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 | 5,909,004 | 5,658,836 | 5,291,447 | 5,116,789 | 4,607,503 | 5,755,189 | 5,657,919 | 5,538,640 | 5,435,229 | 5,266,103 | 4,870,818 | 5,170,138 | 4,880,084 | 4,306,432 | 3,957,630 | 3,775,216 | 3,783,155 | 3,650,799 | 3,332,154 | 3,166,853 | 2,641,751 |
Revenue Growth | - | 6.94% | 3.41% | 11.05% | -19.94% | 1.72% | 2.15% | 1.90% | 3.21% | 8.12% | -5.79% | 5.94% | 13.32% | 8.81% | 4.83% | -0.21% | 3.63% | 9.56% | 5.22% | 19.88% | |
Cost of Revenue | 1,592,129 | 931,129 | 1,000,954 | 971,064 | 887,154 | 1,021,644 | 1,007,964 | 980,080 | 971,147 | 960,192 | 882,803 | 1,040,835 | 1,005,190 | 436,571 | 414,264 | 517,439 | 455,874 | 0 | 0 | 0 | 0 |
Gross Profit | 4,316,875 | 4,727,707 | 4,290,493 | 4,145,725 | 3,720,349 | 4,733,545 | 4,649,955 | 4,558,560 | 4,464,082 | 4,305,911 | 3,988,015 | 4,129,303 | 3,874,894 | 3,869,861 | 3,543,366 | 3,257,777 | 3,327,281 | 3,650,799 | 3,332,154 | 3,166,853 | 2,641,751 |
Gross Profit Margin | 72.84% | 83.55% | 81.08% | 81.02% | 80.75% | 82.25% | 82.18% | 82.30% | 82.13% | 81.77% | 81.88% | 79.87% | 79.40% | 89.86% | 89.53% | 86.29% | 87.95% | 100.00% | 100.00% | 100.00% | 100.00% |
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 | 181,100 | 165,859 | 142,764 | 144,642 | 121,185 | 185,204 | 197,784 | 202,837 | 207,883 | 195,183 | 196,614 | 186,013 | 175,934 | 395,435 | 296,747 | 227,434 | 370,514 | 250,537 | 234,466 | 227,452 | 85,840 |
Total Operating Expenses | 1,602,226 | 1,920,685 | 1,706,940 | 1,732,535 | 1,748,540 | 1,825,714 | 1,738,868 | 1,756,220 | 1,743,254 | 1,637,038 | 1,602,673 | 1,713,614 | 1,660,720 | 1,934,719 | 1,731,082 | 1,653,732 | 1,766,404 | 2,060,673 | 2,011,925 | 1,961,430 | 1,588,152 |
Operating Income or Loss | 3,048,610 | 2,807,022 | 2,583,553 | 2,413,190 | 1,971,809 | 2,907,831 | 2,911,087 | 2,802,340 | 2,720,828 | 2,668,873 | 2,385,342 | 2,415,689 | 2,220,600 | 1,935,142 | 1,744,239 | 1,406,692 | 1,560,877 | 1,535,065 | 1,320,229 | 1,205,423 | 1,053,599 |
Operating Margin | 51.60% | 49.60% | 48.83% | 47.16% | 42.80% | 50.53% | 51.45% | 50.60% | 50.06% | 50.68% | 48.97% | 46.72% | 45.50% | 44.94% | 44.07% | 37.26% | 41.26% | 42.05% | 39.62% | 38.06% | 39.88% |
Interest Expense | 903,308 | 854,648 | 762,848 | 795,712 | 784,400 | 789,353 | 815,923 | 809,393 | 857,554 | 923,697 | 992,601 | 1,137,139 | 1,127,025 | 983,526 | 1,027,091 | 992,065 | 947,140 | 1,055,148 | 745,019 | 745,903 | 722,376 |
EBITDA | 4,659,619 | 4,069,129 | 4,589,263 | 4,458,742 | 3,412,078 | 4,636,767 | 4,668,791 | 4,434,990 | 4,349,884 | 4,131,247 | 3,529,169 | 3,706,217 | 3,301,107 | 3,031,411 | 2,744,497 | 2,598,781 | 2,527,798 | 2,440,701 | 2,229,731 | 2,055,334 | 2,585,079 |
