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 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,807,485 | 4,685,297 | 4,222,993 | 3,578,127 | 3,196,825 | 2,957,013 | 2,606,572 | 2,340,196 | 2,066,737 | 1,838,713 | 1,678,912 | 1,554,973 | 1,514,457 | 1,368,515 | 1,243,148 | 1,092,357 | 920,735 | 835,397 | 716,332 | 606,996 | 425,505 |
Revenue Growth | - | 10.95% | 18.02% | 11.93% | 8.11% | 13.44% | 11.38% | 13.23% | 12.40% | 9.52% | 7.97% | 2.68% | 10.66% | 10.08% | 13.80% | 18.64% | 10.22% | 16.62% | 18.01% | 42.65% | |
Cost of Revenue | 2,057,490 | 2,029,994 | 1,867,331 | 1,553,816 | 1,357,725 | 1,239,227 | 1,069,987 | 978,032 | 864,992 | 772,216 | 667,516 | 565,187 | 573,800 | 547,780 | 501,822 | 436,874 | 366,933 | 341,647 | 331,840 | 230,101 | 150,645 |
Gross Profit | 2,749,995 | 2,655,303 | 2,355,662 | 2,024,311 | 1,839,100 | 1,717,786 | 1,536,585 | 1,362,164 | 1,201,745 | 1,066,497 | 1,011,396 | 989,786 | 940,657 | 820,735 | 741,326 | 655,483 | 553,802 | 493,750 | 384,492 | 376,895 | 274,860 |
Gross Profit Margin | 57.18% | 56.67% | 55.78% | 56.57% | 57.53% | 58.09% | 58.95% | 58.21% | 58.15% | 58.00% | 60.24% | 63.65% | 62.11% | 59.97% | 59.63% | 60.01% | 60.15% | 59.10% | 53.68% | 62.09% | 64.60% |
Research and Development | 311,339 | 307,525 | 287,642 | 253,575 | 225,284 | 201,946 | 180,651 | 155,149 | 144,467 | 118,651 | 114,865 | 118,226 | 120,124 | 109,733 | 92,007 | 75,202 | 63,056 | 60,524 | 50,106 | 37,216 | 30,014 |
General and Administrative Expenses | 933,240 | 917,136 | 874,003 | 739,372 | 670,387 | 676,689 | 645,010 | 600,369 | 553,968 | 482,593 | 472,627 | 450,414 | 430,802 | 401,621 | 371,249 | 328,858 | 289,875 | 278,087 | 237,326 | 200,168 | 135,703 |
Total Operating Expenses | 1,267,560 | 1,335,410 | 1,203,665 | 1,024,025 | 926,749 | 908,727 | 900,599 | 801,901 | 745,013 | 625,167 | 596,160 | 578,373 | 585,833 | 525,328 | 473,402 | 412,101 | 359,991 | 348,402 | 294,329 | 244,471 | 167,087 |
Operating Income or Loss | 1,418,207 | 1,319,893 | 1,131,871 | 1,000,286 | 903,678 | 809,659 | 579,263 | 541,831 | 425,798 | 428,952 | 409,236 | 405,087 | 354,824 | 294,407 | 266,924 | 240,382 | 190,311 | 142,970 | 90,163 | 131,300 | 97,353 |
Operating Margin | 29.44% | 28.17% | 26.80% | 27.96% | 28.27% | 27.38% | 22.22% | 23.15% | 20.60% | 23.33% | 24.38% | 26.05% | 23.43% | 21.51% | 21.47% | 22.01% | 20.67% | 17.11% | 12.59% | 21.63% | 22.88% |
Interest Expense | 37,732 | 45,708 | 47,379 | 22,312 | 23,989 | 40,377 | 36,156 | 28,355 | 28,236 | 11,206 | 5,778 | 6,129 | 6,387 | 4,786 | 1,758 | 10,058 | 10,058 | 10,058 | 1,320 | 1,320 | 0 |
EBITDA | 1,686,663 | 1,533,543 | 1,358,801 | 1,176,636 | 1,099,169 | 990,432 | 705,798 | 680,223 | 568,889 | 522,715 | 482,292 | 484,867 | 469,786 | 422,587 | 374,323 | 322,152 | 190,311 | 204,833 | 90,163 | 174,043 | 136,899 |
