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 | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-30 | 2016-04-30 | 2015-04-30 | 2014-04-30 | 2013-04-30 | 2012-04-30 | 2011-04-30 | 2010-04-30 | 2009-04-30 | 2008-04-30 | 2007-04-30 | 2006-04-30 | 2005-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 8,831,200 | 8,178,700 | 8,529,200 | 7,998,900 | 8,002,700 | 7,801,000 | 7,838,000 | 7,357,100 | 7,392,300 | 7,811,200 | 5,692,700 | 5,610,600 | 5,897,654 | 5,525,782 | 4,825,743 | 4,605,289 | 3,757,933 | 2,524,774 | 2,148,017 | 2,154,726 | 2,043,877 |
Revenue Growth | - | -4.11% | 6.63% | -0.05% | 2.59% | -0.47% | 6.54% | -0.48% | -5.36% | 37.21% | 1.46% | -4.87% | 6.73% | 14.51% | 4.79% | 22.55% | 48.84% | 17.54% | -0.31% | 5.42% | |
Cost of Revenue | 5,513,300 | 5,063,300 | 5,727,400 | 5,298,200 | 4,864,000 | 4,799,000 | 4,922,300 | 4,521,000 | 4,557,000 | 4,843,400 | 3,724,000 | 3,579,600 | 3,870,100 | 3,680,559 | 3,027,226 | 2,818,599 | 2,506,504 | 1,742,610 | 1,445,962 | 1,461,874 | 1,386,461 |
Gross Profit | 3,317,900 | 3,115,400 | 2,801,800 | 2,700,700 | 3,138,700 | 3,002,000 | 2,915,700 | 2,836,100 | 2,835,300 | 2,967,800 | 1,968,700 | 2,031,000 | 2,027,554 | 1,845,223 | 1,798,517 | 1,786,690 | 1,251,429 | 782,164 | 702,055 | 692,852 | 657,416 |
Gross Profit Margin | 37.55% | 38.09% | 32.85% | 33.76% | 39.22% | 38.48% | 37.20% | 38.55% | 38.35% | 37.99% | 34.58% | 36.20% | 34.38% | 33.39% | 37.27% | 38.80% | 33.30% | 30.98% | 32.68% | 32.15% | 32.17% |
Research and Development | 49,100 | 49,100 | 47,300 | 48,800 | 57,700 | 57,700 | 56,000 | 56,000 | 58,100 | 58,800 | 32,500 | 24,300 | 24,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 1,579,900 | 1,446,200 | 1,455,000 | 1,360,300 | 1,523,100 | 1,474,300 | 1,508,600 | 1,370,800 | 1,390,700 | 1,510,300 | 1,031,300 | 988,800 | 973,907 | 892,683 | 863,114 | 878,221 | 673,565 | 490,665 | 442,814 | 438,457 | 407,839 |
Total Operating Expenses | 1,905,600 | 1,446,200 | 1,621,100 | 1,518,500 | 1,727,400 | 1,710,000 | 1,717,900 | 1,577,700 | 1,593,700 | 1,686,600 | 1,140,100 | 1,086,400 | 1,067,685 | 978,570 | 937,584 | 949,569 | 717,503 | 486,786 | 442,814 | 438,457 | 407,839 |
Operating Income or Loss | 1,224,100 | 1,305,800 | 1,166,000 | 1,023,800 | 1,386,800 | 1,223,100 | 928,600 | 1,036,100 | 1,031,500 | 1,145,300 | 772,000 | 919,000 | 910,436 | 778,283 | 784,272 | 789,930 | 451,031 | 284,174 | 257,060 | 228,739 | 220,769 |
Operating Margin | 13.93% | 15.97% | 13.67% | 12.80% | 17.33% | 15.68% | 11.85% | 14.08% | 13.95% | 14.66% | 13.56% | 16.38% | 15.44% | 14.08% | 16.25% | 17.15% | 12.00% | 11.26% | 11.97% | 10.62% | 10.80% |
Interest Expense | 396,200 | 264,300 | 152,000 | 160,900 | 177,100 | 189,200 | 207,900 | 174,100 | 163,100 | 171,100 | 79,900 | 79,400 | 93,397 | 81,296 | 69,594 | 65,187 | 62,478 | 0 | 0 | 0 | 0 |
