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 | 2,660,958 | 2,711,584 | 2,633,454 | 2,308,834 | 2,083,138 | 2,014,645 | 1,865,695 | 1,727,674 | 1,633,125 | 1,638,474 | 1,526,996 | 1,304,866 | 954,084 | 698,170 | 626,619 | 555,513 | 474,954 | 408,201 | 351,102 | 259,991 | 231,482 |
Revenue Growth | - | 2.97% | 14.06% | 10.83% | 3.40% | 7.98% | 7.99% | 5.79% | -0.33% | 7.30% | 17.02% | 36.77% | 36.65% | 11.42% | 12.80% | 16.96% | 16.35% | 16.26% | 35.04% | 12.32% | |
Cost of Revenue | 1,121,404 | 634,293 | 668,650 | 545,484 | 476,528 | 493,031 | 468,795 | 446,312 | 420,897 | 444,399 | 428,485 | 408,253 | 279,507 | 202,921 | 199,442 | 180,543 | 168,165 | 163,353 | 156,586 | 139,952 | 128,681 |
Gross Profit | 1,539,554 | 2,077,291 | 1,964,804 | 1,763,350 | 1,606,610 | 1,521,614 | 1,396,900 | 1,281,362 | 1,212,228 | 1,194,075 | 1,098,511 | 896,613 | 674,577 | 495,249 | 427,177 | 374,970 | 306,789 | 244,848 | 194,516 | 120,039 | 102,801 |
Gross Profit Margin | 58.02% | 76.61% | 74.61% | 76.37% | 77.12% | 75.53% | 74.87% | 74.17% | 74.23% | 72.88% | 71.94% | 68.71% | 70.70% | 70.94% | 68.17% | 67.50% | 64.59% | 59.98% | 55.40% | 46.17% | 44.41% |
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 | 258,685 | 267,936 | 261,853 | 220,029 | 194,267 | 192,717 | 142,526 | 130,697 | 143,349 | 114,951 | 103,317 | 85,476 | 72,148 | 62,828 | 58,209 | 52,785 | 48,841 | 45,569 | 42,277 | 28,178 | 35,979 |
Total Operating Expenses | 404,437 | 1,175,303 | 969,429 | 920,190 | 916,237 | 889,795 | 814,639 | 773,797 | 781,538 | 774,972 | 730,389 | 618,810 | 480,615 | 371,974 | 336,936 | 311,322 | 260,286 | 214,801 | 175,008 | 115,794 | 126,432 |
Operating Income or Loss | 1,199,296 | 923,659 | 925,408 | 782,495 | 451,137 | 583,488 | 544,166 | 458,501 | 387,308 | 312,456 | 336,523 | 229,645 | 147,146 | 110,659 | 74,273 | 54,954 | 45,582 | 30,047 | 19,508 | 4,195 | -23,881 |
Operating Margin | 45.24% | 34.06% | 35.14% | 33.89% | 21.66% | 28.96% | 29.17% | 26.54% | 23.72% | 19.07% | 22.04% | 17.60% | 15.42% | 15.85% | 11.85% | 9.89% | 9.60% | 7.36% | 5.56% | 1.61% | -10.32% |
Interest Expense | 415,661 | 436,241 | 399,893 | 400,004 | 392,744 | 393,229 | 378,857 | 326,628 | 331,374 | 323,871 | 319,712 | 298,136 | 266,351 | 224,525 | 209,991 | 180,750 | 104,665 | 92,498 | 0 | 0 | 0 |
EBITDA | 1,803,713 | 1,791,449 | 1,675,813 | 1,513,818 | 1,394,672 | 1,310,515 | 1,241,424 | 1,133,851 | 1,067,607 | 1,061,882 | 987,396 | 791,939 | 602,429 | 432,421 | 368,968 | 322,185 | 258,068 | 199,279 | 168,655 | 120,151 | 96,916 |
Depreciation and Amortization | 611,023 | 716,309 | 1,638,410 | 1,466,049 | 1,400,561 | 1,386,858 | 1,285,423 | 1,256,806 | 1,233,313 | 660,021 | 627,071 | 533,334 | 408,467 | 309,146 | 278,727 | 258,537 | 211,445 | 177,201 | 149,147 | 115,956 | 120,701 |