Depreciation and Amortization | 1,258,006 | 1,262,107 | 2,694,481 | 2,703,599 | 2,635,694 | 2,847,358 | 2,746,832 | 2,736,300 | 2,714,401 | 1,177,568 | 1,143,827 | 1,290,528 | 1,257,569 | 1,065,946 | 1,016,027 | 997,598 | 969,477 | 875,284 | 812,718 | 806,638 | 611,090 |
Income Before Tax | 2,756,234 | 2,698,892 | 2,535,897 | 2,725,906 | 1,272,687 | 2,453,242 | 2,859,241 | 2,268,246 | 2,164,384 | 2,159,545 | 1,650,250 | 1,591,324 | 1,735,512 | 1,249,483 | 434,212 | 382,042 | 467,237 | 507,982 | 574,813 | 392,588 | 391,509 |
Income Tax Expense | 96,791 | 81,874 | 83,512 | 157,199 | -4,637 | 30,054 | 36,898 | 23,343 | 29,678 | 20,170 | 28,085 | 39,734 | 15,880 | 3,583 | 1,734 | -5,220 | 3,581 | -11,322 | 11,370 | -16,229 | -11,770 |
Net Income | 2,479,338 | 2,283,126 | 2,139,535 | 2,249,631 | 1,112,564 | 2,101,584 | 2,440,058 | 1,947,962 | 1,838,896 | 1,827,720 | 1,408,588 | 1,319,641 | 1,434,496 | 1,024,799 | 617,038 | 309,407 | 463,636 | 491,239 | 563,840 | 475,749 | 342,993 |
Net Income Margin | 41.92% | 40.35% | 40.43% | 43.97% | 24.15% | 36.52% | 43.13% | 35.17% | 33.83% | 34.71% | 28.92% | 25.52% | 29.39% | 23.80% | 15.59% | 8.20% | 12.26% | 13.46% | 16.92% | 15.02% | 12.98% |
EPS | 7.51 | 6.97 | 6.69 | 6.23 | 4.03 | 6.79 | 7.88 | 6.24 | 5.87 | 5.88 | 4.52 | 4.24 | 4.72 | 3.48 | 2.10 | 1.06 | 1.88 | 1.96 | 2.20 | 1.82 | 1.45 |
EPS Diluted | 7.51 | 6.98 | 6.69 | 6.23 | 4.03 | 6.79 | 7.88 | 6.24 | 5.87 | 5.88 | 4.52 | 4.24 | 4.72 | 3.48 | 2.10 | 1.05 | 1.87 | 1.95 | 2.19 | 1.82 | 1.44 |
Weighted Average Shares Out | - | 327,286 | 327,817 | 328,587 | 308,738 | 307,950 | 309,627 | 311,517 | 312,691 | 310,103 | 310,731 | 310,255 | 303,137 | 293,504 | 291,076 | 267,055 | 225,333 | 222,998 | 220,975 | 220,821 | 207,343 |
Weighted Average Shares Out Diluted | - | 326,807 | 327,817 | 328,587 | 308,738 | 307,950 | 309,627 | 311,517 | 312,691 | 310,103 | 310,731 | 310,255 | 303,138 | 293,573 | 291,350 | 268,472 | 225,884 | 223,777 | 221,984 | 220,821 | 208,783 |
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 | 2,170,102 | 1,168,991 | 621,628 | 533,936 | 1,011,613 | 669,373 | 514,335 | 1,482,309 | 560,059 | 701,134 | 612,282 | 1,716,863 | 1,184,518 | 798,650 | 796,718 | 3,957,718 | 773,544 | 501,982 | 929,360 | 337,048 | 520,084 |
Short Term Investments | 300,000 | 1,000,000 | 361,537 | 0 | 0 | 0 | 293,831 | 330,794 | 366,733 | 365,283 | 810,109 | 268,607 | 269,688 | 0 | 0 | 0 | 0 | 1,886,891 | 1,526,235 | 0 | 0 |
Cash + Short Term Investments | 2,470,102 | 2,168,991 | 621,628 | 533,936 | 1,011,613 | 669,373 | 514,335 | 1,482,309 | 560,059 | 701,134 | 612,282 | 1,716,863 | 1,184,518 | 798,650 | 796,718 | 3,957,718 | 773,544 | 2,388,873 | 2,455,595 | 337,048 | 520,084 |