EBITDA | 1,618,500 | 1,677,900 | 1,607,800 | 1,634,600 | 1,825,200 | 1,731,000 | 1,602,000 | 1,683,300 | 1,717,000 | 1,723,500 | 1,043,900 | 1,177,900 | 1,161,600 | 990,602 | 972,828 | 977,822 | 578,307 | 359,552 | 323,241 | 310,679 | 283,217 |
Depreciation and Amortization | 377,200 | 430,800 | 431,000 | 459,100 | 452,500 | 446,500 | 446,300 | 413,100 | 419,000 | 430,100 | 268,400 | 249,400 | 240,482 | 208,426 | 186,070 | 181,882 | 119,764 | 62,619 | 58,874 | 71,083 | 56,048 |
Income Before Tax | 821,400 | 996,400 | -9,200 | 843,800 | 1,171,900 | 1,026,700 | 701,600 | 861,000 | 878,400 | 977,900 | 523,000 | 849,700 | 817,350 | 701,158 | 717,164 | 730,753 | 396,065 | 254,788 | 241,004 | 215,570 | 204,614 |
Income Tax Expense | 295,400 | 252,400 | 82,100 | 212,100 | 295,600 | 247,200 | 187,200 | -477,600 | 286,100 | 289,200 | 178,100 | 284,500 | 273,136 | 241,414 | 237,682 | 236,615 | 130,112 | 84,409 | 83,785 | 72,216 | 74,154 |
Net Income | 526,000 | 744,000 | -91,300 | 631,700 | 876,300 | 779,500 | 514,400 | 1,338,600 | 592,300 | 688,700 | 344,900 | 565,200 | 544,214 | 459,744 | 479,482 | 494,138 | 265,953 | 170,379 | 157,219 | 143,354 | 129,073 |
Net Income Margin | 6.03% | 9.10% | -1.07% | 7.90% | 10.95% | 9.99% | 6.56% | 18.19% | 8.01% | 8.82% | 6.06% | 10.07% | 9.23% | 8.32% | 9.94% | 10.73% | 7.08% | 6.75% | 7.32% | 6.65% | 6.32% |
EPS | 4.96 | 7.15 | -0.86 | 5.84 | 7.79 | 6.84 | 4.55 | 11.85 | 5.11 | 5.77 | 3.33 | 5.42 | 5.00 | 4.06 | 4.06 | 4.15 | 3.11 | 3.03 | 2.79 | 2.48 | 2.26 |
EPS Diluted | 4.95 | 7.14 | -0.86 | 5.84 | 7.79 | 6.84 | 4.55 | 11.78 | 5.10 | 5.76 | 3.33 | 5.42 | 5.00 | 4.06 | 4.05 | 4.15 | 3.11 | 3.00 | 2.76 | 2.45 | 2.24 |
Weighted Average Shares Out | - | 104,100 | 106,200 | 107,900 | 112,000 | 113,400 | 113,100 | 113,000 | 116,014 | 119,436 | 103,692 | 104,332 | 108,828 | 113,264 | 117,009 | 118,951 | 85,449 | 56,231 | 56,351 | 57,804 | 57,112 |
Weighted Average Shares Out Diluted | - | 104,200 | 106,200 | 107,900 | 112,000 | 113,400 | 113,100 | 113,600 | 116,121 | 119,477 | 103,697 | 104,347 | 108,851 | 113,314 | 117,120 | 119,081 | 85,548 | 56,793 | 56,963 | 58,512 | 57,622 |
Reported Currency: USD | Q2 | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-30 | 2016-04-30 | 2015-04-30 | 2014-04-30 | 2013-04-30 | 2012-04-30 | 2011-04-30 | 2010-04-30 | 2009-04-30 | 2008-04-30 | 2007-04-30 | 2006-04-30 | 2005-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 49,200 | 62,000 | 655,800 | 169,900 | 334,300 | 391,100 | 101,300 | 192,600 | 166,800 | 109,800 | 125,600 | 153,500 | 256,438 | 229,708 | 319,845 | 283,570 | 456,693 | 184,175 | 200,119 | 71,956 | 58,085 |
Short Term Investments | 0 | 0 | 487,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,882 | 17,739 |
Cash + Short Term Investments | 49,200 | 62,000 | 1,143,600 | 169,900 | 334,300 | 391,100 | 101,300 | 192,600 | 166,800 | 109,800 | 125,600 | 153,500 | 256,438 | 229,708 | 319,845 | 283,570 | 456,693 | 184,175 | 200,119 | 86,838 | 75,824 |