Income Before Tax | 755,216 | 548,503 | 525,843 | 252,564 | -17,749 | 186,889 | 51,684 | 116,891 | 87,303 | -166,595 | -15,660 | -57,218 | -177,092 | -124,779 | -193,416 | -140,627 | -45,726 | -77,011 | -132,931 | -92,544 | -143,313 |
Income Tax Expense | 75,802 | 51,088 | 66,044 | 14,940 | -41,796 | 39,605 | 4,233 | 13,237 | 11,065 | 9,061 | 8,635 | -1,309 | 6,594 | 2,113 | 1,005 | 492 | 1,037 | 868 | 517 | 2,104 | 710 |
Net Income | 685,435 | 501,812 | 461,429 | 237,624 | 24,104 | 146,991 | 47,451 | 103,654 | 76,238 | -175,656 | -24,295 | -55,909 | -181,037 | -126,456 | -194,674 | -140,871 | -46,763 | -77,879 | -133,448 | -94,709 | -147,280 |
Net Income Margin | 25.77% | 18.51% | 17.52% | 10.29% | 1.16% | 7.30% | 2.54% | 6.00% | 4.67% | -10.72% | -1.59% | -4.28% | -18.97% | -18.11% | -31.07% | -25.36% | -9.85% | -19.08% | -38.01% | -36.43% | -63.62% |
EPS | 6.37 | 4.64 | 4.27 | 2.17 | 0.22 | 1.30 | 0.41 | 0.86 | 0.61 | -1.37 | -0.19 | -0.44 | -1.51 | -1.13 | -1.68 | -1.20 | -0.43 | -0.74 | -1.36 | -1.28 | -2.52 |
EPS Diluted | 6.34 | 4.61 | 4.22 | 2.14 | 0.21 | 1.28 | 0.41 | 0.86 | 0.61 | -1.37 | -0.19 | -0.44 | -1.51 | -1.13 | -1.68 | -1.20 | -0.43 | -0.74 | -1.36 | -1.28 | -2.52 |
Weighted Average Shares Out | - | 108,204 | 107,957 | 109,328 | 111,532 | 112,809 | 114,909 | 119,860 | 124,448 | 127,794 | 127,868 | 127,769 | 120,280 | 111,595 | 115,591 | 117,165 | 109,882 | 104,743 | 98,193 | 73,823 | 58,420 |
Weighted Average Shares Out Diluted | - | 108,907 | 109,386 | 111,177 | 113,465 | 114,693 | 116,515 | 121,022 | 125,144 | 127,794 | 128,919 | 127,769 | 120,280 | 111,595 | 115,591 | 117,165 | 109,882 | 104,743 | 98,193 | 73,823 | 58,420 |
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 | 186,339 | 208,547 | 143,708 | 367,278 | 308,560 | 108,309 | 143,444 | 68,783 | 146,109 | 118,039 | 39,443 | 122,112 | 233,099 | 47,316 | 64,254 | 161,317 | 78,856 | 70,272 | 46,148 | 45,934 | 69,627 |
Short Term Investments | 16,245 | 1,046 | 1,331 | 800 | 0 | 0 | 0 | 0 | 223 | 706 | 5,549 | 5,446 | 5,471 | 5,773 | 4,016 | 5,352 | 162 | 55,142 | 0 | 19,777 | 0 |
Cash + Short Term Investments | 186,339 | 208,547 | 143,708 | 367,278 | 308,560 | 108,309 | 143,444 | 68,783 | 146,332 | 118,745 | 44,992 | 127,558 | 238,570 | 53,089 | 68,270 | 166,669 | 79,018 | 125,414 | 46,148 | 65,711 | 69,627 |
Net Receivables | 111,018 | 198,998 | 263,917 | 150,794 | 108,884 | 158,438 | 111,035 | 90,673 | 89,471 | 100,260 | 134,346 | 99,203 | 62,743 | 39,755 | 18,784 | 19,644 | 16,351 | 20,183 | 40,184 | 42,717 | 40,191 |
