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 | 2024-03-30 | 2023-04-01 | 2022-04-02 | 2021-03-27 | 2020-03-28 | 2019-03-30 | 2018-03-31 | 2017-04-01 | 2016-04-02 | 2015-03-28 | 2014-03-29 | 2013-03-30 | 2012-03-31 | 2011-04-02 | 2010-04-03 | 2009-03-28 | 2008-03-29 | 2007-03-31 | 2006-04-01 | 2005-04-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 6,740,100 | 6,631,400 | 6,443,600 | 6,218,500 | 4,400,800 | 6,159,800 | 6,313,000 | 6,182,300 | 6,652,800 | 7,405,000 | 7,620,000 | 7,450,000 | 6,944,800 | 6,859,500 | 5,660,300 | 4,978,900 | 5,018,900 | 4,880,100 | 4,295,400 | 3,746,300 | 3,305,415 |
Revenue Growth | - | 2.91% | 3.62% | 41.30% | -28.56% | -2.43% | 2.11% | -7.07% | -10.16% | -2.82% | 2.28% | 7.27% | 1.24% | 21.19% | 13.69% | -0.80% | 2.84% | 13.61% | 14.66% | 13.34% | |
Cost of Revenue | 2,188,900 | 2,199,600 | 2,277,800 | 2,071,000 | 1,539,400 | 2,506,500 | 2,427,000 | 2,430,600 | 3,001,700 | 3,218,000 | 3,242,000 | 3,140,000 | 2,789,000 | 2,861,400 | 2,342,000 | 2,079,800 | 2,288,200 | 2,242,000 | 1,959,200 | 1,723,900 | 1,620,869 |
Gross Profit | 4,551,200 | 4,431,800 | 4,165,800 | 4,147,500 | 2,861,400 | 3,653,300 | 3,886,000 | 3,751,700 | 3,651,100 | 4,187,000 | 4,378,000 | 4,310,000 | 4,155,800 | 3,998,100 | 3,318,300 | 2,899,100 | 2,730,700 | 2,638,100 | 2,336,200 | 2,022,400 | 1,684,546 |
Gross Profit Margin | 67.62% | 66.83% | 64.65% | 66.70% | 65.02% | 59.31% | 61.56% | 60.68% | 54.88% | 56.54% | 57.45% | 57.85% | 59.84% | 58.29% | 58.62% | 58.23% | 54.41% | 54.06% | 54.39% | 53.98% | 50.96% |
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 | 3,701,800 | 3,619,600 | 3,432,700 | 3,305,600 | 2,638,500 | 3,237,500 | 3,168,300 | 3,095,500 | 3,149,400 | 3,389,000 | 3,301,000 | 3,142,000 | 2,971,600 | 2,915,200 | 2,442,700 | 2,157,000 | 2,036,000 | 1,932,500 | 1,663,400 | 1,476,900 | 1,382,520 |
Total Operating Expenses | 3,738,300 | 3,670,900 | 3,461,600 | 3,305,600 | 2,638,500 | 3,237,500 | 3,168,300 | 3,095,500 | 3,173,500 | 3,413,000 | 3,326,000 | 3,177,000 | 2,998,400 | 2,944,100 | 2,468,100 | 2,178,700 | 2,056,200 | 1,984,700 | 1,679,000 | 1,496,800 | 1,382,520 |
Operating Income or Loss | 812,900 | 756,400 | 704,200 | 798,400 | 240,200 | 442,800 | 561,800 | 498,200 | -94,800 | 582,000 | 1,035,000 | 1,130,000 | 1,126,700 | 1,039,400 | 845,100 | 706,900 | 595,500 | 653,400 | 652,600 | 516,600 | 299,685 |
Operating Margin | 11.86% | 11.41% | 10.93% | 12.84% | 5.46% | 7.19% | 8.90% | 8.06% | -1.42% | 7.86% | 13.58% | 15.17% | 16.22% | 15.15% | 14.93% | 14.20% | 11.87% | 13.39% | 15.19% | 13.79% | 9.07% |
