | 16,199 | -32,743 | 136,188 | 203,651 | 218,511 | 162,647 | 136,327 |
Depreciation & Amortization | 390,860 | 323,152 | 298,702 | 280,395 | 305,360 | 330,416 | 326,358 | 311,057 | 158,448 | 145,231 | 144,690 | 131,966 | 126,796 | 133,756 | 123,933 | 116,112 | 105,470 | 93,508 | 87,413 | 83,495 | 81,936 |
Deferred Income Tax | 2,911 | 0 | 0 | 17,342 | 117,719 | 36,991 | 32,650 | -9,737 | -35,056 | -3,648 | -68,361 | -39,983 | 13,727 | 56,055 | -4,185 | 114,699 | -3,993 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 24,701 | 20,075 | 16,521 | 12,515 | 13,581 | 14,339 | 13,635 | 20,549 | 10,652 | 11,081 | 9,662 | 12,191 | 9,806 | 9,824 | 6,615 | 4,668 | 5,950 | 0 | 0 | 0 | 0 |
Change in Working Capital | -23,391 | -17,196 | -46,741 | -20,683 | 6,118 | -8,033 | -25,117 | -34,473 | -21,422 | -31,980 | -12,265 | -17,067 | -4,691 | -35,654 | -28,159 | -32,035 | -60,509 | -34,441 | -24,861 | -17,839 | -10,959 |
Accounts Receivable | -10,810 | -13,904 | -35,274 | -24,869 | 16,944 | -4,690 | -26,374 | -26,081 | -16,784 | -20,196 | -12,769 | -10,501 | 98 | -6,274 | -1,297 | -2,995 | 0 | -35,463 | -21,077 | -21,441 | -10,599 |
Inventory | 10,810 | 13,904 | 35,274 | 24,869 | -16,944 | 4,690 | 10,383 | 6,808 | 109 | 3,049 | 1,707 | 4,254 | -2,718 | -5,613 | -10,883 | 0 | 0 | -7,939 | -12,922 | 2,188 | -6,423 |
Accounts Payable | -15,723 | 5,152 | -9,088 | 6,677 | 997 | 4,175 | -760 | -2,114 | 5,543 | -3,810 | 6,201 | -672 | 10,994 | -17,892 | -449 | 0 | 0 | 1,022 | -3,784 | 3,602 | -360 |
Other Working Capital | -7,668 | -22,348 | -37,653 | -27,360 | 5,121 | -12,208 | -8,366 | -13,086 | -10,290 | -11,023 | -7,404 | -10,148 | -13,065 | -5,875 | -15,530 | -29,040 | -60,509 | 7,939 | 12,922 | -2,188 | 6,423 |
Other Non-Cash Items | 187,503 | 22,693 | -100,702 | 3,531 | 9,023 | 4,300 | 10,476 | 4,770 | 9,762 | 2,410 | 15,169 | 12,339 | 85,368 | -2,136 | 26,805 | 23,161 | 36,063 | -38,421 | -64,248 | -20,148 | -23,403 |
Net Cash Provided by Operating Activities | 770,982 | 719,591 | 655,815 | 659,388 | 499,118 | 621,271 | 610,327 | 471,146 | 289,376 | 275,637 | 277,742 | 250,731 | 257,215 | 217,633 | 141,208 | 193,862 | 219,169 | 224,297 | 216,815 | 208,155 | 183,901 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -115,685 | 0 | 4,888 | -262,731 | 24,351 | -220,656 | -45,857 | -328,295 | -234,598 | -117,470 | 0 | -21,135 | 70,691 | -152,698 | -90,458 | -142,989 | -388,783 | -688,529 | -424,173 | -326,662 | -400,575 |
Acquisitions Net | -5,902 | -95,508 | -36,266 | -23,476 | -51,440 | -66,921 | -74,238 | -672,292 | -37,879 | -20,054 | -23,577 | -10,883 | -66,663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -340,217 |
Purchases of Investments | -227,494 | -7,990 | -21,112 | -23,971 | -25,155 | -23,458 | -23,164 | -23,535 | -55,223 | -31,941 | -23,760 | -19,144 | -17,930 | -218,065 | -231,847 | -28,709 | -48,619 | -42,660 | -21,790 | -417,713 | -66,299 |
Sales/Maturities of Investments | 211,242 | 16,003 | 21,785 | 23,846 | 19,986 | 19,539 | 21,587 | 21,378 | 57,590 | 28,400 | 31,222 | 13,991 | 18,077 | 292,815 | 138,308 | 217,427 | 331,627 | 312,353 | 469,424 | 268,053 | 364,547 |
