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 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2009-01-03 | 2007-12-29 | 2006-12-31 | 2005-12-31 | 2005-01-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 15,584,300 | 15,781,100 | 16,947,400 | 15,617,200 | 14,534,600 | 14,442,200 | 13,982,400 | 12,747,200 | 11,406,900 | 11,171,800 | 11,338,600 | 11,001,200 | 10,190,500 | 10,376,400 | 8,409,600 | 8,409,600 | 4,426,200 | 4,483,800 | 4,018,600 | 3,285,300 | 3,043,400 |
Revenue Growth | - | -6.88% | 8.52% | 7.45% | 0.64% | 3.29% | 9.69% | 11.75% | 2.10% | -1.47% | 3.07% | 7.96% | -1.79% | 23.39% | 0.00% | 90.00% | -1.28% | 11.58% | 22.32% | 7.95% | |
Cost of Revenue | 11,152,300 | 11,682,200 | 12,663,300 | 10,423,000 | 9,566,700 | 9,636,700 | 9,080,500 | 7,969,200 | 7,139,700 | 7,099,800 | 7,235,900 | 7,068,300 | 6,485,900 | 6,582,900 | 5,265,400 | 5,460,800 | 2,754,800 | 2,791,600 | 2,560,100 | 2,104,000 | 1,931,100 |
Gross Profit | 4,432,000 | 4,098,900 | 4,284,100 | 5,194,200 | 4,967,900 | 4,805,500 | 4,901,900 | 4,778,000 | 4,267,200 | 4,072,000 | 4,102,700 | 3,932,900 | 3,704,600 | 3,793,500 | 3,144,200 | 2,948,800 | 1,671,400 | 1,692,200 | 1,458,500 | 1,181,300 | 1,112,300 |
Gross Profit Margin | 28.45% | 25.97% | 25.28% | 33.26% | 34.18% | 33.27% | 35.06% | 37.48% | 37.41% | 36.45% | 36.18% | 35.75% | 36.35% | 36.56% | 37.39% | 35.06% | 37.76% | 37.74% | 36.29% | 35.96% | 36.55% |
Research and Development | 362,000 | 362,000 | 357,400 | 276,300 | 200,000 | 240,800 | 275,800 | 252,300 | 204,400 | 188,000 | 174,600 | 170,700 | 151,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 3,251,400 | 2,829,300 | 3,370,000 | 3,240,400 | 3,089,600 | 3,041,000 | 3,171,700 | 2,980,100 | 2,623,900 | 2,486,400 | 2,595,900 | 2,714,600 | 2,520,400 | 2,551,900 | 2,086,500 | 2,156,600 | 1,107,600 | 1,058,400 | 955,200 | 736,800 | 694,300 |
Total Operating Expenses | 3,347,200 | 3,191,300 | 3,644,800 | 3,362,500 | 3,399,300 | 3,308,000 | 3,171,700 | 2,980,100 | 2,623,900 | 2,486,400 | 2,595,900 | 2,714,600 | 2,520,400 | 2,829,400 | 2,249,800 | 2,368,500 | 1,382,800 | 1,058,400 | 955,200 | 736,800 | 694,300 |
Operating Income or Loss | 855,900 | 907,600 | 956,900 | 1,816,600 | 1,472,100 | 1,360,400 | 1,282,100 | 1,708,600 | 1,397,400 | 1,316,000 | 1,248,400 | 734,200 | 661,700 | 893,100 | 876,100 | 384,600 | 374,100 | 633,800 | 503,300 | 444,500 | 418,000 |
Operating Margin | 5.47% | 5.75% | 5.65% | 11.63% | 10.13% | 9.42% | 9.17% | 13.40% | 12.25% | 11.78% | 11.01% | 6.67% | 6.49% | 8.61% | 10.42% | 4.57% | 8.45% | 14.14% | 12.52% | 13.53% | 13.73% |
Interest Expense | 485,000 | 553,300 | 338,500 | 175,600 | 223,100 | 284,300 | 277,900 | 222,600 | 194,500 | 180,400 | 177,200 | 160,400 | 144,200 | 140,300 | 100,600 | 110,000 | 82,000 | 0 | 0 | 0 | 0 |
EBITDA | 1,814,400 | 1,532,700 | 1,529,100 | 2,408,800 | 2,243,200 | 2,194,800 | 2,397,800 | 2,058,200 | 2,100,300 | 2,047,200 | 1,975,400 | 1,835,700 | 1,804,600 | 1,445,200 | 1,229,200 | 938,400 | 386,100 | 898,500 | 695,800 | 593,500 | 567,500 |