Net Receivables | 767,756 | 826,126 | 823,540 | 919,654 | 1,236,734 | 832,151 | 763,815 | 742,672 | 664,619 | 624,605 | 580,197 | 581,482 | 521,301 | 1,137,731 | 426,736 | 1,034,729 | 935,556 | 995,224 | 380,128 | 357,079 | 361,590 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | -516,463 | -584,190 | -451,457 | -385,576 | -372,317 | -496,852 | -459,577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 0 | 0 | 0 | 934,932 | 0 | 0 | 516,463 | 584,190 | 451,457 | 385,576 | 372,317 | 0 | 919,154 | 343,936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 3,237,858 | 2,995,117 | 1,445,168 | 1,798,590 | 2,248,347 | 1,501,524 | 1,278,150 | 2,224,981 | 1,224,678 | 1,325,739 | 1,192,479 | 2,298,345 | 1,705,819 | 1,936,381 | 1,223,454 | 4,992,447 | 1,709,100 | 2,836,097 | 2,835,723 | 694,127 | 881,674 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 521,386 | 484,073 | 496,930 | 504,119 | 512,914 | 514,660 | 24,208,131 | 24,457,515 | 24,360,335 | 23,547,738 | 22,367,785 | 22,243,845 | 25,184,133 | 21,268,916 | 19,797,431 | 18,331,655 | 19,021,430 | 19,102,930 | 18,257,833 | 17,936,016 | 18,091,238 |
Goodwill | 0 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 20,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 1,619,747 | 8,714 | 17,772 | 33,278 | 34,958 | 75,754 | 130,638 | 188,459 | 265,039 | 255,582 | 291,696 | 389,287 | 487,034 | 0 | 0 | 987,530 | 1,086,248 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 8,536,075 | 8,146,720 | 8,042,420 | 7,785,158 | 4,102,702 | 3,989,902 | 4,201,159 | 4,164,977 | 4,424,937 | 4,165,277 | 4,447,814 | 4,125,920 | 1,378,084 | 1,390,105 | 1,468,577 | 1,663,886 | 1,886,891 | 1,526,235 | 1,562,595 | 1,920,983 |
Tax Assets | 0 | 0 | 33,011,274 | 33,777,379 | 34,786,846 | 31,231,630 | 30,686,223 | 32,257,638 | 31,103,578 | -23,547,738 | -22,367,785 | -22,243,845 | -25,184,133 | 0 | 0 | -987,530 | -1,086,248 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 0 | 21,646,160 | -10,126,688 | -10,398,505 | -10,601,475 | -6,214,738 | -29,626,919 | -31,092,212 | -30,035,127 | 24,624,317 | 23,862,780 | 26,169,030 | 26,247,735 | 1,633,544 | 2,446,439 | 1,155,587 | 1,202,256 | 2,615,841 | 2,300,387 | 1,632,428 | 2,057,798 |
Total Non-Current Assets | 2,141,133 | 30,695,120 | 31,566,106 | 31,978,789 | 32,538,499 | 29,730,106 | 29,408,073 | 30,032,657 | 29,878,900 | 29,324,934 | 28,339,851 | 31,026,229 | 30,880,787 | 24,280,544 | 23,633,975 | 20,955,819 | 21,887,572 | 23,605,662 | 22,084,455 | 21,131,039 | 22,070,019 |
Other Assets | 27,896,927 | 593,258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,836,097 | -2,835,723 | -694,127 | -2,259,718 |
Total Assets | 33,275,918 | 34,283,495 | 33,011,274 | 33,777,379 | 34,786,846 | 31,231,630 | 30,686,223 | 32,257,638 | 31,103,578 | 30,650,673 | 29,532,330 | 33,324,574 | 32,586,606 | 26,216,925 | 24,857,429 | 25,948,266 | 23,596,672 | 23,605,662 | 22,084,455 | 21,131,039 | 20,691,975 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,619,747 | 1,682,148 | 1,491,583 | 1,433,216 | 1,311,925 | 1,390,682 | 1,316,861 | 1,269,190 | 1,214,022 | 1,323,801 | 1,259,681 | 1,223,102 | 1,374,172 | 1,091,712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt | 0 | 2,979,987 | 0 | 0 | 0 | 1,327,050 | 0 | 0 | 953,665 | 0 | 0 | 2,072,529 | 0 | 0 | 0 | 0 | 0 | 809,667 | 1,683,966 | 0 | 1,542,161 |