Inventory | 31,738 | 0 | 41,959 | 79,988 | 44,357 | 34,878 | 77,918 | 65,429 | 0 | 0 | 0 | 0 | 27,708 | 22,266 | 41,898 | 30,285 | 38,599 | 0 | 0 | 0 | 6,344 |
Other Current Assets | 104,927 | 57,276 | 154,657 | 110,023 | 55,546 | 67,524 | 119,375 | 82,640 | 88,991 | 74,955 | 147,550 | 116,891 | 87,544 | 36,512 | 59,673 | 50,525 | 58,946 | 67,615 | 41,275 | 23,760 | 6,354 |
Total Current Assets | 450,267 | 484,267 | 482,733 | 614,446 | 472,990 | 334,271 | 373,854 | 259,533 | 324,571 | 293,960 | 326,888 | 343,652 | 368,563 | 129,356 | 146,727 | 236,838 | 154,315 | 213,212 | 127,607 | 132,188 | 116,172 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 6,486,092 | 6,426,101 | 6,603,463 | 5,808,362 | 5,050,886 | 5,366,819 | 2,786,355 | 2,812,346 | 2,792,076 | 2,782,353 | 2,762,417 | 2,578,444 | 2,671,317 | 1,583,393 | 1,534,318 | 1,496,938 | 1,502,672 | 1,191,969 | 1,105,942 | 728,333 | 745,831 |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 2,492,360 | 2,455,597 | 2,776,472 | 2,803,247 | 3,156,150 | 3,626,773 | 3,331,465 | 3,598,131 | 3,656,924 | 3,735,413 | 4,189,540 | 3,387,198 | 3,134,133 | 1,639,784 | 1,500,012 | 1,435,591 | 1,425,132 | 868,999 | 724,872 | 31,491 | 1,365 |
Long Term Investments | 0 | 24,540 | 40,696 | 47,889 | 57,575 | -4,342 | -18,330 | 2,588 | 7,884 | 8,140 | 44,095 | 52,801 | 52,939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 59,652 | 67,473 | 16,173 | 51,918 | 53,722 | 4,342 | 18,330 | 1,670 | -7,884 | 86,012 | 51,142 | 20,241 | 13,385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 713,292 | 720,463 | 665,504 | 475,837 | 366,695 | 432,078 | 722,033 | 645,937 | 587,374 | 497,337 | 467,043 | 400,852 | 355,280 | 253,866 | 219,118 | 144,279 | 129,389 | 110,143 | 87,871 | 60,524 | 53,876 |
Total Non-Current Assets | 9,751,396 | 9,694,174 | 10,102,308 | 9,187,253 | 8,685,028 | 9,425,670 | 6,839,853 | 7,060,672 | 7,036,374 | 7,109,255 | 7,514,237 | 6,439,536 | 6,227,054 | 3,477,043 | 3,253,448 | 3,076,808 | 3,057,193 | 2,171,111 | 1,918,685 | 820,348 | 801,072 |
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 | 10,201,663 | 10,178,441 | 10,585,041 | 9,801,699 | 9,158,018 | 9,759,941 | 7,213,707 | 7,320,205 | 7,360,945 | 7,403,215 | 7,841,125 | 6,783,188 | 6,595,617 | 3,606,399 | 3,400,175 | 3,313,646 | 3,211,508 | 2,384,323 | 2,046,292 | 952,536 | 917,244 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 54,438 | 42,202 | 51,427 | 34,066 | 109,969 | 31,846 | 34,308 | 33,334 | 28,320 | 27,105 | 42,851 | 24,302 | 27,694 | 12,755 | 11,847 | 9,219 | 8,963 | 11,357 | 10,801 | 18,674 | 15,204 |
Short Term Debt | 293,922 | 1,190,073 | 548,730 | 500,994 | 260,037 | 1,016,120 | 941,728 | 20,000 | 627,157 | 20,000 | 32,500 | 481,886 | 475,351 | 5,000 | 0 | 28,648 | 6,000 | 0 | 0 | 0 | 3,250 |