Depreciation and Amortization | 216,476 | 216,209 | 196,522 | 193,841 | 191,518 | 181,373 | 150,795 | 119,960 | 112,157 | 86,849 | 73,056 | 9,733 | 10,142 | 13,974 | 10,146 | 8,041 | 7,060 | 59,485 | 48,141 | 41,619 | 29,126 |
Income Before Tax | 1,376,104 | 1,264,798 | 1,101,664 | 960,483 | 883,662 | 733,088 | 518,847 | 521,312 | 418,743 | 439,565 | 435,916 | 431,078 | 385,119 | 331,945 | 303,707 | 260,589 | 201,684 | 157,855 | 97,973 | 133,394 | 96,626 |
Income Tax Expense | 263,220 | 243,847 | 204,108 | 181,046 | 409,157 | 111,414 | 114,255 | 205,724 | 76,459 | 87,157 | 83,030 | 85,805 | 77,986 | 77,095 | 76,721 | 70,504 | 55,236 | 47,552 | 31,671 | 45,183 | 31,841 |
Net Income | 1,112,883 | 1,020,951 | 897,556 | 779,437 | 474,505 | 621,674 | 404,592 | 315,588 | 342,284 | 352,408 | 352,886 | 345,273 | 307,133 | 254,850 | 226,986 | 190,085 | 146,448 | 110,303 | 66,302 | 88,211 | 64,785 |
Net Income Margin | 23.09% | 21.79% | 21.25% | 21.78% | 14.84% | 21.02% | 15.52% | 13.49% | 16.56% | 19.17% | 21.02% | 22.20% | 20.28% | 18.62% | 18.26% | 17.40% | 15.91% | 13.20% | 9.26% | 14.53% | 15.23% |
EPS | 7.57 | 6.94 | 6.12 | 5.34 | 3.27 | 4.31 | 2.83 | 2.21 | 2.42 | 2.51 | 2.51 | 2.44 | 2.15 | 1.75 | 1.49 | 1.26 | 0.97 | 0.72 | 0.43 | 0.61 | 0.47 |
EPS Diluted | 7.55 | 6.92 | 6.09 | 5.30 | 3.24 | 4.27 | 2.80 | 2.19 | 2.40 | 2.49 | 2.47 | 2.39 | 2.10 | 1.71 | 1.44 | 1.23 | 0.95 | 0.70 | 0.43 | 0.58 | 0.46 |
Weighted Average Shares Out | - | 147,021 | 146,765 | 146,066 | 145,313 | 144,338 | 143,111 | 142,764 | 141,360 | 140,242 | 140,468 | 141,474 | 142,954 | 145,901 | 152,471 | 150,908 | 151,258 | 154,756 | 153,418 | 144,614 | 137,286 |
Weighted Average Shares Out Diluted | - | 147,550 | 147,455 | 147,043 | 146,451 | 145,652 | 144,484 | 143,987 | 142,453 | 141,669 | 142,687 | 144,359 | 146,410 | 149,316 | 157,195 | 155,098 | 154,226 | 157,424 | 156,506 | 154,324 | 149,884 |
Reported Currency: USD | Q1 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 426,361 | 238,361 | 227,891 | 273,710 | 295,278 | 463,156 | 147,128 | 188,701 | 821,935 | 731,434 | 717,249 | 905,730 | 876,048 | 809,541 | 735,267 | 488,776 | 415,650 | 321,078 | 257,792 | 219,544 | 142,185 |
Short Term Investments | 0 | 0 | 12,423 | 9,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,950 | 0 | 0 |
Cash + Short Term Investments | 426,361 | 238,361 | 227,891 | 273,710 | 295,278 | 463,156 | 147,128 | 188,701 | 821,935 | 731,434 | 717,249 | 905,730 | 876,048 | 809,541 | 735,267 | 488,776 | 415,650 | 321,078 | 277,742 | 219,544 | 142,185 |
Net Receivables | 811,198 | 837,275 | 704,909 | 575,950 | 614,292 | 484,095 | 528,484 | 483,681 | 450,530 | 382,086 | 362,568 | 359,593 | 318,349 | 285,442 | 283,646 | 232,228 | 214,163 | 209,315 | 175,773 | 138,147 | 103,951 |