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 | 1,491,583 | 0 | 0 | 0 | -758,681 | -978,467 | -953,665 | -878,657 | -409,185 | -400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 1,736,004 | 1,868,231 | 1,701,825 | 1,574,573 | 2,687,335 | 239,244 | 2,294,792 | 2,384,845 | 406,073 | 1,338,844 | 1,167,163 | -829,927 | 724,744 | 866,540 | 1,178,593 | 1,604,629 | 1,646,948 | 974,819 | -1,683,966 | 0 | -1,542,161 |
Total Current Liabilities | 3,355,751 | 6,530,366 | 3,193,408 | 3,007,789 | 3,376,240 | 2,956,976 | 2,852,972 | 2,675,568 | 2,573,760 | 2,692,345 | 2,426,844 | 2,465,704 | 2,098,916 | 1,958,252 | 1,178,593 | 1,604,629 | 1,646,948 | 2,823,000 | 2,711,000 | 2,718,000 | 2,841,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 25,939,649 | 23,538,297 | 25,458,239 | 23,929,064 | 26,615,833 | 23,352,989 | 23,372,790 | 24,700,883 | 22,977,104 | 22,416,682 | 20,852,993 | 21,516,002 | 23,113,007 | 18,446,440 | 16,578,185 | 18,630,302 | 18,423,262 | 16,409,007 | 13,710,523 | 14,106,117 | 13,044,232 |
Deferred Revenue | 0 | 0 | -278,300 | -259,300 | -251,100 | -257,700 | 26,659,104 | 27,828,394 | 26,005,904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 278,300 | 259,300 | 251,100 | 257,700 | 66,700 | 94,100 | 116,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 658,282 | 3,601,588 | 535,736 | 2,439,801 | 1,136,535 | 1,791,354 | -325,339 | -526,524 | -498,625 | 243,949 | -133,734 | 1,434,786 | 303,588 | 267,945 | 1,466,899 | 530,373 | 486,279 | 2,594,153 | -13,710,523 | -14,106,117 | -13,044,232 |
Total Non-Current Liabilities | 26,597,931 | 27,139,885 | 25,993,975 | 26,368,865 | 27,752,368 | 25,144,343 | 23,806,132 | 25,152,826 | 23,432,144 | 22,716,422 | 21,128,444 | 23,845,753 | 23,416,595 | 18,714,385 | 18,045,084 | 19,160,675 | 18,909,541 | 19,003,160 | 16,909,517 | 15,958,178 | 16,049,369 |
Total Liabilities | 29,953,682 | 30,595,897 | 29,187,383 | 29,376,654 | 31,128,608 | 28,101,319 | 26,659,104 | 27,828,394 | 26,005,904 | 25,408,767 | 23,555,288 | 26,311,457 | 25,515,511 | 20,672,637 | 19,223,677 | 20,765,304 | 20,556,489 | 19,003,160 | 16,909,517 | 15,958,178 | 16,049,369 |
Common Stock | 33 | 33 | 34 | 34 | 34 | 32 | 32 | 32 | 32 | 31 | 31 | 31 | 31 | 30 | 30 | 29 | 24 | 23 | 23 | 23 | 23 |
Retained Earnings | -6,358,449 | -6,095,576 | -5,926,974 | -5,823,708 | -6,102,314 | -5,379,952 | -4,893,069 | -4,782,173 | -4,459,387 | -4,266,930 | -4,208,183 | -3,218,686 | -3,083,190 | -3,251,740 | -3,114,571 | -2,955,671 | -2,444,257 | -2,055,447 | -1,740,897 | -1,551,179 | -1,335,436 |