Tax Payables | 9,607 | 17,096 | 19,063 | 8,336 | 9,583 | 9,598 | 7,928 | 0 | 7,644 | 7,899 | 5,331 | 9,814 | 9,580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 183,978 | 325 | 154,553 | 184,380 | 113,117 | 113,507 | 108,054 | 97,969 | 101,098 | 97,083 | 120,047 | 94,658 | 76,668 | 49,779 | 61,138 | 54,013 | 45,306 | 37,557 | 24,665 | 11,838 | 10,810 |
Other Current Liabilities | 125,898 | 113,563 | -77,009 | 72,935 | 122,095 | -122,778 | 114,261 | 127,602 | 109,228 | 121,284 | 130,321 | 137,013 | 274,395 | 59,347 | 57,599 | 66,845 | 30,325 | 27,256 | 22,888 | 21,631 | 21,739 |
Total Current Liabilities | 667,843 | 1,363,259 | 696,764 | 616,331 | 614,801 | 1,048,293 | 1,206,279 | 278,905 | 873,447 | 273,371 | 331,050 | 747,673 | 863,688 | 126,881 | 130,584 | 158,725 | 90,594 | 76,170 | 58,354 | 52,143 | 51,003 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 14,227,422 | 13,546,856 | 14,884,790 | 14,260,047 | 13,166,159 | 12,091,735 | 8,996,825 | 9,290,686 | 8,148,426 | 8,522,305 | 7,828,299 | 5,394,721 | 4,880,752 | 3,349,485 | 2,827,450 | 2,460,402 | 2,386,230 | 1,905,000 | 1,555,000 | 784,392 | 924,456 |
Deferred Revenue | 0 | 0 | 179,744 | 190,034 | 114,911 | 114,928 | 108,672 | 98,232 | 102,490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,309 | 0 | 1,992 | 302 | 384 |
Deferred Tax | 0 | 0 | 60,939 | 70,726 | 82,290 | 88,820 | 51,124 | 30,770 | 27,447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,992 | -302 | -384 |
Other Non-Current Liabilities | 432,158 | 404,161 | 248,067 | 191,475 | 186,246 | 270,868 | 387,426 | 349,728 | 334,993 | 313,683 | 342,576 | 283,828 | 186,475 | 129,282 | 112,008 | 94,570 | 226,616 | 65,762 | 45,025 | 34,268 | 30,072 |
Total Non-Current Liabilities | 14,659,580 | 13,951,017 | 15,132,857 | 14,451,522 | 13,352,405 | 12,362,603 | 9,384,251 | 9,640,414 | 8,483,419 | 8,835,988 | 8,170,875 | 5,678,549 | 5,067,227 | 3,478,767 | 2,939,458 | 2,554,972 | 2,629,155 | 1,970,762 | 1,602,017 | 818,962 | 954,912 |
Total Liabilities | 15,327,423 | 15,314,276 | 15,829,621 | 15,067,853 | 13,967,206 | 13,410,896 | 10,590,530 | 9,919,319 | 9,356,866 | 9,109,359 | 8,501,925 | 6,426,222 | 5,930,915 | 3,605,648 | 3,070,042 | 2,713,697 | 2,719,749 | 2,046,932 | 1,660,371 | 871,105 | 1,005,915 |
Common Stock | 1,075 | 1,080 | 1,080 | 1,089 | 1,098 | 1,118 | 1,124 | 1,164 | 1,210 | 1,257 | 1,291 | 1,284 | 1,269 | 1,097 | 1,148 | 1,171 | 1,175 | 1,084 | 1,057 | 856 | 649 |