Inventory | 917,982 | 822,250 | 998,012 | 743,910 | 457,033 | 416,915 | 349,641 | 268,701 | 268,319 | 224,456 | 246,859 | 165,418 | 145,847 | 174,351 | 200,777 | 185,642 | 157,431 | 158,251 | 157,204 | 116,194 | 89,107 |
Other Current Assets | 485,584 | 459,833 | 437,018 | 337,908 | 208,154 | 159,293 | 120,113 | 235,645 | 203,824 | 161,140 | 197,030 | 125,468 | 99,695 | 91,817 | 72,762 | 78,695 | 66,040 | 50,596 | 58,080 | 46,162 | 34,704 |
Total Current Assets | 2,641,125 | 2,357,719 | 2,367,830 | 1,931,478 | 1,574,757 | 1,523,459 | 1,145,366 | 1,065,717 | 1,644,003 | 1,419,719 | 1,444,182 | 1,556,209 | 1,448,849 | 1,361,151 | 1,292,452 | 985,341 | 853,284 | 739,240 | 668,799 | 510,284 | 360,210 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 717,279 | 699,146 | 665,811 | 630,495 | 592,065 | 535,683 | 387,460 | 386,550 | 394,241 | 384,276 | 387,758 | 434,277 | 411,433 | 434,363 | 462,107 | 387,148 | 377,613 | 357,057 | 310,580 | 245,376 | 174,168 |
Goodwill | 2,886,017 | 2,842,055 | 2,770,299 | 1,936,442 | 1,927,901 | 1,890,324 | 1,856,449 | 1,068,944 | 1,064,874 | 1,059,245 | 264,261 | 289,312 | 274,829 | 256,209 | 235,487 | 198,625 | 213,169 | 234,647 | 206,778 | 195,612 | 181,106 |
Intangible Assets | 478,613 | 485,904 | 552,341 | 345,944 | 392,582 | 448,168 | 521,950 | 215,184 | 261,800 | 299,808 | 47,142 | 45,198 | 49,639 | 54,827 | 47,911 | 30,925 | 35,023 | 46,771 | 46,575 | 48,897 | 230,477 |
Long Term Investments | 0 | 169,766 | -132,974 | -251,494 | -240,820 | -189,742 | -196,457 | -327,528 | -103,569 | -95,887 | -40,917 | -35,966 | -25,971 | -23,500 | 0 | 0 | 4,254 | 4,615 | 0 | -26,636 | -15,230 |
Tax Assets | 220,530 | 203,569 | 132,974 | 251,494 | 240,820 | 189,742 | 196,457 | 327,528 | 103,569 | 95,887 | 40,917 | 35,966 | 25,971 | 23,500 | 18,922 | 19,042 | 19,364 | 16,162 | 9,206 | 26,636 | 15,230 |
Other Non-Current Assets | 278,853 | 114,235 | 395,427 | 251,494 | 240,820 | 189,742 | 196,457 | 327,528 | 103,569 | 95,887 | 40,917 | 35,966 | 25,971 | 31,319 | 12,043 | 5,316 | 5,261 | 7,508 | 10,104 | 7,052 | 9,291 |
Total Non-Current Assets | 4,581,292 | 4,514,675 | 4,383,878 | 3,164,375 | 3,153,368 | 3,063,917 | 2,962,316 | 1,998,206 | 1,824,484 | 1,839,216 | 740,078 | 804,753 | 761,872 | 776,718 | 776,470 | 641,056 | 654,684 | 666,760 | 583,243 | 496,937 | 413,936 |
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 | 7,222,417 | 6,872,394 | 6,751,708 | 5,095,853 | 4,728,125 | 4,587,376 | 4,107,682 | 3,063,923 | 3,468,487 | 3,258,935 | 2,184,260 | 2,360,962 | 2,210,721 | 2,137,869 | 2,068,922 | 1,626,397 | 1,507,968 | 1,406,000 | 1,252,042 | 1,007,221 | 774,146 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 249,278 | 237,728 | 150,756 | 159,245 | 138,008 | 135,786 | 115,725 | 92,723 | 92,763 | 92,571 | 81,112 | 85,405 | 60,688 | 55,006 | 55,194 | 57,535 | 48,293 | 56,308 | 53,039 | 45,045 | 34,416 |