Depreciation and Amortization | 594,700 | 625,100 | 572,200 | 577,100 | 578,100 | 560,200 | 506,500 | 460,700 | 408,000 | 414,000 | 449,800 | 441,300 | 445,300 | 410,100 | 334,800 | 348,700 | 183,000 | 162,200 | 121,200 | 96,500 | 95,000 |
Income Before Tax | -109,600 | -375,700 | 37,900 | 1,641,000 | 1,267,000 | 1,130,000 | 1,072,900 | 1,526,100 | 1,226,100 | 1,150,800 | 1,084,800 | 586,600 | 527,600 | 779,800 | 775,500 | 237,100 | 301,300 | 451,100 | 367,100 | 358,200 | 329,100 |
Income Tax Expense | 161,500 | -94,000 | -132,400 | 61,400 | 41,400 | 160,800 | 427,000 | 300,500 | 261,200 | 248,600 | 227,100 | 69,300 | 78,900 | 88,600 | 156,200 | 38,900 | 75,900 | 114,500 | 76,400 | 86,500 | 88,900 |
Net Income | -299,400 | -296,200 | 170,300 | 1,689,200 | 1,233,800 | 955,800 | 645,300 | 1,226,000 | 965,300 | 883,700 | 760,900 | 490,300 | 883,800 | 674,600 | 619,300 | 198,200 | 313,300 | 336,600 | 289,500 | 269,600 | 366,900 |
Net Income Margin | -2.00% | -1.88% | 1.00% | 10.82% | 8.49% | 6.62% | 4.62% | 9.62% | 8.46% | 7.91% | 6.71% | 4.46% | 8.67% | 6.50% | 7.36% | 2.36% | 7.08% | 7.51% | 7.20% | 8.21% | 12.06% |
EPS | -2.00 | -1.98 | 1.15 | 10.56 | 7.86 | 6.44 | 4.33 | 8.19 | 6.61 | 5.96 | 4.87 | 3.16 | 5.41 | 4.06 | 4.20 | 1.34 | 3.97 | 4.09 | 3.54 | 3.23 | 4.47 |
EPS Diluted | -2.00 | -1.98 | 1.15 | 10.16 | 7.46 | 6.11 | 4.26 | 8.04 | 6.51 | 5.79 | 4.76 | 3.09 | 5.30 | 3.97 | 4.12 | 1.32 | 3.92 | 4.00 | 3.46 | 3.16 | 4.36 |
Weighted Average Shares Out | - | 149,751 | 148,170 | 158,760 | 154,176 | 148,365 | 148,919 | 149,629 | 146,041 | 148,234 | 156,090 | 155,237 | 163,067 | 165,832 | 147,224 | 147,224 | 78,897 | 82,313 | 81,780 | 83,467 | 82,081 |
Weighted Average Shares Out Diluted | - | 149,751 | 148,170 | 165,024 | 162,427 | 156,381 | 151,643 | 152,449 | 148,207 | 152,706 | 159,737 | 158,776 | 166,701 | 170,105 | 150,167 | 150,167 | 79,874 | 84,046 | 83,671 | 85,316 | 84,151 |
Reported Currency: USD | Q2 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2009-01-03 | 2007-12-29 | 2006-12-31 | 2005-12-31 | 2005-01-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 320,700 | 454,600 | 395,600 | 142,300 | 1,381,000 | 297,700 | 311,400 | 637,500 | 1,131,800 | 465,400 | 496,600 | 496,200 | 716,000 | 906,900 | 1,745,400 | 1,745,400 | 211,600 | 240,400 | 176,600 | 657,800 | 250,000 |
Short Term Investments | 0 | 0 | 0 | 1,200 | 0 | 0 | 0 | 0 | 0 | 14,900 | 13,200 | 21,700 | 18,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 320,700 | 454,600 | 395,600 | 142,300 | 1,381,000 | 297,700 | 311,400 | 637,500 | 1,131,800 | 465,400 | 496,600 | 496,200 | 716,000 | 906,900 | 1,745,400 | 1,745,400 | 211,600 | 240,400 | 176,600 | 657,800 | 250,000 |
Net Receivables | 1,512,100 | 1,302,000 | 1,231,000 | 1,560,800 | 1,512,200 | 1,454,600 | 1,607,800 | 1,635,900 | 1,302,800 | 1,331,800 | 1,396,700 | 1,633,000 | 1,538,200 | 1,553,200 | 1,417,100 | 1,417,100 | 677,700 | 848,400 | 749,600 | 609,600 | 582,000 |