Other Investing Activities | -181,683 | -254,483 | -175,403 | -20 | 6,617 | 8,803 | 15,648 | -5,236 | -374,159 | 1,719 | -194,175 | 27,354 | -552 | 225 | 0 | 0 | 0 | 545 | 14,770 | -8,456 | 404,226 |
Net Cash Used for Investing Activities | -319,522 | -341,978 | -206,108 | -286,352 | -25,641 | -282,693 | -106,024 | -1,007,980 | -409,671 | -139,346 | -210,290 | -9,817 | 3,623 | -77,723 | -183,997 | 45,729 | -105,775 | -418,291 | 38,231 | -484,778 | -38,318 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 326,525 | 138,673 | -18,052 | -318,269 | 537 | 183,449 | 113,250 | 1,186,183 | -212,450 | -189,570 | 65,818 | -94,723 | -75,512 | -178,439 | 148,077 | -321,193 | 125,513 | 389,707 | -81,647 | 172,837 | 23,982 |
Common Stock Issued | 0 | 0 | 61,348 | 82,606 | 125,877 | 9 | 99 | 88,558 | 549,877 | 198,494 | 102,453 | 99,787 | 335,780 | 217,497 | 1,431 | 345,800 | 1,020 | 2,383 | 5,994 | 275,100 | 81,662 |
Common Stock Repurchased | -9,172 | -36,831 | -81,866 | -4,083 | -5,512 | -38,982 | -220,623 | -18,649 | -8,013 | -9,906 | -300 | 0 | -323,129 | -13 | 0 | 0 | 0 | 0 | 0 | -54,000 | 0 |
Dividends Paid | -503,089 | -456,478 | -428,276 | -403,085 | -300,537 | -390,598 | -375,978 | -327,679 | -222,091 | -202,454 | -193,662 | -188,835 | -188,081 | -183,878 | -172,517 | -183,942 | -237,062 | -202,725 | -182,907 | -167,208 | -154,696 |
Other Financing Activities | -24,601 | -469 | -9,112 | -13,628 | -30,954 | -22,084 | -25,242 | -359,465 | -10,628 | -9,775 | -8,969 | 1,192 | -8,174 | -1,059 | -10,256 | -3,184 | -14,134 | -4,545 | -4,898 | 12,531 | -156,080 |
Net Cash Used Provided by Financing Activities | -420,437 | -355,035 | -475,958 | -656,459 | -210,589 | -268,206 | -508,494 | 568,948 | 96,695 | -213,211 | -34,360 | -182,579 | -249,891 | -145,569 | -34,228 | -161,647 | -110,529 | 178,616 | -263,458 | 223,761 | -80,132 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 33,761 | 22,578 | -26,251 | -283,423 | 262,888 | 70,372 | -4,191 | 32,114 | -23,600 | -76,920 | 33,092 | 58,335 | 10,947 | -5,659 | -77,017 | 77,944 | 2,865 | -15,378 | -8,412 | -52,862 | 65,451 |
Cash at End of Period | 516,209 | 91,354 | 68,776 | 95,027 | 378,450 | 115,562 | 45,190 | 45,370 | 13,256 | 36,856 | 113,776 | 80,684 | 22,349 | 11,402 | 22,460 | 99,477 | 21,533 | 18,668 | 34,046 | 42,458 | 95,320 |
Cash at Start of Period | 482,448 | 68,776 | 95,027 | 378,450 | 115,562 | 45,190 | 49,381 | 13,256 | 36,856 | 113,776 | 80,684 | 22,349 | 11,402 | 17,061 | 99,477 | 21,533 | 18,668 | 34,046 | 42,458 | 95,320 | 29,869 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 770,982 | 719,591 | 655,815 | 659,388 | 499,118 | 621,271 | 610,327 | 471,146 | 289,376 | 275,637 | 277,742 | 250,731 | 257,215 | 217,633 | 141,208 | 193,862 | 219,169 | 224,297 | 216,815 | 208,155 | 183,901 |
Capital Expenditure | -115,685 | 0 | 4,888 | -262,731 | 24,351 | -220,656 | -45,857 | -328,295 | -234,598 | -117,470 | 0 | -21,135 | 70,691 | -152,698 | -90,458 | -142,989 | -388,783 | -688,529 | -424,173 | -326,662 | -400,575 |
Free Cash Flow | 655,034 | 719,591 | 660,703 | 396,657 | 523,469 | 400,615 | 564,470 | 142,851 | 54,778 | 158,167 | 277,742 | 229,596 | 327,906 | 64,935 | 50,750 | 50,873 | -169,614 | -464,232 | -207,358 | -118,507 | -216,674 |