Accumulated Other Comprehensive Income/Loss | -206,340 | -172,787 | -164,873 | -185,186 | -188,675 | -118,604 | -126,017 | -110,453 | -114,126 | -252,686 | -61,041 | -75,795 | -90,900 | -94,263 | 6,530 | -3,088 | -165,066 | 18,087 | 19,239 | 9,793 | 16,365 |
Total Stockholders Equity | 2,713,136 | 3,022,834 | 3,138,524 | 3,361,452 | 3,039,472 | 2,526,398 | 3,296,681 | 3,686,168 | 4,310,448 | 4,471,464 | 5,093,177 | 5,849,406 | 5,910,603 | 4,649,666 | 4,830,780 | 4,458,137 | 3,040,183 | 3,563,383 | 3,979,642 | 4,307,296 | 3,264,562 |
Total Investments | 300,000 | 9,536,075 | 8,508,257 | 8,042,420 | 7,785,158 | 4,102,702 | 4,283,733 | 4,531,953 | 4,531,710 | 4,790,220 | 4,975,386 | 4,716,421 | 4,395,608 | 1,378,084 | 1,390,105 | 1,468,577 | 1,663,886 | 3,773,782 | 3,052,470 | 1,562,595 | 1,920,983 |
Total Debt | 25,417,558 | 26,518,284 | 25,458,239 | 25,827,953 | 27,238,853 | 24,680,039 | 23,305,535 | 24,632,463 | 22,977,104 | 22,502,173 | 20,852,993 | 23,588,531 | 23,113,007 | 18,446,440 | 17,473,760 | 18,630,302 | 18,423,262 | 17,218,674 | 15,394,489 | 14,106,117 | 14,586,393 |
Net Debt | 23,247,456 | 25,349,293 | 24,836,611 | 25,294,017 | 26,227,240 | 24,010,666 | 22,791,200 | 23,150,154 | 22,417,045 | 21,801,039 | 20,240,711 | 21,871,668 | 21,928,489 | 17,647,790 | 16,677,042 | 14,672,584 | 17,649,718 | 16,716,692 | 14,465,129 | 13,769,069 | 14,066,309 |
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 | 2,705,576 | 2,283,126 | 2,452,385 | 2,568,707 | 1,277,324 | 2,423,188 | 2,822,343 | 2,244,903 | 2,134,706 | 2,139,375 | 1,651,526 | 1,551,590 | 1,719,632 | 1,245,900 | 753,514 | 387,262 | 463,636 | 546,300 | 563,840 | 329,642 | 342,993 |
Depreciation & Amortization | 1,319,518 | 1,262,107 | 1,292,113 | 1,325,895 | 1,354,991 | 1,394,172 | 1,349,776 | 1,357,351 | 1,327,946 | 1,239,214 | 1,285,784 | 1,332,950 | 1,301,304 | 1,112,438 | 1,016,027 | 1,009,490 | 956,827 | 875,284 | 812,718 | 806,638 | 611,090 |
Deferred Income Tax | 322,624 | 0 | -24,700 | -24,800 | -1,900 | -26,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | -3,800 | 0 | 24,700 | 24,800 | 1,900 | 26,800 | 19,800 | 23,000 | 40,100 | 34,300 | 39,900 | 39,100 | 32,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 61,509 | 258,134 | 148,886 | 391,728 | -425,022 | -36,395 | -8,649 | -59,184 | -105,309 | -77,217 | -101,876 | -1,560 | 27,099 | -137,253 | -60,794 | 13,165 | 2,863 | -10,016 | -67,155 | -92,623 | 6,063 |
Accounts Receivable | -24,527 | -11,802 | 63,350 | 265,352 | -415,911 | -157 | -17,518 | -26,170 | 16,277 | 9,918 | -6,730 | -13,938 | -4,815 | 0 | 0 | 0 | 0 | -123,769 | -136,369 | -1,294 | -84,178 |
Inventory | 79,739 | 11,802 | -63,350 | -265,352 | 415,911 | 157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,777 | 0 | 0 | 53,075 |