Short Term Debt | 38,174 | 60,456 | 53,740 | 53,628 | 35,585 | 33,250 | 11,992 | 11,466 | 0 | 299,438 | 0 | 18 | 300,017 | 52 | 163 | 121,689 | 67,545 | 43,865 | 28,350 | 4,869 | 115,435 |
Tax Payables | 93,690 | 107,517 | 72,224 | 44,893 | 307,963 | 64,755 | 73,248 | 160,427 | 29,150 | 39,166 | 16,278 | 10,392 | 30,090 | 27,777 | 3,931 | 22,656 | 56,972 | 3,799 | 3,410 | 22,841 | 21,959 |
Deferred Revenue | 157,188 | 152,554 | 138,072 | 108,667 | 109,611 | 98,617 | 88,667 | 60,828 | 51,918 | 50,009 | 36,097 | 42,370 | 44,953 | 41,563 | 45,125 | 29,507 | 28,881 | 26,133 | 18,865 | 15,344 | 12,327 |
Other Current Liabilities | 365,749 | 352,400 | 343,741 | 322,866 | 749,244 | 457,078 | 266,359 | 185,805 | 186,295 | 156,805 | 133,772 | 131,373 | 138,301 | 128,454 | 104,427 | 81,285 | 95,899 | 62,488 | 98,739 | 40,901 | 34,414 |
Total Current Liabilities | 904,079 | 910,655 | 758,533 | 689,299 | 911,766 | 602,761 | 555,991 | 511,249 | 360,126 | 638,551 | 267,259 | 269,558 | 574,049 | 252,852 | 208,840 | 285,144 | 269,100 | 192,593 | 202,403 | 129,000 | 218,551 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 812,068 | 838,757 | 1,548,087 | 885,778 | 758,130 | 1,266,013 | 1,258,861 | 269,988 | 1,078,611 | 873,332 | 300,594 | 300,770 | 769 | 250,783 | 100,000 | 0 | 94,191 | 93,789 | 87,648 | 116,212 | 58,934 |
Deferred Revenue | 144,453 | 137,343 | 119,186 | 95,455 | 91,496 | 87,307 | 81,143 | 71,596 | 53,235 | 40,281 | 19,284 | 16,352 | 11,928 | 14,384 | 17,237 | 12,755 | 15,238 | 15,673 | 12,472 | 11,484 | 10,901 |
Deferred Tax | 83,521 | 79,339 | 90,650 | 9,714 | 11,319 | 13,011 | 11,380 | 13,084 | 13,822 | 9,061 | 8,062 | 10,716 | 9,895 | 8,843 | 8,051 | 10,793 | 14,247 | 18,333 | 18,297 | 12,377 | 11,695 |
Other Non-Current Liabilities | 83,270 | 42,257 | 105,349 | 54,856 | 69,735 | 121,257 | 128,114 | 139,026 | 2,427 | 1,211 | 9,020 | 5,318 | 3,564 | 3,380 | 4,057 | 30,169 | 0 | 3,837 | 0 | 0 | 0 |
Total Non-Current Liabilities | 1,123,312 | 1,097,696 | 1,863,272 | 1,045,803 | 930,680 | 1,487,588 | 1,479,498 | 493,694 | 1,148,095 | 925,553 | 329,694 | 333,156 | 26,156 | 277,390 | 129,345 | 53,717 | 123,676 | 131,632 | 118,417 | 140,073 | 81,530 |
Total Liabilities | 2,027,391 | 2,008,351 | 2,621,805 | 1,735,102 | 1,842,446 | 2,090,349 | 2,035,489 | 1,004,943 | 1,508,221 | 1,564,104 | 596,953 | 602,714 | 600,205 | 530,242 | 338,185 | 338,861 | 392,776 | 324,225 | 320,820 | 269,073 | 300,081 |
Common Stock | 758 | 588 | 588 | 586 | 583 | 580 | 575 | 571 | 569 | 563 | 562 | 566 | 568 | 568 | 607 | 303 | 303 | 304 | 311 | 303 | 140 |