Retained Earnings | -7,393,799 | -7,450,824 | -7,482,061 | -7,203,531 | -6,604,028 | -5,560,695 | -5,136,368 | -4,388,288 | -3,637,467 | -3,168,069 | -2,542,380 | -2,518,085 | -2,462,176 | -2,281,139 | -1,929,670 | -1,627,602 | -1,401,035 | -1,234,307 | -1,065,224 | -924,066 | -829,357 |
Accumulated Other Comprehensive Income/Loss | -723,648 | -615,198 | -590,510 | -762,309 | -807,582 | -568,765 | -511,905 | -379,460 | -370,184 | -502,045 | -182,486 | -33,679 | 2,791 | 485 | 2,175 | -2,803 | -1,549 | -1,280 | -666 | 14,460 | -369,190 |
Total Stockholders Equity | -5,174,852 | -5,170,882 | -5,276,315 | -5,283,404 | -4,824,382 | -3,667,007 | -3,376,823 | -2,599,114 | -1,995,921 | -1,706,144 | -660,800 | 356,966 | 652,991 | -11,313 | 317,110 | 599,949 | 491,759 | 337,391 | 385,921 | 81,431 | -88,671 |
Total Investments | 16,245 | 25,586 | 42,027 | 47,889 | 57,575 | -4,342 | -18,330 | 2,588 | 8,107 | 8,846 | 49,644 | 58,247 | 58,410 | 5,773 | 4,016 | 5,352 | 162 | 55,142 | 0 | 19,777 | 0 |
Total Debt | 14,521,344 | 14,463,465 | 15,171,155 | 14,522,544 | 13,426,196 | 12,860,840 | 9,938,553 | 9,310,686 | 8,775,583 | 8,542,305 | 7,860,799 | 5,876,607 | 5,356,103 | 3,354,485 | 2,827,450 | 2,489,050 | 2,554,660 | 1,905,000 | 1,555,000 | 784,392 | 927,706 |
Net Debt | 14,335,005 | 14,254,918 | 15,027,447 | 14,155,266 | 13,117,636 | 12,752,531 | 9,795,109 | 9,241,903 | 8,629,474 | 8,424,266 | 7,821,356 | 5,754,495 | 5,123,004 | 3,307,169 | 2,763,196 | 2,327,733 | 2,475,804 | 1,834,728 | 1,508,852 | 738,458 | 858,079 |
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 | 682,793 | 501,812 | 459,799 | 237,624 | 24,046 | 147,284 | 47,449 | 103,652 | 76,236 | -175,652 | -24,296 | -55,908 | -183,686 | -126,892 | -194,421 | -141,119 | -46,763 | -77,879 | -133,448 | -94,709 | -147,280 |
Depreciation & Amortization | 611,023 | 736,515 | 707,576 | 700,161 | 721,970 | 697,076 | 672,113 | 643,101 | 638,189 | 660,021 | 627,071 | 533,334 | 408,467 | 309,146 | 278,727 | 258,537 | 211,445 | 177,201 | 149,147 | 115,956 | 120,701 |
Deferred Income Tax | 23,144 | 4,629 | 32,901 | -8,553 | -63,187 | 15,935 | 11,315 | 34,808 | 1,422 | -5 | 530 | -6,660 | 1,360 | -1,686 | -737 | -265 | 159 | 201 | 47 | -462 | -470 |
Stock Based Compensation | 78,528 | 87,919 | 99,909 | 84,402 | 68,890 | 73,214 | 42,327 | 38,249 | 32,917 | 28,748 | 22,670 | 17,206 | 13,968 | 11,469 | 10,501 | 8,200 | 7,207 | 0 | 5,410 | 462 | 470 |
Change in Working Capital | -16,415 | 64,470 | -81,120 | -34,982 | 47,092 | 10,052 | -46,905 | -28,532 | -50,178 | -25,905 | -31,977 | -51,397 | -35,040 | -23,732 | -17,169 | 26,757 | 7,827 | 263 | -1,805 | -1,295 | -8,510 |
Accounts Receivable | 38,806 | 44,386 | -81,351 | -38,237 | 38,195 | -12,146 | -29,427 | -20,893 | -7,270 | 15,975 | -36,245 | -29,097 | -18,804 | -3,709 | -5,919 | -3,497 | 14,408 | 0 | -2,144 | 3,891 | -1,208 |