Accounts Payable | 77,770 | 245,513 | 190,103 | 203,968 | 19,080 | 13,100 | 84,307 | 99,931 | -77,789 | 35,542 | -29,577 | 42,391 | 165,679 | -58,959 | 0 | 3,789 | 39,873 | 113,753 | 69,214 | -91,329 | 90,241 |
Other Working Capital | -85,643 | 12,621 | -41,217 | 187,760 | -444,102 | -49,495 | -92,956 | -159,115 | -27,520 | -112,759 | -72,299 | -43,951 | -138,580 | -78,294 | -60,794 | 9,376 | -37,010 | -72,777 | 67,155 | 92,623 | -53,075 |
Other Non-Cash Items | 573,571 | 127,426 | -126,780 | -648,928 | 119,405 | 26,866 | -412,674 | 50,718 | 15,351 | -276,687 | -105,014 | -181,984 | -534,963 | -215,198 | 46,463 | 310,603 | 182,907 | 44,177 | -36,036 | 129,204 | 122,712 |
Net Cash Provided by Operating Activities | 3,765,860 | 3,930,793 | 3,766,604 | 3,637,402 | 2,326,698 | 3,807,831 | 3,750,796 | 3,593,788 | 3,372,694 | 3,024,685 | 2,730,420 | 2,700,996 | 2,513,072 | 2,005,887 | 1,755,210 | 1,720,520 | 1,606,233 | 1,455,745 | 1,273,367 | 1,172,861 | 1,082,858 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -178,289 | -793,283 | -650,024 | -527,935 | -484,119 | -876,011 | -781,909 | -732,100 | -798,465 | -1,020,924 | -796,736 | -841,209 | -802,427 | -445,495 | -256,312 | -376,275 | -874,286 | -1,017,472 | -767,710 | -726,386 | -549,304 |
Acquisitions Net | -77,920 | -149,790 | -439,156 | -313,981 | -3,798,062 | -76,589 | -114,457 | -421,661 | -812,136 | -1,740,809 | -325,285 | -1,009,690 | -3,937,048 | -727,715 | -949,261 | 94,346 | 171,708 | -263,098 | 0 | 0 | -2,305,360 |
Purchases of Investments | -1,612,750 | -1,031,742 | -66,140 | -33,605 | -32,955 | -374,231 | -21,563 | -25,000 | -38,809 | -59,523 | -391,188 | -44,117 | -184,804 | -62,822 | -672,615 | -252,984 | -353,594 | -687,327 | -157,309 | -76,710 | -84,876 |
Sales/Maturities of Investments | 1,601,563 | 304,129 | 26,086 | 65,504 | 30,000 | 876,011 | 25,000 | 56,268 | 42,600 | 504,012 | 495,882 | 47,495 | 415,848 | 241,990 | 375,674 | 82,816 | 35,300 | 0 | 0 | 0 | 600,575 |
Other Investing Activities | 745,494 | 307,505 | 502,670 | 257,253 | 306,738 | -625,887 | 656,423 | 361,026 | 637,784 | 854,524 | 120,061 | 899,433 | 927,760 | 0 | 255,819 | 33,106 | -675,278 | -69,024 | 323,168 | 750,662 | -406,732 |
Net Cash Used for Investing Activities | 528,925 | -1,363,181 | -626,564 | -552,764 | -3,978,398 | -1,076,707 | -236,506 | -761,467 | -969,026 | -1,462,720 | -897,266 | -948,088 | -3,580,671 | -994,042 | -1,246,695 | -418,991 | -1,020,872 | -2,036,921 | -601,851 | -52,434 | -2,745,697 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 191,472 | 971,315 | -272,461 | -825,592 | 2,279,585 | 884,602 | -1,144,966 | 1,082,737 | 216,037 | 1,356,647 | -692,897 | 473,173 | 2,211,881 | 256,506 | -2,368,999 | 542,067 | 764,839 | 1,399,320 | 1,065,403 | -235,017 | 2,488,980 |