Interest Expense | 44,500 | 42,200 | 40,400 | 54,000 | 48,500 | 17,600 | 20,700 | 18,200 | 12,400 | 21,000 | 17,000 | 20,000 | 22,100 | 24,500 | 18,300 | 22,200 | 26,600 | 22,700 | 20,000 | 48,200 | 0 |
EBITDA | 1,072,200 | 1,061,100 | 801,700 | 1,042,700 | 232,600 | 871,600 | 903,500 | 802,600 | 215,000 | 883,000 | 1,346,800 | 1,388,000 | 1,340,700 | 1,264,000 | 1,037,800 | 892,700 | 798,500 | 854,700 | 824,900 | 655,900 | 418,900 |
Depreciation and Amortization | 222,500 | 229,000 | 220,500 | 229,700 | 247,600 | 269,500 | 281,300 | 295,200 | 307,500 | 310,000 | 25,000 | 35,000 | 232,300 | 28,900 | 25,400 | 21,700 | 184,400 | 201,300 | 144,700 | 127,000 | 103,633 |
Income Before Tax | 846,000 | 777,400 | 691,900 | 754,600 | -74,800 | 326,400 | 582,500 | 489,200 | -104,900 | 552,000 | 987,000 | 1,096,000 | 1,089,300 | 1,015,100 | 825,400 | 689,300 | 587,500 | 642,100 | 643,300 | 502,900 | 299,366 |
Income Tax Expense | 162,200 | 131,100 | 169,200 | 154,500 | 46,300 | -57,900 | 151,600 | 326,400 | -5,600 | 156,000 | 285,000 | 320,000 | 339,300 | 334,100 | 257,800 | 209,800 | 181,500 | 222,300 | 242,400 | 194,900 | 107,336 |
Net Income | 683,800 | 646,300 | 522,700 | 600,100 | -121,100 | 384,300 | 430,900 | 162,800 | -99,300 | 396,000 | 702,000 | 776,000 | 750,000 | 681,000 | 567,600 | 479,500 | 406,000 | 419,800 | 400,900 | 308,000 | 190,425 |
Net Income Margin | 9.95% | 9.75% | 8.11% | 9.65% | -2.75% | 6.24% | 6.83% | 2.63% | -1.49% | 5.35% | 9.21% | 10.42% | 10.80% | 9.93% | 10.03% | 9.63% | 8.09% | 8.60% | 9.33% | 8.22% | 5.76% |
EPS | 10.69 | 9.91 | 7.72 | 8.22 | -1.65 | 5.07 | 5.35 | 1.99 | -1.20 | 4.65 | 7.96 | 8.60 | 8.21 | 7.35 | 5.91 | 4.85 | 4.09 | 4.10 | 3.84 | 2.96 | 1.88 |
EPS Diluted | 10.49 | 9.72 | 7.58 | 8.08 | -1.65 | 4.98 | 5.27 | 1.97 | -1.20 | 4.62 | 7.88 | 8.43 | 8.00 | 7.13 | 5.75 | 4.73 | 4.01 | 3.99 | 3.73 | 2.87 | 1.83 |
Weighted Average Shares Out | - | 65,200 | 67,700 | 73,000 | 73,500 | 75,800 | 80,600 | 81,700 | 82,700 | 85,200 | 88,200 | 90,100 | 91,300 | 92,700 | 96,000 | 98,900 | 99,200 | 102,300 | 104,400 | 104,200 | 101,500 |
Weighted Average Shares Out Diluted | - | 66,500 | 69,000 | 74,300 | 73,500 | 77,200 | 81,700 | 82,500 | 82,700 | 85,900 | 89,100 | 92,000 | 93,700 | 95,500 | 98,700 | 101,300 | 101,300 | 105,200 | 107,600 | 107,200 | 104,100 |