Inventory | 4,562,400 | 4,738,600 | 5,861,100 | 5,446,800 | 2,737,400 | 2,255,000 | 2,373,500 | 2,018,400 | 1,478,000 | 1,526,400 | 1,562,700 | 1,485,800 | 1,316,600 | 1,438,600 | 1,272,000 | 1,272,000 | 514,700 | 567,300 | 598,900 | 460,700 | 413,400 |
Other Current Assets | 389,800 | 522,100 | 487,000 | 610,900 | 405,400 | 449,300 | 276,700 | 274,300 | 352,500 | 338,500 | 463,300 | 338,000 | 394,000 | 424,000 | 266,000 | 157,100 | 99,000 | 87,000 | 89,200 | 81,000 | 44,300 |
Total Current Assets | 6,785,000 | 7,017,300 | 7,974,700 | 8,526,400 | 6,036,000 | 4,456,600 | 4,569,400 | 4,566,100 | 4,788,500 | 3,662,100 | 3,948,800 | 3,963,100 | 4,098,200 | 4,322,700 | 4,700,500 | 4,815,600 | 1,503,000 | 1,768,400 | 1,638,500 | 1,825,600 | 1,371,900 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,578,900 | 2,672,800 | 2,353,100 | 2,347,100 | 2,053,800 | 1,959,500 | 1,915,200 | 1,742,500 | 1,451,200 | 1,450,200 | 1,454,100 | 1,485,300 | 1,333,700 | 1,250,900 | 1,166,500 | 1,166,500 | 579,800 | 569,300 | 559,400 | 467,100 | 398,900 |
Goodwill | 7,942,100 | 7,995,900 | 8,502,700 | 8,784,200 | 10,038,100 | 9,237,500 | 8,956,700 | 8,776,100 | 6,694,000 | 7,084,300 | 7,275,500 | 7,565,300 | 7,021,100 | 6,920,100 | 5,941,900 | 5,941,900 | 1,747,400 | 1,537,700 | 1,100,200 | 740,900 | 639,500 |
Intangible Assets | 3,859,600 | 3,949,200 | 4,474,800 | 4,699,800 | 4,055,800 | 3,622,000 | 3,484,500 | 3,507,400 | 2,299,500 | 2,541,500 | 2,751,700 | 3,067,600 | 2,934,600 | 3,117,000 | 2,872,200 | 2,872,200 | 856,900 | 714,900 | 521,300 | 1,060,400 | 783,300 |
Long Term Investments | 17,400 | 17,000 | 0 | 3,300 | 0 | 161,700 | 166,100 | 176,900 | 180,900 | 1,400 | 0 | 0 | 6,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 400 | 0 | -3,300 | 0 | -161,700 | -166,100 | -176,900 | -180,900 | -1,400 | 0 | 0 | -6,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 1,271,200 | 2,011,200 | 1,658,000 | 3,833,500 | 1,383,000 | 1,321,000 | 482,300 | 487,800 | 437,300 | 570,400 | 114,600 | 454,400 | 304,000 | 338,300 | 359,400 | 343,200 | 190,900 | 189,600 | 116,000 | 192,000 | 296,500 |
Total Non-Current Assets | 15,669,200 | 16,646,500 | 16,988,600 | 19,671,200 | 17,530,300 | 16,140,000 | 14,838,600 | 14,513,800 | 10,882,000 | 11,646,400 | 11,595,900 | 12,572,600 | 11,593,400 | 11,626,300 | 10,340,000 | 10,323,800 | 3,376,100 | 3,011,500 | 2,296,900 | 1,719,500 | 1,478,700 |
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 | 22,454,200 | 23,663,800 | 24,963,300 | 28,197,600 | 23,566,300 | 20,596,600 | 19,408,000 | 19,079,900 | 15,670,500 | 15,308,500 | 15,544,700 | 16,535,700 | 15,691,600 | 15,949,000 | 15,040,500 | 15,139,400 | 4,879,100 | 4,779,900 | 3,935,400 | 3,545,100 | 2,850,600 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 2,450,400 | 2,298,900 | 2,344,400 | 3,438,900 | 2,446,400 | 2,087,800 | 2,233,200 | 2,021,000 | 1,640,400 | 1,533,100 | 1,579,200 | 1,575,900 | 1,350,100 | 1,312,600 | 998,600 | 998,600 | 461,500 | 508,600 | 445,200 | 327,700 | 300,400 |