Retained Earnings | 5,225,111 | 4,991,647 | 4,253,016 | 3,613,736 | 3,079,640 | 2,832,991 | 2,436,410 | 2,432,328 | 2,316,237 | 2,160,299 | 1,976,020 | 1,780,396 | 1,576,641 | 1,366,712 | 1,111,862 | 884,876 | 694,791 | 548,343 | 436,954 | 370,652 | 282,441 |
Accumulated Other Comprehensive Income/Loss | -132,155 | -251,529 | -272,528 | -312,747 | -193,487 | -283,982 | -253,009 | -224,328 | -189,059 | -222,658 | -173,516 | 151,557 | 92,088 | 236,456 | 324,432 | 86,375 | 105,777 | 207,769 | 115,753 | 55,134 | 52,884 |
Total Stockholders Equity | 5,195,026 | 4,864,043 | 4,129,903 | 3,360,751 | 2,885,679 | 2,497,027 | 2,072,193 | 2,058,980 | 1,960,266 | 1,694,831 | 1,587,307 | 1,758,248 | 1,610,516 | 1,607,627 | 1,730,737 | 1,287,536 | 1,115,192 | 1,081,775 | 931,222 | 738,148 | 474,065 |
Total Investments | -278,853 | 169,766 | -132,974 | -251,494 | -240,820 | -189,742 | -196,457 | -327,528 | -103,569 | -95,887 | -40,917 | -35,966 | -25,971 | -23,500 | 0 | 0 | 4,254 | 4,615 | 19,950 | -26,636 | -15,230 |
Total Debt | 850,242 | 873,935 | 1,579,908 | 917,550 | 793,715 | 1,299,263 | 1,270,853 | 281,454 | 1,078,611 | 1,175,000 | 300,594 | 300,788 | 300,786 | 250,835 | 100,163 | 121,689 | 161,736 | 137,654 | 115,998 | 121,081 | 174,369 |
Net Debt | 423,881 | 635,574 | 1,352,017 | 643,840 | 498,437 | 836,107 | 1,123,725 | 92,753 | 256,676 | 443,566 | -416,655 | -604,942 | -575,262 | -558,706 | -635,104 | -367,087 | -253,914 | -183,424 | -141,794 | -98,463 | 32,184 |
Reported Currency: USD | TTM | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 1,112,884 | 1,020,951 | 897,556 | 779,437 | 474,505 | 621,674 | 404,592 | 315,588 | 342,284 | 352,408 | 352,886 | 345,273 | 307,133 | 254,850 | 226,986 | 190,085 | 146,448 | 110,303 | 66,302 | 88,211 | 64,785 |
Depreciation & Amortization | 216,476 | 216,209 | 197,562 | 193,841 | 191,518 | 181,373 | 150,795 | 119,960 | 112,157 | 86,849 | 73,056 | 73,454 | 78,280 | 85,856 | 10,146 | 61,563 | 53,963 | 59,485 | 48,141 | 41,619 | 29,126 |
Deferred Income Tax | 33,445 | 0 | 216 | 0 | -3,310 | 39,577 | 28,931 | 11,593 | 1,955 | 3,565 | -25,668 | -22,587 | 0 | -12,622 | -11,154 | 3,323 | -26,658 | 8,883 | -18,900 | -11,915 | -7,997 |
Stock Based Compensation | 81,830 | 80,184 | 71,142 | 65,257 | 63,927 | 57,559 | 52,073 | 48,412 | 45,925 | 46,408 | 47,855 | 43,457 | 38,157 | 30,586 | 30,809 | 29,734 | 25,515 | 0 | 0 | 0 | 0 |
Change in Working Capital | -5,028 | 44,784 | -462,127 | -708,076 | 1,405 | -97,921 | -177,054 | 9,062 | -89,884 | 61,688 | -64,817 | -42,046 | -9,173 | 45,993 | -23,512 | -79,483 | 23,125 | -64,879 | -69,695 | -41,034 | -26,236 |
Accounts Receivable | -104,395 | 0 | -106,511 | 19,346 | -129,195 | 54,383 | -18,013 | -32,356 | -63,604 | -27,307 | -28,259 | -35,108 | -37,267 | -20,293 | -30,799 | -24,742 | -32,897 | 0 | 0 | 0 | 0 |