Inventory | 14,287 | 0 | 81,351 | 38,237 | -38,195 | 12,146 | 0 | 0 | 0 | 0 | 0 | 0 | 470,638 | 0 | 0 | 21,059 | -10,906 | 0 | 9,313 | -85,369 | -76,030 |
Accounts Payable | -54,643 | 0 | 20,117 | 4,727 | 8,092 | -6,499 | -2,744 | 296 | -3,253 | 2,717 | -6,397 | -1,716 | 8,251 | 0 | 0 | -4,008 | -6,189 | 0 | -7,022 | 138 | 3,559 |
Other Working Capital | 65,307 | 20,084 | -101,237 | -39,709 | 39,000 | 16,551 | -44,161 | -28,828 | -46,925 | -28,622 | -25,580 | -49,681 | -495,125 | -20,023 | -11,250 | 13,203 | 10,514 | 263 | -1,952 | 80,045 | 65,169 |
Other Non-Cash Items | 423,472 | 149,048 | 98,636 | 211,206 | 327,223 | 41,331 | 125,846 | 28,328 | 30,440 | 249,966 | 90,659 | 60,236 | 138,141 | 80,753 | 124,254 | 70,448 | -6,179 | 22,751 | 56,609 | 29,815 | 49,305 |
Net Cash Provided by Operating Activities | 1,457,308 | 1,544,393 | 1,317,700 | 1,189,859 | 1,126,033 | 984,892 | 852,145 | 819,606 | 729,026 | 737,173 | 684,657 | 496,811 | 343,210 | 249,058 | 201,155 | 222,558 | 173,696 | 122,934 | 75,960 | 49,767 | 14,216 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -333,454 | -318,312 | -214,443 | -133,638 | -128,566 | -154,236 | -149,812 | -148,180 | -139,982 | -208,707 | -211,251 | -168,091 | -113,265 | -126,938 | -66,618 | -46,743 | -36,166 | -27,771 | -28,969 | -19,648 | -7,214 |
Acquisitions Net | -305,519 | -129,961 | -1,176,092 | -1,257,704 | -271,418 | -773,820 | -451,829 | -441,547 | -276,848 | -609,530 | -1,590,019 | -686,728 | -2,158,655 | -379,320 | -328,045 | -180,798 | -584,498 | -201,466 | -725,530 | -61,326 | -1,791 |
Purchases of Investments | -1,538,511 | -1,339,026 | -881,781 | -1,731,111 | -1,288,705 | -638,963 | -156,983 | -1,367 | -490 | -7,795 | 0 | 802 | 0 | -6,330 | -36,866 | -9,164 | 51 | -208,251 | 265 | -34,628 | 0 |
Sales/Maturities of Investments | 1,512,601 | 1,338,354 | 502,938 | 1,730,477 | 1,239,206 | 625,807 | 150,890 | 231 | 712 | 89,728 | 0 | 26,000 | 0 | 4,581 | 7,107 | 980 | 41,044 | 137,551 | 19,900 | 14,996 | 0 |
Other Investing Activities | 17,071 | -19,301 | 375,724 | -31,228 | 3,117 | -5,809 | -10,613 | -15,380 | -11,640 | 1,783 | 23,128 | 2,272 | -3,131 | 119 | -617 | 6,650 | -980 | -1,947 | -5,542 | 1,323 | 10,331 |
Net Cash Used for Investing Activities | -586,790 | -468,246 | -1,393,654 | -1,423,204 | -446,366 | -947,021 | -618,347 | -606,243 | -428,248 | -734,521 | -1,778,142 | -825,745 | -2,275,051 | -507,888 | -425,039 | -229,075 | -580,549 | -301,884 | -739,876 | -99,283 | 1,326 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -214,685 | -540,000 | 569,885 | 1,173,469 | 746,236 | 397,458 | 591,684 | 510,872 | 248,738 | 663,984 | 1,899,865 | 112,668 | 1,807,175 | 453,022 | 222,417 | 35,546 | 476,012 | 264,252 | 681,603 | -595,885 | 43,621 |