Common Stock Issued | -246 | 0 | 0 | 0 | 1,556,148 | 0 | 0 | 0 | -328 | 0 | 277 | 99 | 1,213,840 | 5,313 | 4,166 | 1,642,228 | 11,106 | 156,710 | 217,237 | 0 | 3,430 |
Common Stock Repurchased | -454,924 | -518,288 | -515,905 | -341,887 | -169,549 | -369,902 | -438,854 | -410,119 | -259,894 | -509,277 | -14,435 | 0 | -248,000 | 0 | -10,994 | -87,689 | -17,854 | -384,461 | -409,708 | -194,416 | -162,987 |
Dividends Paid | -2,679,795 | -2,439,233 | -2,264,007 | -2,351,764 | -1,445,098 | -2,560,859 | -2,821,642 | -2,231,259 | -2,355,885 | -2,196,041 | -1,603,603 | -1,690,553 | -1,485,240 | -1,032,659 | -919,443 | -216,756 | -1,075,895 | -216,403 | -204,652 | -194,697 | -724,478 |
Other Financing Activities | 8,735 | -34,043 | 25 | -381,193 | -229,061 | -531,842 | -449,373 | -351,430 | -461,429 | -124,442 | -627,077 | -3,282 | -239,014 | -27,576 | -385,239 | -141,258 | -1,845 | -297,565 | 2,023 | -25,590 | 464 |
Net Cash Used Provided by Financing Activities | -2,855,591 | -2,020,249 | -3,052,348 | -3,562,315 | 1,993,940 | -2,576,086 | -4,482,264 | -1,910,071 | -2,544,743 | -1,473,113 | -2,937,735 | -1,220,563 | 1,453,467 | -1,009,913 | -3,669,515 | 1,882,645 | -313,799 | 153,798 | -79,204 | -1,303,463 | 1,647,300 |
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 | 1,401,071 | 547,363 | 87,692 | -477,677 | 342,240 | 155,038 | -967,974 | 922,250 | -141,075 | 88,852 | -1,104,581 | 532,345 | 385,868 | 1,932 | -3,161,000 | 3,184,174 | 271,562 | -427,378 | 592,312 | -183,036 | -15,539 |
Cash at End of Period | 5,824,631 | 1,168,991 | 621,628 | 533,936 | 1,011,613 | 669,373 | 514,335 | 1,482,309 | 560,059 | 701,134 | 612,282 | 1,716,863 | 1,184,518 | 798,650 | 796,718 | 3,957,718 | 773,544 | 501,982 | 929,360 | 337,048 | 520,084 |
Cash at Start of Period | 4,423,560 | 621,628 | 533,936 | 1,011,613 | 669,373 | 514,335 | 1,482,309 | 560,059 | 701,134 | 612,282 | 1,716,863 | 1,184,518 | 798,650 | 796,718 | 3,957,718 | 773,544 | 501,982 | 929,360 | 337,048 | 520,084 | 535,623 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,765,860 | 3,930,793 | 3,766,604 | 3,637,402 | 2,326,698 | 3,807,831 | 3,750,796 | 3,593,788 | 3,372,694 | 3,024,685 | 2,730,420 | 2,700,996 | 2,513,072 | 2,005,887 | 1,755,210 | 1,720,520 | 1,606,233 | 1,455,745 | 1,273,367 | 1,172,861 | 1,082,858 |
Capital Expenditure | -178,289 | -793,283 | -650,024 | -527,935 | -484,119 | -876,011 | -781,909 | -732,100 | -798,465 | -1,020,924 | -796,736 | -841,209 | -802,427 | -445,495 | -256,312 | -376,275 | -874,286 | -1,017,472 | -767,710 | -726,386 | -549,304 |
Free Cash Flow | 3,587,571 | 3,137,510 | 3,116,580 | 3,109,467 | 1,842,579 | 2,931,820 | 2,968,887 | 2,861,688 | 2,574,229 | 2,003,761 | 1,933,684 | 1,859,787 | 1,710,645 | 1,560,392 | 1,498,898 | 1,344,245 | 731,947 | 438,273 | 505,657 | 446,475 | 533,554 |