Net Receivables | 804,600 | 736,500 | 597,600 | 524,700 | 533,700 | 551,400 | 503,800 | 385,600 | 438,700 | 450,100 | 430,100 | 309,400 | 313,700 | 347,518 | 344,410 | 238,867 | 266,037 | 162,426 | 124,048 | 148,014 | 145,734 |
Inventory | 1,084,400 | 1,038,900 | 1,009,800 | 1,089,300 | 959,900 | 895,300 | 910,300 | 854,400 | 905,700 | 899,400 | 1,163,600 | 931,000 | 945,526 | 961,576 | 863,579 | 654,939 | 603,926 | 379,608 | 286,052 | 297,621 | 284,487 |
Other Current Assets | 117,300 | 129,500 | 107,700 | 226,200 | 113,800 | 134,900 | 109,800 | 122,400 | 130,600 | 114,100 | 264,600 | 145,200 | 79,562 | 104,663 | 90,565 | 46,254 | 72,235 | 49,998 | 29,147 | 39,022 | 49,806 |
Total Current Assets | 2,055,500 | 1,966,900 | 2,858,700 | 2,010,100 | 1,941,700 | 1,972,700 | 1,625,200 | 1,555,000 | 1,641,800 | 1,573,400 | 2,052,300 | 1,539,100 | 1,595,219 | 1,643,465 | 1,636,999 | 1,223,630 | 1,398,891 | 776,207 | 639,366 | 571,495 | 555,851 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 3,235,300 | 3,247,300 | 2,239,500 | 2,131,700 | 2,001,500 | 1,969,400 | 1,912,400 | 1,729,100 | 1,617,500 | 1,627,700 | 1,678,300 | 1,265,600 | 1,142,522 | 1,096,089 | 867,882 | 858,313 | 838,433 | 496,296 | 454,028 | 527,735 | 521,101 |
Goodwill | 7,396,100 | 7,649,900 | 5,216,900 | 6,015,800 | 6,023,600 | 6,304,500 | 6,310,900 | 5,942,200 | 6,077,100 | 6,091,100 | 6,009,800 | 3,098,200 | 3,052,885 | 3,054,618 | 2,812,746 | 2,807,730 | 2,791,391 | 1,132,476 | 990,771 | 940,967 | 0 |
Intangible Assets | 6,779,600 | 7,255,400 | 4,429,300 | 5,652,200 | 6,041,200 | 6,429,000 | 6,718,800 | 5,916,500 | 6,149,900 | 6,494,400 | 6,950,300 | 3,024,300 | 3,089,375 | 3,187,007 | 2,940,010 | 3,026,515 | 3,098,976 | 614,000 | 478,194 | 472,915 | 1,420,966 |
Long Term Investments | 0 | 22,100 | -1,138,900 | -1,325,800 | -1,349,300 | 38,600 | -1,398,600 | 46,200 | 47,300 | 51,100 | 55,000 | 35,900 | 35,900 | 0 | 0 | 0 | 12,813 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 0 | 1,138,900 | 1,325,800 | 1,349,300 | -38,600 | 1,398,600 | 129,100 | 227,300 | 252,900 | -55,000 | -35,900 | -35,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 553,600 | 132,100 | 247,000 | 245,200 | 276,200 | 294,800 | 144,000 | -16,900 | -121,200 | -106,500 | 191,900 | 144,900 | 151,830 | 134,047 | 66,948 | 58,665 | 51,657 | 110,902 | 131,464 | 136,632 | 137,976 |
Total Non-Current Assets | 17,964,600 | 18,306,800 | 12,132,700 | 14,044,900 | 14,342,500 | 14,997,700 | 15,086,100 | 13,746,200 | 13,997,900 | 14,410,700 | 14,830,300 | 7,533,000 | 7,436,612 | 7,471,761 | 6,687,586 | 6,751,223 | 6,793,270 | 2,353,674 | 2,054,457 | 2,078,249 | 2,080,043 |