Inventory | 75,038 | 172,203 | -248,833 | -311,681 | -21,954 | -69,881 | -84,188 | 1,494 | -41,599 | 30,492 | -99,524 | -15,851 | 27,143 | 18,806 | 11,394 | -32,272 | -16,141 | 9,605 | -30,467 | -25,041 | -22,562 |
Accounts Payable | -25,440 | 0 | 31,342 | -247,632 | 210,708 | -23,424 | -27,278 | 200,650 | 34,576 | 46,382 | 85,815 | 3,099 | 29,629 | 72,796 | -1,087,719 | -695,138 | -512,021 | 0 | 0 | 0 | 0 |
Other Working Capital | 93,335 | -127,419 | -138,125 | -168,109 | -58,154 | -58,999 | -47,575 | -160,726 | -19,257 | 12,121 | -22,849 | 5,814 | -28,678 | -25,316 | 1,083,612 | 672,669 | 584,184 | -74,484 | -39,228 | -15,993 | -3,674 |
Other Non-Cash Items | 270,313 | 39,132 | -11,050 | 20,688 | 8,673 | -7 | -286 | 411 | 1,616 | -2,986 | -132 | -6,283 | -11,574 | -21,504 | 49,915 | -17,009 | 16,484 | 22,156 | 5,558 | 22,147 | 11,401 |
Net Cash Provided by Operating Activities | 1,440,515 | 1,401,260 | 693,299 | 351,147 | 736,718 | 802,255 | 459,051 | 505,026 | 414,053 | 547,932 | 383,180 | 391,268 | 402,823 | 383,159 | 283,190 | 188,213 | 238,877 | 137,836 | 91,106 | 99,028 | 71,079 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -91,830 | -99,460 | -134,000 | -156,036 | -116,826 | -105,938 | -77,342 | -71,457 | -71,476 | -67,829 | -71,944 | -81,156 | -71,782 | -61,107 | -74,996 | -61,641 | -114,220 | -75,779 | -77,556 | -102,749 | -39,691 |
Acquisitions Net | -30,281 | -133,464 | -1,012,749 | -42,784 | -39,067 | -27,910 | -951,383 | -902 | -7,274 | -1,041,396 | -28,470 | -3,852 | -5,418 | -53,322 | -22,450 | -10,660 | -2,394 | -856 | -1,912 | -10,526 | -54,425 |
Purchases of Investments | -15,890 | -22,464 | -32,229 | -37,900 | -21,788 | -46,013 | -46,981 | -29,465 | -6,464 | -16,529 | -42,657 | -12,327 | -3,342 | -6,260 | -7,937 | -4,332 | -2,267 | -6,500 | -23,572 | -4,386 | -403,419 |
Sales/Maturities of Investments | 29,309 | 1,000 | 19,133 | 6,802 | 19,219 | 10,608 | 8,632 | -8,974 | 3,324 | 468 | 937 | 2,348 | 2,542 | 19,074 | 20,935 | 1,050 | 240 | 21,450 | 2,000 | 2,002 | 413,576 |
Other Investing Activities | -9,966 | -15,396 | 15,196 | -17,176 | 19,219 | -10,608 | -8,632 | 8,974 | 3,324 | -468 | -937 | -18,413 | -9,003 | 0 | 7,937 | 17,272 | 9,342 | 23,832 | -4,377 | -4,215 | -2,819 |
Net Cash Used for Investing Activities | -118,658 | -269,784 | -1,159,845 | -229,918 | -158,462 | -179,861 | -1,075,706 | -101,824 | -81,890 | -1,125,754 | -143,071 | -94,987 | -78,000 | -101,615 | -76,511 | -58,311 | -109,299 | -37,853 | -105,417 | -119,874 | -86,778 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -680,000 | -730,000 | 665,000 | 122,000 | -522,000 | -94,012 | 807,485 | -796,242 | -95,000 | 856,306 | -1,536 | -2,201 | 49,779 | 144,399 | -25,161 | -38,438 | 41,702 | 7,360 | -10,470 | 53,625 | -3,264 |