Reported Currency: USD | Q2 | 2024-03-30 | 2023-04-01 | 2022-04-02 | 2021-03-27 | 2020-03-28 | 2019-03-30 | 2018-03-31 | 2017-04-01 | 2016-04-02 | 2015-03-28 | 2014-03-29 | 2013-03-30 | 2012-03-31 | 2011-04-02 | 2010-04-03 | 2009-03-28 | 2008-03-29 | 2007-03-31 | 2006-04-01 | 2005-04-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 1,355,000 | 1,662,200 | 1,529,300 | 1,863,800 | 2,579,000 | 1,620,400 | 584,100 | 1,304,600 | 668,300 | 456,000 | 500,000 | 797,000 | 973,700 | 671,600 | 453,000 | 563,100 | 481,200 | 551,500 | 563,900 | 285,700 | 350,485 |
Short Term Investments | 334,700 | 121,000 | 36,400 | 734,600 | 197,500 | 495,900 | 1,403,400 | 699,400 | 684,700 | 629,000 | 644,000 | 488,000 | 324,700 | 515,700 | 593,900 | 584,100 | 338,700 | 74,300 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,689,700 | 1,783,200 | 1,565,700 | 2,598,400 | 2,776,500 | 2,116,300 | 1,987,500 | 2,004,000 | 1,353,000 | 1,085,000 | 1,144,000 | 1,285,000 | 1,298,400 | 1,187,300 | 1,046,900 | 1,147,200 | 819,900 | 625,800 | 563,900 | 285,700 | 350,485 |
Net Receivables | 517,900 | 561,000 | 498,400 | 469,100 | 505,900 | 277,100 | 430,200 | 421,400 | 673,800 | 575,000 | 655,000 | 588,000 | 517,300 | 590,400 | 500,600 | 381,900 | 474,900 | 508,400 | 467,500 | 484,200 | 455,700 |
Inventory | 1,127,900 | 902,200 | 1,071,300 | 977,300 | 759,000 | 736,200 | 817,800 | 761,300 | 791,500 | 1,125,000 | 1,042,000 | 1,020,000 | 896,100 | 841,600 | 702,100 | 504,000 | 525,100 | 514,900 | 526,900 | 485,500 | 430,082 |
Other Current Assets | 269,100 | 113,400 | 239,400 | 236,200 | 100,600 | 107,300 | 391,400 | 361,700 | 136,200 | 126,000 | 483,000 | 436,000 | 249,600 | 280,600 | 228,400 | 220,900 | 236,800 | 412,200 | 210,800 | 213,800 | 177,500 |
Total Current Assets | 3,604,600 | 3,359,800 | 3,324,100 | 4,217,300 | 4,208,000 | 3,375,200 | 3,594,800 | 3,548,400 | 2,954,500 | 3,053,000 | 3,324,000 | 3,329,000 | 2,962,800 | 2,899,900 | 2,478,000 | 2,275,800 | 2,056,700 | 1,893,500 | 1,685,900 | 1,378,500 | 1,413,763 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,846,000 | 1,865,000 | 2,089,500 | 2,080,800 | 2,253,500 | 2,491,100 | 1,039,200 | 1,186,300 | 1,316,000 | 1,583,000 | 1,436,000 | 1,322,000 | 932,200 | 884,100 | 788,800 | 697,200 | 651,600 | 709,900 | 629,800 | 548,800 | 487,894 |
Goodwill | 900,600 | 888,100 | 898,900 | 908,700 | 934,600 | 915,500 | 919,600 | 950,500 | 904,600 | 918,000 | 903,000 | 964,000 | 968,000 | 1,004,000 | 1,016,300 | 986,600 | 966,400 | 975,100 | 790,500 | 699,700 | 558,858 |
Intangible Assets | 69,300 | 75,700 | 88,900 | 102,900 | 121,100 | 141,000 | 163,700 | 188,000 | 219,800 | 244,000 | 267,000 | 299,000 | 327,900 | 359,000 | 387,700 | 363,200 | 348,900 | 349,300 | 297,700 | 258,500 | 605,849 |