Short Term Debt | 675,100 | 1,203,600 | 2,104,100 | 2,242,400 | 1,500 | 340,400 | 378,600 | 988,700 | 12,100 | 7,600 | 7,500 | 402,600 | 11,500 | 526,600 | 417,700 | 417,700 | 227,600 | 292,800 | 320,000 | 170,200 | 102,500 |
Tax Payables | 0 | 288,500 | 260,700 | 320,400 | 241,000 | 243,900 | 67,500 | 142,100 | 117,600 | 157,600 | 139,200 | 87,800 | 220,000 | 0 | 0 | 185,600 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 31,700 | 29,600 | 42,200 | 108,700 | 108,900 | 98,600 | 98,900 | 81,900 | 89,200 | 84,400 | 79,700 | 155,800 | 0 | -114,400 | 54,000 | 900 | 0 | 0 | 374,300 | 0 |
Other Current Liabilities | 2,217,300 | 2,349,000 | 2,082,000 | 3,037,000 | 2,001,700 | 1,868,600 | 1,240,400 | 1,253,200 | 1,073,100 | 1,172,700 | 1,160,900 | 1,172,000 | 1,402,400 | 1,429,300 | 1,325,900 | 1,271,900 | 508,000 | 476,100 | 485,900 | 3,100 | 415,900 |
Total Current Liabilities | 5,342,800 | 5,883,200 | 6,560,100 | 8,760,500 | 4,558,300 | 4,405,700 | 3,950,800 | 4,361,800 | 2,807,500 | 2,802,600 | 2,832,000 | 3,230,200 | 2,919,800 | 3,268,500 | 2,627,800 | 2,742,200 | 1,198,000 | 1,277,500 | 1,251,100 | 875,300 | 818,800 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 5,602,400 | 6,101,000 | 5,352,900 | 4,353,600 | 4,245,400 | 3,176,400 | 3,819,800 | 2,843,000 | 3,815,300 | 3,836,600 | 3,839,800 | 3,799,400 | 3,526,500 | 2,925,800 | 3,018,100 | 3,018,100 | 1,418,100 | 1,212,100 | 679,200 | 895,300 | 481,800 |
Deferred Revenue | 0 | 378,900 | 0 | -580,800 | -568,000 | -731,200 | -705,300 | -434,200 | -735,400 | -825,900 | -992,700 | -914,400 | -946,900 | -905,000 | -901,100 | 642,800 | -119,500 | 0 | 0 | 0 | 0 |
Deferred Tax | 240,200 | 333,200 | 709,200 | 711,200 | 568,000 | 731,200 | 705,300 | 434,200 | 735,400 | 825,900 | 992,700 | 914,400 | 946,900 | 905,000 | 901,100 | 901,100 | 119,500 | 81,700 | 67,200 | 83,400 | 90,000 |
Other Non-Current Liabilities | 2,546,900 | 1,911,400 | 2,626,900 | 3,360,700 | 3,696,200 | 3,872,300 | 3,757,400 | 3,575,200 | 2,674,100 | 2,810,100 | 2,343,800 | 2,643,300 | 2,518,000 | 2,687,900 | 2,324,900 | 765,500 | 575,000 | 480,100 | 385,900 | 246,200 | 238,700 |
Total Non-Current Liabilities | 8,389,500 | 8,724,500 | 8,689,000 | 7,844,700 | 7,941,600 | 7,048,700 | 7,577,200 | 6,418,200 | 6,489,400 | 6,646,700 | 6,183,600 | 6,442,700 | 6,044,500 | 5,613,700 | 5,343,000 | 5,327,500 | 1,993,100 | 1,773,900 | 1,132,300 | 1,224,900 | 810,500 |
Total Liabilities | 13,732,300 | 14,607,700 | 15,249,100 | 16,605,200 | 12,499,900 | 11,454,400 | 11,528,000 | 10,780,000 | 9,296,900 | 9,449,300 | 9,015,600 | 9,672,900 | 8,964,300 | 8,882,200 | 7,970,800 | 8,069,700 | 3,191,100 | 3,051,400 | 2,383,400 | 2,100,200 | 1,629,300 |
Common Stock | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 442,300 | 440,700 | 440,700 | 440,700 | 233,900 | 233,900 | 233,900 | 237,700 | 237,700 |