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 | 20,020,100 | 20,273,700 | 14,991,400 | 16,055,000 | 16,284,200 | 16,970,400 | 16,711,300 | 15,301,200 | 15,639,700 | 15,984,100 | 16,882,600 | 9,072,100 | 9,031,831 | 9,115,226 | 8,324,585 | 7,974,853 | 8,192,161 | 3,129,881 | 2,693,823 | 2,649,744 | 2,635,894 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,233,800 | 1,336,200 | 1,392,600 | 1,193,300 | 936,700 | 782,000 | 591,000 | 512,100 | 477,200 | 459,400 | 402,800 | 289,200 | 285,800 | 274,700 | 234,916 | 179,509 | 198,954 | 119,844 | 93,500 | 88,963 | 105,290 |
Short Term Debt | 999,700 | 1,633,600 | 34,400 | 221,500 | 1,277,800 | 286,700 | 1,224,500 | 144,000 | 953,000 | 284,000 | 226,000 | 343,200 | 50,000 | 50,000 | 0 | 10,000 | 626,726 | 0 | 33,000 | 28,620 | 50,378 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,706 | 75,977 | 17,690 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | -33,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50,000 | 0 | 0 | 174,670 | 0 | 24,672 | 29,185 | 0 |
Other Current Liabilities | 1,329,700 | 791,300 | 559,700 | 538,000 | 653,000 | 518,400 | 526,000 | 377,700 | 402,400 | 469,600 | 393,800 | 258,600 | 261,000 | 292,272 | 240,054 | 213,411 | 217,866 | 119,553 | 109,968 | 117,857 | 152,624 |
Total Current Liabilities | 3,563,200 | 3,761,100 | 1,986,700 | 1,952,800 | 2,867,500 | 1,587,100 | 2,341,500 | 1,033,800 | 1,832,600 | 1,213,000 | 1,022,600 | 891,000 | 596,837 | 616,972 | 482,676 | 478,897 | 1,061,236 | 239,397 | 236,468 | 235,440 | 308,292 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 235,600 | 6,925,500 | 4,393,600 | 4,389,300 | 3,632,100 | 5,496,800 | 4,686,300 | 4,688,000 | 4,445,500 | 5,146,000 | 5,944,900 | 1,873,100 | 1,967,800 | 2,020,543 | 1,145,528 | 900,000 | 910,000 | 789,684 | 392,643 | 428,602 | 431,560 |
Deferred Revenue | 0 | 0 | -1,138,900 | 0 | -1,349,300 | -1,351,600 | -1,398,600 | -1,377,200 | -2,167,000 | -2,230,300 | -2,473,300 | -1,020,700 | -987,200 | -992,692 | 158,511 | -1,101,506 | 104,583 | 0 | 0 | 0 | 0 |
Deferred Tax | 1,664,600 | 0 | 1,138,900 | 1,325,800 | 1,349,300 | 1,351,600 | 1,398,600 | 1,377,200 | 2,167,000 | 2,230,300 | 2,473,300 | 1,020,700 | 987,200 | 992,692 | 1,042,823 | 1,101,506 | 1,145,808 | 175,950 | 158,418 | 155,579 | 110,505 |
Other Non-Current Liabilities | 6,923,600 | 1,893,200 | 1,320,300 | 1,572,800 | 1,659,800 | 1,695,600 | 1,713,000 | 1,688,300 | 2,511,400 | 2,616,600 | 2,828,200 | 257,700 | 331,200 | 321,633 | 44,173 | 168,130 | 30,603 | 124,997 | 110,637 | 102,064 | 94,737 |
Total Non-Current Liabilities | 8,823,800 | 8,818,700 | 5,713,900 | 5,962,100 | 5,291,900 | 7,192,400 | 6,399,300 | 6,376,300 | 6,956,900 | 7,762,600 | 8,773,100 | 3,151,500 | 3,286,230 | 3,334,868 | 2,549,546 | 2,169,636 | 2,190,994 | 1,090,631 | 661,698 | 686,245 | 636,802 |
Total Liabilities | 12,387,000 | 12,579,800 | 7,700,600 | 7,914,900 | 8,159,400 | 8,779,500 | 8,740,800 | 7,410,100 | 8,789,500 | 8,975,600 | 9,795,700 | 4,042,500 | 3,883,067 | 3,951,840 | 3,032,222 | 2,648,533 | 3,252,230 | 1,330,028 | 898,166 | 921,685 | 945,094 |