Long Term Investments | 0 | 7,500 | 10,600 | 12,000 | 17,700 | 56,600 | 44,900 | 86,200 | 21,400 | 187,000 | 8,000 | 2,000 | 104,300 | 99,900 | 83,600 | 75,500 | 0 | 0 | 0 | -32,400 | 0 |
Tax Assets | 281,100 | 288,300 | 255,100 | 303,800 | 283,900 | 245,200 | 67,000 | 86,600 | 125,900 | 119,000 | 45,000 | 39,000 | 21,600 | 39,800 | 76,700 | 101,900 | 102,800 | 116,900 | 56,900 | 32,400 | 35,973 |
Other Non-Current Assets | 98,400 | 118,200 | 122,400 | 99,200 | 68,700 | 55,300 | 113,600 | 97,300 | 109,800 | 109,000 | 123,000 | 135,000 | 101,400 | 129,700 | 150,000 | 148,700 | 230,100 | 320,800 | 297,200 | 203,200 | 183,190 |
Total Non-Current Assets | 3,195,400 | 3,242,800 | 3,465,400 | 3,507,400 | 3,679,500 | 3,904,700 | 2,348,000 | 2,594,900 | 2,697,500 | 3,160,000 | 2,782,000 | 2,761,000 | 2,455,400 | 2,516,500 | 2,503,100 | 2,373,100 | 2,299,800 | 2,472,000 | 2,072,100 | 1,710,200 | 1,312,906 |
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 | 6,800,000 | 6,602,600 | 6,789,500 | 7,724,700 | 7,887,500 | 7,279,900 | 5,942,800 | 6,143,300 | 5,652,000 | 6,213,000 | 6,106,000 | 6,090,000 | 5,418,200 | 5,416,400 | 4,981,100 | 4,648,900 | 4,356,500 | 4,365,500 | 3,758,000 | 3,088,700 | 2,726,669 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 495,700 | 332,200 | 371,600 | 448,700 | 355,900 | 246,800 | 202,300 | 165,600 | 147,700 | 151,000 | 210,000 | 203,000 | 146,900 | 180,600 | 214,700 | 149,800 | 165,900 | 205,700 | 174,700 | 202,200 | 184,400 |
Short Term Debt | 659,600 | 264,700 | 287,000 | 781,600 | 322,600 | 1,072,800 | 22,300 | 327,700 | 22,600 | 136,800 | 253,000 | 16,000 | 271,000 | 0 | 0 | 0 | 0 | 235,200 | 0 | 280,400 | 0 |
Tax Payables | 61,400 | 79,800 | 59,700 | 53,800 | 50,600 | 65,100 | 29,400 | 30,000 | 201,700 | 33,000 | 27,000 | 77,000 | 94,100 | 71,900 | 8,900 | 37,800 | 35,900 | 28,800 | 74,600 | 46,600 | 72,148 |
Deferred Revenue | 15,700 | 17,300 | 14,000 | 16,500 | 12,000 | 14,600 | 14,100 | 30,400 | 29,700 | 50,000 | 38,000 | 41,000 | 40,300 | 0 | 46,800 | 50,500 | 0 | 50,100 | 40,000 | 314,300 | 0 |
Other Current Liabilities | 860,000 | 773,200 | 761,200 | 955,100 | 843,700 | 692,700 | 932,000 | 1,033,500 | 758,200 | 877,200 | 658,000 | 633,000 | 609,300 | 643,400 | 561,600 | 509,200 | 472,300 | 417,600 | 351,000 | 314,300 | 365,862 |
Total Current Liabilities | 2,092,400 | 1,467,200 | 1,493,500 | 2,255,700 | 1,584,800 | 2,092,000 | 1,200,100 | 1,587,200 | 1,159,900 | 1,198,000 | 1,186,000 | 970,000 | 1,121,300 | 946,200 | 832,000 | 747,300 | 674,100 | 908,600 | 640,300 | 843,500 | 622,410 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,008,300 | 2,410,600 | 2,594,900 | 2,610,300 | 3,297,900 | 2,154,100 | 901,700 | 524,400 | 824,600 | 862,700 | 536,000 | 555,000 | 38,400 | 312,700 | 332,300 | 320,300 | 444,800 | 546,000 | 445,900 | 0 | 290,960 |