Retained Earnings | 8,304,900 | 8,540,200 | 9,333,300 | 8,742,400 | 7,547,600 | 6,772,800 | 6,219,000 | 5,990,400 | 5,127,300 | 4,491,700 | 3,926,300 | 3,484,900 | 3,299,500 | 2,707,300 | 2,301,800 | 2,301,800 | 2,269,500 | 2,045,500 | 1,883,600 | 1,657,200 | 1,496,300 |
Accumulated Other Comprehensive Income/Loss | -2,232,500 | -2,069,100 | -2,119,500 | -1,845,600 | -1,713,700 | -1,884,600 | -1,814,300 | -1,585,900 | -1,921,200 | -1,694,200 | -1,270,200 | -499,000 | -388,000 | -349,200 | -116,300 | -116,300 | -151,400 | -46,100 | -182,700 | -199,500 | -222,100 |
Total Stockholders Equity | 8,721,900 | 9,056,100 | 9,712,100 | 11,590,500 | 11,059,600 | 9,136,300 | 7,876,300 | 8,297,100 | 6,351,600 | 5,811,600 | 6,446,300 | 6,781,500 | 6,667,300 | 7,003,600 | 7,017,000 | 7,017,000 | 1,688,000 | 1,728,500 | 1,552,000 | 1,444,900 | 1,221,300 |
Total Investments | 17,400 | 17,000 | 0 | 3,300 | 0 | 161,700 | 166,100 | 176,900 | 180,900 | 16,300 | 13,200 | 21,700 | 24,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 6,277,500 | 7,683,500 | 7,457,000 | 6,596,000 | 4,246,900 | 3,516,800 | 4,198,400 | 3,831,700 | 3,827,400 | 3,844,200 | 3,847,300 | 4,202,000 | 3,538,000 | 3,452,400 | 3,435,800 | 3,435,800 | 1,645,700 | 1,504,900 | 999,200 | 1,065,500 | 584,300 |
Net Debt | 5,956,800 | 7,228,900 | 7,061,400 | 6,453,700 | 2,865,900 | 3,219,100 | 3,887,000 | 3,194,200 | 2,695,600 | 3,378,800 | 3,350,700 | 3,705,800 | 2,822,000 | 2,545,500 | 1,690,400 | 1,690,400 | 1,434,100 | 1,264,500 | 822,600 | 407,700 | 334,300 |
Reported Currency: USD | TTM | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 2010-01-02 | 2009-01-03 | 2007-12-29 | 2006-12-31 | 2005-12-31 | 2005-01-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | -271,100 | -281,700 | 1,062,700 | 1,687,500 | 1,234,700 | 958,000 | 645,900 | 1,225,600 | 964,900 | 882,100 | 761,400 | 489,300 | 883,000 | 691,200 | 619,300 | 198,200 | 313,300 | 336,600 | 289,500 | 269,600 | 366,900 |
Depreciation & Amortization | 594,700 | 625,100 | 572,200 | 577,100 | 578,100 | 560,200 | 506,500 | 460,700 | 408,000 | 414,000 | 449,800 | 441,300 | 445,300 | 410,100 | 334,800 | 348,700 | 183,000 | 162,200 | 121,200 | 96,500 | 95,000 |
Deferred Income Tax | -443,000 | -424,300 | -271,700 | -386,900 | -241,700 | -17,900 | 191,100 | -103,000 | -25,700 | -1,300 | 37,100 | -134,800 | -48,600 | -73,400 | -85,100 | 209,900 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 101,700 | 83,800 | 90,700 | 118,300 | 109,100 | 88,800 | 76,500 | 78,700 | 81,200 | 67,900 | 57,100 | 66,400 | 89,700 | 68,900 | 85,100 | 85,100 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 914,900 | 754,100 | -1,704,700 | -1,490,800 | -131,000 | 114,900 | -237,900 | -261,100 | 57,200 | -98,000 | -9,800 | 12,400 | 52,500 | 134,100 | 135,100 | -64,600 | 122,700 | -16,100 | -34,400 | -54,000 | 42,200 |
Accounts Receivable | -117,000 | -117,000 | 109,000 | -280,600 | -39,600 | 137,800 | -48,800 | -200,600 | -69,400 | -41,300 | 81,600 | 11,300 | -55,200 | 10,100 | 22,500 | 22,500 | 129,100 | 0 | 0 | 0 | 0 |