Common Stock | 0 | 26,500 | 26,100 | 26,600 | 27,100 | 29,000 | 28,900 | 28,900 | 28,400 | 29,100 | 29,900 | 25,400 | 26,600 | 27,571 | 28,543 | 0 | 0 | 0 | 0 | 14,237 | 14,635 |
Retained Earnings | 0 | 2,188,100 | 2,132,100 | 2,893,000 | 2,847,500 | 2,746,800 | 2,367,600 | 2,239,200 | 1,240,500 | 1,267,700 | 1,159,200 | 1,091,000 | 1,075,500 | 961,207 | 866,933 | 746,063 | 424,504 | 567,419 | 553,631 | 489,067 | 447,831 |
Accumulated Other Comprehensive Income/Loss | -239,000 | -234,600 | -239,200 | -237,400 | -277,400 | -379,000 | -181,800 | -116,700 | -143,400 | -148,400 | -109,800 | -51,600 | -76,600 | -83,991 | 3,629 | -20,581 | -57,270 | 37,133 | 11,740 | 12,157 | -11,776 |
Total Stockholders Equity | 7,633,100 | 7,693,900 | 7,290,800 | 8,140,100 | 8,124,800 | 8,190,900 | 7,970,500 | 7,891,100 | 6,850,200 | 7,008,500 | 7,086,900 | 5,029,600 | 5,148,764 | 5,163,386 | 5,292,363 | 5,326,320 | 4,939,931 | 1,799,853 | 1,795,657 | 1,728,059 | 1,690,800 |
Total Investments | 0 | 22,100 | 487,800 | -1,325,800 | -1,349,300 | 38,600 | -1,398,600 | 46,200 | 47,300 | 51,100 | 55,000 | 53,900 | 35,900 | 0 | 0 | 0 | 12,813 | 0 | 0 | 14,882 | 17,739 |
Total Debt | 999,700 | 8,559,100 | 4,314,200 | 4,490,600 | 4,751,700 | 5,621,300 | 5,910,800 | 4,832,000 | 5,398,500 | 5,430,000 | 6,170,900 | 2,228,200 | 2,017,809 | 2,020,543 | 1,304,039 | 910,000 | 1,536,726 | 789,684 | 425,643 | 457,222 | 481,938 |
Net Debt | 950,500 | 8,497,100 | 3,658,400 | 4,320,700 | 4,417,400 | 5,230,200 | 5,809,500 | 4,639,400 | 5,231,700 | 5,320,200 | 6,045,300 | 2,074,700 | 1,761,371 | 1,790,835 | 984,194 | 626,430 | 1,080,033 | 605,509 | 225,524 | 385,266 | 423,853 |
Reported Currency: USD | TTM | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 | 2018-04-30 | 2017-04-30 | 2016-04-30 | 2015-04-30 | 2014-04-30 | 2013-04-30 | 2012-04-30 | 2011-04-30 | 2010-04-30 | 2009-04-30 | 2008-04-30 | 2007-04-30 | 2006-04-30 | 2005-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 526,000 | 744,000 | -91,300 | 631,700 | 876,300 | 779,500 | 514,400 | 1,338,600 | 592,300 | 688,700 | 344,900 | 565,200 | 544,214 | 459,744 | 479,482 | 494,138 | 265,953 | 170,379 | 157,219 | 143,354 | 130,460 |
Depreciation & Amortization | 449,400 | 430,800 | 436,500 | 459,100 | 452,500 | 446,500 | 446,300 | 413,100 | 419,000 | 430,100 | 268,400 | 249,400 | 240,482 | 208,426 | 186,070 | 181,882 | 119,764 | 62,619 | 58,874 | 71,083 | 56,048 |
Deferred Income Tax | -300 | -40,500 | -190,800 | -38,100 | -13,900 | 7,600 | -93,500 | -803,400 | -79,400 | -95,200 | 7,700 | -8,000 | -15,600 | -17,218 | -59,801 | -39,320 | 25,525 | 18,215 | 22,530 | 33,124 | 36,247 |
Stock Based Compensation | 26,000 | 23,900 | 25,600 | 22,300 | 28,700 | 26,800 | 20,700 | 15,400 | 22,000 | 34,600 | 23,500 | 22,900 | 21,289 | 21,711 | 24,044 | 25,949 | 22,105 | 0 | 0 | 0 | 0 |