Deferred Revenue | 0 | 0 | 0 | 0 | 108,000 | 122,700 | -500,600 | 88,300 | 228,300 | 1,000 | 20,000 | 39,000 | 57,600 | 0 | 166,100 | 271,200 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 7,200 | 12,500 | 10,700 | 10,000 | 50,200 | 36,500 | 11,800 | 17,000 | 87,000 | 81,000 | 29,700 | 168,000 | 156,400 | 126,000 | 154,800 | 0 | 0 | 20,800 | 0 |
Other Non-Current Liabilities | 257,000 | 274,500 | 270,600 | 322,700 | 400,400 | 340,700 | 424,800 | 458,600 | 293,400 | 407,300 | 270,000 | 279,000 | 473,900 | 223,600 | 314,300 | 308,200 | 179,500 | 515,700 | 332,900 | 174,800 | 137,591 |
Total Non-Current Liabilities | 2,265,300 | 2,685,100 | 2,865,500 | 2,933,000 | 3,698,300 | 2,494,800 | 1,455,500 | 1,098,700 | 1,192,500 | 1,271,000 | 1,029,000 | 1,086,000 | 512,300 | 817,700 | 844,400 | 785,000 | 947,300 | 1,061,700 | 778,800 | 195,600 | 428,551 |
Total Liabilities | 4,357,700 | 4,152,300 | 4,359,000 | 5,188,700 | 5,283,100 | 4,586,800 | 2,655,600 | 2,685,900 | 2,352,400 | 2,469,000 | 2,215,000 | 2,056,000 | 1,633,600 | 1,763,900 | 1,676,400 | 1,532,300 | 1,621,400 | 1,970,300 | 1,419,100 | 1,039,100 | 1,050,961 |
Common Stock | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,200 | 1,000 | 1,000 | 1,000 | 1,200 | 1,200 | 1,200 | 1,200 | 1,100 | 1,100 | 1,100 | 1,100 | 1,085 |
Retained Earnings | 7,265,400 | 7,051,600 | 6,598,200 | 6,274,900 | 5,872,900 | 5,994,000 | 5,979,100 | 5,752,200 | 5,751,900 | 6,015,000 | 5,787,000 | 5,257,000 | 4,646,800 | 4,042,400 | 3,435,300 | 2,915,300 | 2,465,500 | 2,079,300 | 1,742,300 | 1,379,200 | 1,090,310 |
Accumulated Other Comprehensive Income/Loss | -225,700 | -276,100 | -196,000 | -180,300 | -120,800 | -118,200 | -103,400 | -98,500 | -198,400 | -181,000 | -165,000 | 114,000 | 93,600 | 196,600 | 215,800 | 154,000 | 126,800 | 112,600 | 40,500 | -27,200 | 61 |
Total Stockholders Equity | 2,442,300 | 2,450,300 | 2,430,500 | 2,536,000 | 2,604,400 | 2,693,100 | 3,287,200 | 3,457,400 | 3,299,600 | 3,744,000 | 3,891,000 | 4,034,000 | 3,784,600 | 3,652,500 | 3,304,700 | 3,116,600 | 2,735,100 | 2,389,700 | 2,334,900 | 2,049,600 | 1,675,708 |
Total Investments | 334,700 | 128,500 | 36,400 | 746,600 | 197,500 | 495,900 | 1,448,300 | 785,600 | 706,100 | 816,000 | 644,000 | 494,000 | 429,000 | 615,600 | 677,500 | 659,600 | 338,700 | 74,300 | 0 | -32,400 | 0 |