Common Stock Issued | 60,494 | 53,094 | 49,142 | 47,384 | 37,790 | 48,182 | 36,727 | 23,332 | 30,161 | 27,694 | 38,806 | 33,354 | 69,239 | 62,491 | 94,650 | 95,222 | 24,892 | 21,627 | 38,260 | 34,389 | 39,426 |
Common Stock Repurchased | -200,016 | -150,011 | 0 | 0 | 0 | 0 | -22,844 | -53,801 | 0 | -102,058 | -160,300 | -202,169 | -186,258 | -392,743 | -163,342 | -131,082 | -68,593 | -96,557 | -2,092 | 0 | -10,966 |
Dividends Paid | -289,614 | -282,320 | -258,276 | -245,341 | -226,713 | -225,093 | -211,712 | -199,497 | -186,346 | -168,130 | -157,262 | -141,518 | -97,204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -9,776 | -10,050 | -32,992 | -52,406 | -53,709 | -46,363 | -29,013 | -15,871 | -19,841 | -1,228 | 24,501 | 15,218 | 10,517 | 8,748 | 14,510 | 13,169 | 3,870 | 3,813 | 12,398 | 9,753 | 0 |
Net Cash Used Provided by Financing Activities | -1,118,912 | -1,119,287 | 422,874 | -128,363 | -764,632 | -317,286 | 580,643 | -1,026,694 | -262,867 | 612,584 | -255,791 | -297,316 | -153,927 | -177,105 | -79,343 | -61,129 | 1,871 | -63,757 | 38,096 | 97,767 | 25,196 |
Effect of Forex Changes on Cash | 14,316 | -1,719 | -2,147 | -14,434 | 18,498 | 10,920 | -5,561 | -9,742 | 21,205 | -20,577 | -172,799 | 30,717 | -104,389 | -30,165 | 119,155 | 4,353 | -36,877 | 27,060 | 14,463 | 438 | 3,781 |
Net Change in Cash | 217,261 | 10,470 | -45,819 | -21,568 | -167,878 | 316,028 | -41,573 | -633,234 | 90,501 | 14,185 | -188,481 | 29,682 | 66,507 | 74,274 | 246,491 | 73,126 | 94,572 | 63,286 | 38,248 | 77,359 | 13,278 |
Cash at End of Period | 1,112,879 | 238,361 | 227,891 | 273,710 | 295,278 | 463,156 | 147,128 | 188,701 | 821,935 | 731,434 | 717,249 | 905,730 | 876,048 | 809,541 | 735,267 | 488,776 | 415,650 | 321,078 | 257,792 | 219,544 | 142,185 |
Cash at Start of Period | 895,618 | 227,891 | 273,710 | 295,278 | 463,156 | 147,128 | 188,701 | 821,935 | 731,434 | 717,249 | 905,730 | 876,048 | 809,541 | 735,267 | 488,776 | 415,650 | 321,078 | 257,792 | 219,544 | 142,185 | 128,907 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,440,515 | 1,401,260 | 693,299 | 351,147 | 736,718 | 802,255 | 459,051 | 505,026 | 414,053 | 547,932 | 383,180 | 391,268 | 402,823 | 383,159 | 283,190 | 188,213 | 238,877 | 137,836 | 91,106 | 99,028 | 71,079 |
Capital Expenditure | -93,597 | -114,856 | -134,000 | -156,036 | -116,826 | -105,938 | -77,342 | -71,457 | -71,476 | -67,829 | -71,944 | -81,156 | -71,782 | -61,107 | -74,996 | -61,641 | -114,220 | -75,779 | -77,556 | -102,749 | -39,691 |
Free Cash Flow | 1,346,918 | 1,286,404 | 559,299 | 195,111 | 619,892 | 696,317 | 381,709 | 433,569 | 342,577 | 480,103 | 311,236 | 310,112 | 331,041 | 322,052 | 208,194 | 126,572 | 124,657 | 62,057 | 13,550 | -3,721 | 31,388 |