Change in Working Capital | 2,600 | -8,300 | 22,100 | -94,700 | 176,900 | 183,900 | 103,900 | 119,500 | -31,300 | 410,900 | -93,900 | 15,000 | 40,727 | 31,412 | -350,766 | 43,132 | 2,388 | -70,774 | 13,455 | -43,642 | -28,354 |
Accounts Receivable | -35,700 | 41,500 | -74,800 | 7,500 | 22,000 | -49,100 | -53,000 | 54,700 | 8,900 | -21,900 | 21,800 | 6,100 | 33,242 | 9,286 | -102,625 | 31,521 | -78,631 | 0 | 0 | 0 | 0 |
Inventory | 25,000 | 2,900 | -134,600 | -178,700 | -110,400 | 12,600 | -5,300 | 54,000 | -10,400 | 240,100 | 25,300 | 15,400 | 15,161 | -48,189 | -204,159 | -46,160 | 34,669 | -35,022 | -8,146 | -6,036 | -5,257 |
Accounts Payable | -72,200 | -81,700 | 134,800 | 149,500 | 260,900 | 181,600 | 110,400 | 39,500 | -37,700 | 48,500 | -165,700 | 12,400 | 11,175 | 72,774 | 84,633 | 24,290 | 129,616 | 0 | 0 | 0 | 0 |
Other Working Capital | 38,100 | 29,000 | 96,700 | -73,000 | 4,400 | 38,800 | 51,800 | -28,700 | 7,900 | 144,200 | 24,700 | -18,900 | -18,851 | -2,459 | -128,615 | 33,481 | -83,266 | -35,752 | 21,601 | -37,606 | -23,097 |
Other Non-Cash Items | 599,900 | 79,500 | 985,900 | 156,000 | 44,500 | -189,500 | 149,400 | 134,800 | 136,400 | -10,800 | 182,600 | 11,500 | 24,733 | 26,854 | 112,533 | 7,697 | 9,093 | 13,041 | 21,346 | -5,638 | 1,387 |
Net Cash Provided by Operating Activities | 1,411,700 | 1,229,400 | 1,188,000 | 1,136,300 | 1,565,000 | 1,254,800 | 1,141,200 | 1,218,000 | 1,059,000 | 1,458,300 | 733,200 | 856,000 | 855,845 | 730,929 | 391,562 | 713,478 | 444,828 | 191,577 | 273,424 | 198,281 | 194,401 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -498,200 | -586,500 | -471,000 | -417,500 | -306,700 | -269,300 | -359,800 | -321,900 | -192,400 | -201,400 | -247,700 | -279,500 | -206,510 | -274,244 | -180,080 | -136,983 | -108,907 | -76,430 | -57,002 | -63,172 | -87,576 |
Acquisitions Net | -3,864,300 | -3,864,300 | 686,300 | 130,000 | 564,000 | 2,400 | -1,533,500 | 13,400 | 500 | 185,600 | -1,320,500 | -101,800 | 0 | -763,861 | 5,830 | 19,554 | -77,335 | -217,542 | 23,566 | 8,754 | -99,062 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16,000 | 0 | 10,700 | 0 | 4,039 | -75,637 | -33,073 | 2,965 | -229,405 | -20,000 | -5,000 | -88,803 |
Sales/Maturities of Investments | 466,300 | 466,300 | 0 | 0 | 0 | 0 | 0 | 0 | 40,600 | 0 | 0 | 10,000 | 0 | 18,600 | 57,100 | 13,519 | 3,013 | 257,536 | 26,272 | 31,101 | 67,094 |
Other Investing Activities | -400 | 19,900 | 47,300 | -68,000 | 53,800 | -4,600 | -30,900 | 44,300 | -37,900 | 37,500 | -27,500 | -9,700 | 20,867 | -20,398 | -126 | 32,540 | 5,448 | 3,355 | 123 | 12,470 | 88,898 |
Net Cash Used for Investing Activities | -3,896,600 | -3,964,600 | 262,600 | -355,500 | 311,100 | -271,500 | -1,924,200 | -277,600 | -189,700 | 21,700 | -1,595,700 | -370,300 | -185,643 | -1,035,864 | -192,913 | -104,443 | -174,816 | -262,486 | -27,041 | -15,847 | -119,449 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -566,500 | 3,072,200 | 0 | -359,400 | -700,000 | -287,600 | 1,082,000 | -560,700 | -30,000 | -742,000 | 1,166,200 | 198,400 | -50,000 | 748,600 | 390,000 | -625,000 | 400,000 | 252,000 | -28,144 | -25,434 | -17,967 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,247 | 25,766 | 0 | 0 |