Total Debt | 2,667,900 | 2,675,300 | 2,861,600 | 3,372,100 | 3,230,300 | 3,027,700 | 689,100 | 596,200 | 861,700 | 713,000 | 532,000 | 300,000 | 305,000 | 274,400 | 291,900 | 282,100 | 406,400 | 752,400 | 445,900 | 280,400 | 290,960 |
Net Debt | 1,312,900 | 1,013,100 | 1,332,300 | 1,508,300 | 651,300 | 1,407,300 | 105,000 | -708,400 | 193,400 | 257,000 | 32,000 | -497,000 | -668,700 | -397,200 | -161,100 | -281,000 | -74,800 | 200,900 | -118,000 | -5,300 | -59,525 |
Reported Currency: USD | TTM | 2024-03-30 | 2023-04-01 | 2022-04-02 | 2021-03-27 | 2020-03-28 | 2019-03-30 | 2018-03-31 | 2017-04-01 | 2016-04-02 | 2015-03-28 | 2014-03-29 | 2013-03-30 | 2012-03-31 | 2011-04-02 | 2010-04-03 | 2009-03-28 | 2008-03-29 | 2007-03-31 | 2006-04-01 | 2005-04-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 683,800 | 646,300 | 522,700 | 600,100 | -121,100 | 384,300 | 430,900 | 162,800 | -99,300 | 396,000 | 702,000 | 776,000 | 750,000 | 681,000 | 567,600 | 479,500 | 406,000 | 419,800 | 400,900 | 308,000 | 190,425 |
Depreciation & Amortization | 222,500 | 229,000 | 220,500 | 229,700 | 247,600 | 269,500 | 281,300 | 295,200 | 307,500 | 310,000 | 294,000 | 258,000 | 232,300 | 28,900 | 25,400 | 181,200 | 184,400 | 201,300 | 144,700 | 127,000 | 103,633 |
Deferred Income Tax | -27,800 | -41,100 | 3,900 | -46,100 | 35,600 | -168,800 | 8,500 | 84,100 | -38,900 | -8,000 | 11,000 | 1,000 | 14,400 | -15,100 | 47,300 | -200 | -35,100 | -7,700 | -112,400 | 35,500 | 10,103 |
Stock Based Compensation | 108,800 | 99,500 | 75,500 | 81,700 | 72,700 | 100,600 | 88,600 | 74,500 | 63,600 | 97,000 | 81,000 | 93,000 | 87,500 | 77,900 | 70,400 | 59,700 | 49,700 | 70,700 | 43,600 | 26,600 | 12,851 |
Change in Working Capital | 110,500 | 115,000 | -424,600 | -169,600 | 75,900 | 73,900 | -77,000 | 289,000 | 233,600 | 122,000 | -179,000 | -187,000 | -56,400 | -58,400 | -152,500 | 162,600 | 85,400 | 1,100 | 292,500 | -84,700 | 18,034 |
Accounts Receivable | -52,200 | -15,300 | -52,600 | 32,400 | -143,000 | 57,600 | 10,100 | 34,500 | 54,100 | 129,000 | -96,000 | -104,000 | 82,100 | -114,000 | -50,700 | 92,200 | 1,100 | 10,000 | 26,400 | -19,200 | 6,020 |
Inventory | 96,500 | 149,100 | -106,200 | -269,300 | 3,700 | 72,300 | -90,800 | 57,800 | 120,400 | -91,000 | -97,000 | -77,000 | -67,500 | -148,300 | -173,500 | 29,100 | -10,500 | 81,800 | -32,200 | 3,800 | -23,530 |
Accounts Payable | 95,900 | 15,600 | -225,000 | 194,600 | 302,000 | -6,100 | -4,700 | 64,600 | 112,900 | 90,000 | 50,000 | 43,000 | -57,100 | 154,800 | 109,200 | 41,300 | 29,500 | -14,900 | 41,700 | 39,100 | -6,632 |