Inventory | 906,600 | 906,600 | -792,400 | -1,970,400 | -401,500 | 137,700 | -401,600 | -303,000 | -23,900 | -54,700 | -175,900 | -101,900 | 11,400 | -90,200 | 35,300 | 35,300 | 26,500 | 47,400 | -62,700 | -19,300 | -43,500 |
Accounts Payable | -789,600 | -23,000 | -991,400 | 758,300 | 310,400 | -169,100 | 211,000 | 240,400 | 159,700 | -9,700 | 71,700 | 105,000 | 109,100 | 214,200 | 77,300 | 77,300 | -32,900 | 0 | 0 | 0 | 0 |
Other Working Capital | 914,900 | -12,500 | -29,900 | 1,900 | -300 | 8,500 | 1,500 | 2,100 | -9,200 | 7,700 | 12,800 | -2,000 | -12,800 | -206,100 | -231,700 | -199,700 | -84,600 | -63,500 | 28,300 | -34,700 | 85,700 |
Other Non-Cash Items | 1,113,100 | 434,300 | -1,208,700 | 157,900 | 472,900 | -198,300 | 78,800 | 17,700 | -400 | -82,400 | -14,000 | -6,600 | -455,700 | -232,000 | 31,700 | -38,000 | -58,900 | 61,400 | 62,800 | 50,200 | -132,600 |
Net Cash Provided by Operating Activities | 1,355,200 | 1,191,300 | -1,459,500 | 663,100 | 2,022,100 | 1,505,700 | 1,260,900 | 1,418,600 | 1,485,200 | 1,182,300 | 1,281,600 | 868,000 | 966,200 | 998,900 | 1,120,900 | 739,300 | 560,100 | 544,100 | 439,100 | 362,300 | 371,500 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -355,100 | -338,700 | -530,400 | -519,100 | -348,100 | -424,700 | -492,100 | -442,400 | -347,000 | -311,400 | -291,000 | -365,600 | -386,000 | -302,100 | -185,500 | -185,500 | -140,800 | -86,900 | -80,500 | -53,300 | -54,800 |
Acquisitions Net | 741,200 | 9,400 | 4,075,200 | -2,038,500 | -1,265,300 | -608,800 | -527,600 | -1,844,200 | -59,300 | -51,100 | 8,300 | -836,400 | 562,900 | -1,123,000 | -539,300 | 399,100 | -370,400 | -642,500 | -570,900 | -286,600 | -301,200 |
Purchases of Investments | 1,600 | 0 | 0 | -70,500 | -18,700 | -260,600 | 492,100 | -23,300 | 347,000 | 311,400 | -61,400 | 365,600 | 0 | -36,000 | -29,000 | -29,000 | -94,600 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | -3,600 | 0 | 10,600 | 519,100 | 41,000 | 8,000 | 25,700 | 442,400 | 104,700 | 137,700 | 291,000 | 3,600 | 0 | 302,100 | 74,000 | -165,400 | 19,100 | 0 | 0 | 0 | 0 |
Other Investing Activities | 1,300 | 1,600 | 41,700 | -510,700 | 19,900 | 92,100 | -492,100 | -442,400 | -347,000 | -311,400 | -291,000 | -369,200 | 15,400 | -266,100 | -45,000 | 250,400 | 122,100 | 12,500 | 25,100 | -43,600 | 219,100 |
Net Cash Used for Investing Activities | 385,400 | -327,700 | 3,597,100 | -2,619,700 | -1,571,200 | -1,194,000 | -994,000 | -2,309,900 | -301,600 | -224,800 | -344,100 | -1,202,000 | 176,900 | -1,425,100 | -724,800 | 269,600 | -464,600 | -716,900 | -626,300 | -383,500 | -136,900 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -2,637,400 | -299,400 | -2,638,100 | -1,500 | -1,154,300 | -1,150,000 | -977,500 | -625,700 | -1,900 | -16,100 | -46,600 | -302,200 | -1,422,300 | -602,600 | -779,400 | -779,400 | -118,400 | -494,600 | -70,600 | 0 | 0 |