Common Stock Repurchased | -3,100 | -372,800 | -367,500 | -270,400 | -678,400 | -4,200 | -5,400 | -7,000 | -437,600 | -441,100 | -24,300 | -508,500 | -364,200 | -315,800 | -389,135 | -5,569 | -4,025 | -152,521 | -52,125 | -81,717 | -16,869 |
Dividends Paid | -450,800 | -437,500 | -430,200 | -418,100 | -403,200 | -396,800 | -377,900 | -350,300 | -339,300 | -316,600 | -254,000 | -238,000 | -222,788 | -213,667 | -194,024 | -166,224 | -384,876 | -68,074 | -63,632 | -62,656 | -56,057 |
Other Financing Activities | -69,400 | -120,300 | -166,900 | 103,400 | -162,300 | -100 | 300 | -4,000 | 800 | 3,500 | -24,700 | -27,400 | -4,000 | 493 | 22,705 | 8,245 | 1,502 | 1,187 | 510 | 678 | 18,613 |
Net Cash Used Provided by Financing Activities | -1,089,800 | 2,141,600 | -964,600 | -944,500 | -1,943,900 | -688,700 | 699,000 | -922,000 | -806,100 | -1,496,200 | 863,200 | -575,500 | -640,982 | 219,626 | -170,419 | -788,548 | 12,601 | 49,839 | -117,625 | -169,129 | -118,285 |
Effect of Forex Changes on Cash | 0 | -200 | -100 | -700 | 11,000 | -4,800 | -7,300 | 7,400 | -6,200 | 400 | -28,600 | -13,100 | -2,490 | -4,828 | 8,045 | 6,390 | 2,539 | 5,126 | -595 | 566 | -3,133 |
Net Change in Cash | -3,574,700 | -593,800 | 485,900 | -164,400 | -56,800 | 289,800 | -91,300 | 25,800 | 57,000 | -15,800 | -27,900 | -102,900 | 26,730 | -90,137 | 36,275 | -173,123 | 285,152 | -15,944 | 128,163 | 13,871 | -46,466 |
Cash at End of Period | 186,600 | 62,000 | 655,800 | 169,900 | 334,300 | 391,100 | 101,300 | 192,600 | 166,800 | 109,800 | 125,600 | 153,500 | 256,438 | 229,708 | 319,845 | 283,570 | 456,693 | 184,175 | 200,119 | 71,956 | 58,085 |
Cash at Start of Period | 3,761,300 | 655,800 | 169,900 | 334,300 | 391,100 | 101,300 | 192,600 | 166,800 | 109,800 | 125,600 | 153,500 | 256,400 | 229,708 | 319,845 | 283,570 | 456,693 | 171,541 | 200,119 | 71,956 | 58,085 | 104,551 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,411,700 | 1,229,400 | 1,188,000 | 1,136,300 | 1,565,000 | 1,254,800 | 1,141,200 | 1,218,000 | 1,059,000 | 1,458,300 | 733,200 | 856,000 | 855,845 | 730,929 | 391,562 | 713,478 | 444,828 | 191,577 | 273,424 | 198,281 | 194,401 |
Capital Expenditure | -498,200 | -586,500 | -471,000 | -417,500 | -306,700 | -269,300 | -359,800 | -321,900 | -192,400 | -201,400 | -247,700 | -279,500 | -206,510 | -274,244 | -180,080 | -136,983 | -108,907 | -76,430 | -57,002 | -63,172 | -87,576 |
Free Cash Flow | 913,500 | 642,900 | 717,000 | 718,800 | 1,258,300 | 985,500 | 781,400 | 896,100 | 866,600 | 1,256,900 | 485,500 | 576,500 | 649,335 | 456,685 | 211,482 | 576,495 | 335,921 | 115,147 | 216,422 | 135,109 | 106,825 |