Other Working Capital | -29,700 | -34,400 | -40,800 | -127,300 | -86,800 | -49,900 | 8,400 | 132,100 | -53,800 | -6,000 | -36,000 | -49,000 | -13,900 | 49,100 | -37,500 | 19,300 | 65,300 | -75,800 | 256,600 | -108,400 | 42,176 |
Other Non-Cash Items | 215,000 | 21,000 | 13,000 | 20,100 | 70,200 | 95,100 | 51,500 | 69,500 | 485,800 | 90,000 | -15,000 | -34,000 | -8,900 | 171,000 | 130,500 | 23,700 | 83,800 | 10,200 | 26,800 | 36,700 | 46,926 |
Net Cash Provided by Operating Activities | 1,100,600 | 1,069,700 | 411,000 | 715,900 | 380,900 | 754,600 | 783,800 | 975,100 | 952,300 | 1,007,000 | 894,000 | 907,000 | 1,018,900 | 885,300 | 688,700 | 906,500 | 774,200 | 695,400 | 796,100 | 449,100 | 381,972 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -157,500 | -164,800 | -217,500 | -166,900 | -107,800 | -270,300 | -197,700 | -161,600 | -284,000 | -418,000 | -391,000 | -390,000 | -276,500 | -272,200 | -255,000 | -201,300 | -185,000 | -217,100 | -184,000 | -158,600 | -174,138 |
Acquisitions Net | 42,500 | 0 | 0 | 0 | 107,800 | 900 | -4,500 | -4,600 | -6,100 | -16,000 | -12,000 | -40,000 | -21,700 | -11,700 | -70,900 | -30,800 | -46,300 | -188,700 | -176,100 | -380,600 | -243,248 |
Purchases of Investments | -730,700 | -392,800 | -598,600 | -1,510,600 | -704,600 | -1,289,700 | -3,054,600 | -1,605,600 | -860,400 | -1,085,000 | -1,398,000 | -1,067,000 | -875,800 | -1,360,500 | -1,244,300 | -1,350,900 | -623,100 | -96,800 | 0 | 0 | 0 |
Sales/Maturities of Investments | 487,000 | 304,300 | 1,293,400 | 964,600 | 1,010,900 | 2,240,400 | 2,357,500 | 1,582,700 | 942,400 | 942,000 | 1,113,000 | 1,011,000 | 1,058,100 | 1,393,500 | 1,242,300 | 1,072,400 | 369,500 | 12,700 | 0 | 0 | 0 |
Other Investing Activities | -45,000 | -3,500 | -5,800 | -5,000 | -111,300 | 20,800 | 20,000 | -22,900 | 300 | -6,000 | -1,000 | -2,000 | 2,800 | 1,300 | 28,500 | 6,200 | 26,900 | -15,100 | -74,500 | 0 | 0 |
Net Cash Used for Investing Activities | -403,700 | -256,800 | 471,500 | -717,900 | 195,000 | 702,100 | -879,300 | -189,100 | -207,800 | -583,000 | -689,000 | -488,000 | -113,100 | -249,600 | -299,400 | -504,400 | -458,000 | -505,000 | -434,600 | -539,200 | -417,386 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -10,800 | -21,300 | -521,900 | -23,100 | 453,000 | 0 | 68,600 | -18,100 | -143,400 | 156,400 | 210,000 | 22,000 | -8,700 | -8,000 | -7,900 | -127,700 | -203,500 | 161,200 | 83,400 | -2,200 | 0 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 475,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,100 | 51,400 | 55,200 | 54,281 |