Common Stock Issued | -21,302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 283,872 | 0 | 0 | 7,045 | 6,503 | 7,750 | 10,491 | 231,543 | 2,126 |
Common Stock Repurchased | -46,358 | -100,010 | -431,666 | -582,578 | -859,335 | -466,982 | -795,581 | -854,534 | -545,689 | -450,073 | 0 | 0 | 0 | -225,072 | -107,426 | -51,720 | -120,000 | -91,236 | -707 | 0 | 0 |
Dividends Paid | -410,567 | -369,960 | -306,766 | -253,580 | -207,689 | -83,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 26,227 | -7,248 | 33,073 | 1,953 | -148,229 | 90,597 | 55,360 | 49,088 | 8,394 | -138,160 | -19,582 | 98,169 | 25,365 | 14,097 | 11,830 | 98,107 | 52,922 | 22,308 | -27,257 | 390,165 | 0 |
Net Cash Used Provided by Financing Activities | -845,402 | -1,017,218 | -167,474 | 339,264 | -469,017 | -62,314 | -148,537 | -294,574 | -802,623 | 75,751 | 996,839 | 220,160 | 2,116,412 | 242,047 | 126,821 | 88,978 | 415,437 | 203,074 | 664,130 | 25,823 | 45,747 |
Effect of Forex Changes on Cash | -5,708 | 2,734 | -2,915 | -13,101 | -8,962 | -12,737 | -11,256 | -464 | 14,070 | -12,993 | 13,977 | -2,213 | 1,212 | -155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 19,564 | 61,663 | -246,343 | 92,818 | 201,688 | -37,180 | 74,005 | -81,675 | 67,931 | 78,596 | -82,669 | -110,987 | 185,783 | -16,938 | -97,063 | 82,461 | 8,584 | 24,124 | 214 | -23,693 | 61,289 |
Cash at End of Period | 1,037,351 | 250,946 | 189,283 | 435,626 | 342,808 | 141,120 | 178,300 | 104,295 | 185,970 | 118,039 | 39,443 | 122,112 | 233,099 | 47,316 | 64,254 | 161,317 | 78,856 | 70,272 | 46,148 | 45,934 | 69,627 |
Cash at Start of Period | 1,017,787 | 189,283 | 435,626 | 342,808 | 141,120 | 178,300 | 104,295 | 185,970 | 118,039 | 39,443 | 122,112 | 233,099 | 47,316 | 64,254 | 161,317 | 78,856 | 70,272 | 46,148 | 45,934 | 69,627 | 8,338 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,457,308 | 1,544,393 | 1,317,700 | 1,189,859 | 1,126,033 | 984,892 | 852,145 | 819,606 | 729,026 | 737,173 | 684,657 | 496,811 | 343,210 | 249,058 | 201,155 | 222,558 | 173,696 | 122,934 | 75,960 | 49,767 | 14,216 |
Capital Expenditure | -333,454 | -236,698 | -214,443 | -133,638 | -128,566 | -154,236 | -149,812 | -148,180 | -139,982 | -208,707 | -211,251 | -168,091 | -113,265 | -126,938 | -66,618 | -46,743 | -36,166 | -27,771 | -28,969 | -19,648 | -7,214 |
Free Cash Flow | 1,123,854 | 1,307,695 | 1,103,257 | 1,056,221 | 997,467 | 830,656 | 702,333 | 671,426 | 589,044 | 528,466 | 473,406 | 328,720 | 229,945 | 122,120 | 134,537 | 175,815 | 137,530 | 95,163 | 46,991 | 30,119 | 7,002 |