Common Stock Issued | 11,900 | 19,000 | 38,700 | 131,400 | 897,000 | 146,000 | 38,500 | 90,800 | 418,500 | 163,500 | 85,600 | 154,600 | 126,400 | 119,600 | 949,400 | 396,100 | 19,100 | 96,500 | 64,400 | 38,700 | 27,700 |
Common Stock Repurchased | -10,500 | -16,100 | -3,073,000 | -784,300 | -26,200 | -27,500 | -527,100 | -28,700 | -374,100 | -649,800 | -28,200 | -39,200 | -1,073,800 | -11,100 | -12,600 | -12,600 | -103,300 | -206,900 | -201,600 | 0 | 0 |
Dividends Paid | -486,700 | -482,600 | -471,600 | -493,700 | -450,600 | -402,000 | -384,900 | -362,900 | -330,900 | -319,900 | -321,300 | -312,700 | -304,000 | -275,900 | -201,600 | -201,600 | -99,000 | -99,800 | -96,100 | -94,900 | -89,400 |
Other Financing Activities | -31,100 | -36,900 | 4,148,400 | 2,062,700 | 1,344,100 | 1,126,400 | 1,294,300 | 1,242,500 | -127,100 | -33,500 | -479,500 | 613,700 | 1,339,700 | 360,300 | 1,374,400 | 911,100 | -287,300 | 915,400 | 5,900 | 473,500 | -134,700 |
Net Cash Used Provided by Financing Activities | -1,804,000 | -816,000 | -1,995,600 | 914,600 | 610,000 | -307,100 | -556,700 | 316,000 | -415,500 | -855,800 | -790,000 | 114,200 | -1,334,000 | -409,700 | 1,330,200 | 313,600 | -588,900 | 210,600 | -298,000 | 417,300 | -196,400 |
Effect of Forex Changes on Cash | -35,400 | 2,100 | -31,900 | -61,500 | 22,800 | -1,400 | -53,900 | 81,000 | -101,700 | -132,900 | -147,100 | -44,900 | -2,400 | 1,300 | 22,200 | 22,200 | -32,600 | 26,000 | 4,000 | 11,700 | 7,400 |
Net Change in Cash | -74,600 | 49,700 | 110,100 | -1,103,500 | 1,083,700 | 3,200 | -343,700 | -494,300 | 666,400 | -31,200 | 400 | -219,800 | -190,900 | -835,900 | 1,726,300 | 1,344,700 | -28,800 | 63,800 | -481,200 | 407,800 | 45,600 |
Cash at End of Period | 1,605,500 | 454,600 | 404,900 | 294,800 | 1,398,300 | 314,600 | 311,400 | 637,500 | 1,131,800 | 465,400 | 496,600 | 496,200 | 716,000 | 906,900 | 2,127,000 | 1,745,400 | 211,600 | 240,400 | 176,600 | 657,800 | 250,000 |
Cash at Start of Period | 1,680,100 | 404,900 | 294,800 | 1,398,300 | 314,600 | 311,400 | 655,100 | 1,131,800 | 465,400 | 496,600 | 496,200 | 716,000 | 906,900 | 1,742,800 | 400,700 | 400,700 | 240,400 | 176,600 | 657,800 | 250,000 | 204,400 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,355,200 | 1,191,300 | -1,459,500 | 663,100 | 2,022,100 | 1,505,700 | 1,260,900 | 1,418,600 | 1,485,200 | 1,182,300 | 1,281,600 | 868,000 | 966,200 | 998,900 | 1,120,900 | 739,300 | 560,100 | 544,100 | 439,100 | 362,300 | 371,500 |
Capital Expenditure | -355,100 | -338,700 | -530,400 | -519,100 | -348,100 | -424,700 | -492,100 | -442,400 | -347,000 | -311,400 | -291,000 | -365,600 | -386,000 | -302,100 | -185,500 | -185,500 | -140,800 | -86,900 | -80,500 | -53,300 | -54,800 |
Free Cash Flow | 1,000,100 | 852,600 | -1,989,900 | 144,000 | 1,674,000 | 1,081,000 | 768,800 | 976,200 | 1,138,200 | 870,900 | 990,600 | 502,400 | 580,200 | 696,800 | 935,400 | 553,800 | 419,300 | 457,200 | 358,600 | 309,000 | 316,700 |