Common Stock Repurchased | -554,200 | -449,700 | -488,600 | -492,600 | -37,700 | -694,800 | -502,600 | -17,100 | -215,200 | -500,000 | -532,000 | -558,000 | -547,000 | -419,400 | -594,600 | -231,000 | -169,800 | -475,400 | -231,300 | -3,800 | -1,052 |
Dividends Paid | -195,300 | -194,600 | -198,300 | -150,000 | -49,800 | -203,900 | -190,700 | -162,400 | -164,800 | -170,000 | -158,000 | -149,000 | -127,800 | -74,300 | -38,500 | -24,700 | -19,900 | -20,500 | -20,900 | -20,800 | -21,718 |
Other Financing Activities | -10,100 | 0 | 0 | 0 | -8,700 | 460,500 | 19,000 | 100 | 5,000 | 41,000 | 58,600 | 86,000 | 88,700 | 93,600 | 128,400 | 77,000 | 41,100 | 34,100 | 22,200 | 5,100 | 0 |
Net Cash Used Provided by Financing Activities | -770,400 | -665,600 | -1,208,800 | -665,700 | 356,800 | -438,200 | -605,700 | -197,500 | -518,100 | -473,000 | -421,000 | -599,000 | -594,800 | -407,700 | -512,600 | -306,400 | -352,100 | -260,500 | -95,200 | 33,500 | 31,511 |
Effect of Forex Changes on Cash | 47,100 | -13,600 | -8,800 | -48,300 | 25,500 | -15,200 | -27,800 | 55,200 | -14,400 | 5,000 | -81,000 | 3,000 | -8,900 | -9,400 | 13,200 | -13,800 | -34,400 | 57,700 | 11,900 | -8,200 | 2,053 |
Net Change in Cash | -20,700 | 133,700 | -335,100 | -716,000 | 958,200 | 1,003,300 | -729,000 | 643,700 | 212,000 | -44,000 | -297,000 | -177,000 | 302,100 | 218,600 | -110,100 | 81,900 | -70,300 | -12,400 | 278,200 | -64,800 | -1,850 |
Cash at End of Period | 6,427,600 | 1,670,600 | 1,536,900 | 1,872,000 | 2,588,000 | 1,629,800 | 626,500 | 1,355,500 | 668,300 | 456,000 | 500,000 | 797,000 | 973,700 | 671,600 | 453,000 | 563,100 | 481,200 | 551,500 | 563,900 | 285,700 | 350,485 |
Cash at Start of Period | 6,448,300 | 1,536,900 | 1,872,000 | 2,588,000 | 1,629,800 | 626,500 | 1,355,500 | 711,800 | 456,300 | 500,000 | 797,000 | 974,000 | 671,600 | 453,000 | 563,100 | 481,200 | 551,500 | 563,900 | 285,700 | 350,500 | 352,335 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,100,600 | 1,069,700 | 411,000 | 715,900 | 380,900 | 754,600 | 783,800 | 975,100 | 952,300 | 1,007,000 | 894,000 | 907,000 | 1,018,900 | 885,300 | 688,700 | 906,500 | 774,200 | 695,400 | 796,100 | 449,100 | 381,972 |
Capital Expenditure | -157,500 | -164,800 | -217,500 | -166,900 | -107,800 | -270,300 | -197,700 | -161,600 | -284,000 | -418,000 | -391,000 | -390,000 | -276,500 | -272,200 | -255,000 | -201,300 | -185,000 | -217,100 | -184,000 | -158,600 | -174,138 |
Free Cash Flow | 943,100 | 904,900 | 193,500 | 549,000 | 273,100 | 484,300 | 586,100 | 813,500 | 668,300 | 589,000 | 503,000 | 517,000 | 742,400 | 613,100 | 433,700 | 705,200 | 589,200 | 478,300 | 612,100 | 290,500 | 207,834 |