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 | 2023-01-01 | 2022-01-02 | 2021-01-03 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2017-01-01 | 2016-01-03 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2012-01-01 | 2011-01-02 | 2010-01-03 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2006-01-01 | 2005-01-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 5,592,000 | 5,635,500 | 5,458,600 | 4,614,300 | 3,086,200 | 3,163,600 | 2,901,800 | 2,603,800 | 2,139,800 | 2,298,100 | 2,394,000 | 2,338,600 | 2,127,300 | 1,941,900 | 1,777,900 | 1,765,200 | 1,895,300 | 1,622,300 | 1,433,200 | 1,206,500 | 1,016,600 |
Revenue Growth | - | 3.24% | 18.30% | 49.51% | -2.45% | 9.02% | 11.44% | 21.68% | -6.89% | -4.01% | 2.37% | 9.93% | 9.55% | 9.22% | 0.72% | -6.86% | 16.83% | 13.19% | 18.79% | 18.68% | |
Cost of Revenue | 3,226,900 | 3,196,100 | 3,128,300 | 2,772,900 | 1,905,300 | 1,920,300 | 1,791,000 | 1,612,200 | 1,308,800 | 1,427,800 | 1,487,100 | 1,500,000 | 1,379,100 | 1,290,700 | 1,238,800 | 1,256,000 | 1,323,800 | 1,136,400 | 1,020,200 | 869,600 | 746,300 |
Gross Profit | 2,365,100 | 2,439,400 | 2,330,300 | 1,841,400 | 1,180,900 | 1,243,300 | 1,110,800 | 991,600 | 831,000 | 870,300 | 906,900 | 838,600 | 748,200 | 651,200 | 539,100 | 509,200 | 571,500 | 485,900 | 413,000 | 336,900 | 270,300 |
Gross Profit Margin | 42.26% | 43.29% | 42.69% | 39.91% | 38.26% | 39.30% | 38.28% | 38.08% | 38.84% | 37.87% | 37.88% | 35.86% | 35.17% | 33.53% | 30.32% | 28.85% | 30.15% | 29.95% | 28.82% | 27.92% | 26.59% |
Research and Development | 365,800 | 365,800 | 360,600 | 299,300 | 196,000 | 209,600 | 185,600 | 177,700 | 167,700 | 476,600 | 428,800 | 388,200 | 364,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 1,194,800 | 1,208,300 | 1,156,600 | 1,067,800 | 700,800 | 751,600 | 694,200 | 656,000 | 574,100 | 588,600 | 612,400 | 598,300 | 505,100 | 424,000 | 358,800 | 343,200 | 364,600 | 323,600 | 287,900 | 236,200 | 203,400 |
Total Operating Expenses | 1,342,300 | 1,403,200 | 1,358,300 | 1,217,100 | 700,800 | 751,600 | 694,200 | 656,000 | 574,100 | 588,600 | 612,400 | 598,300 | 505,100 | 424,000 | 358,800 | 343,200 | 364,600 | 323,600 | 287,900 | 236,200 | 203,400 |
Operating Income or Loss | 1,022,800 | 1,046,800 | 972,000 | 624,300 | 368,800 | 382,800 | 416,600 | 335,600 | 256,900 | 281,700 | 294,500 | 240,300 | 243,100 | 227,200 | 180,300 | 166,000 | 206,900 | 162,300 | 125,100 | 100,700 | 66,900 |
Operating Margin | 18.27% | 18.58% | 17.81% | 13.53% | 11.95% | 12.10% | 14.36% | 12.89% | 12.01% | 12.26% | 12.30% | 10.28% | 11.43% | 11.70% | 10.14% | 9.40% | 10.92% | 10.00% | 8.73% | 8.35% | 6.58% |
Interest Expense | 59,800 | 85,500 | 89,300 | 104,200 | 15,300 | 21,000 | 25,500 | 33,100 | 23,200 | 23,900 | 19,000 | 20,400 | 17,800 | 16,200 | 6,500 | 4,800 | 10,900 | 10,100 | 0 | 0 | 0 |
EBITDA | 1,335,500 | 1,360,800 | 1,335,200 | 982,000 | 604,100 | 610,800 | 540,100 | 436,800 | 351,700 | 372,500 | 395,400 | 336,000 | 324,700 | 292,500 | 225,700 | 213,900 | 236,200 | 194,100 | 157,100 | 126,300 | 91,700 |
Depreciation and Amortization | 232,200 | 316,400 | 332,200 | 371,800 | 115,200 | 112,500 | 114,600 | 115,300 | 87,300 | 90,300 | 94,300 | 91,100 | 78,300 | 64,200 | 45,200 | 44,700 | 47,300 | 34,700 | 32,000 | 25,600 | 24,800 |
Income Before Tax | 966,500 | 958,900 | 908,100 | 533,800 | 469,700 | 473,700 | 393,900 | 287,000 | 244,500 | 258,200 | 282,100 | 224,000 | 228,200 | 211,600 | 175,400 | 161,100 | 194,300 | 149,300 | 121,700 | 103,000 | 68,000 |
Income Tax Expense | 21,400 | 72,300 | 119,200 | 88,500 | 67,800 | 71,400 | 60,100 | 59,800 | 51,600 | 62,700 | 66,500 | 39,500 | 65,400 | 69,500 | 54,800 | 47,300 | 72,100 | 50,800 | 41,400 | 38,800 | 26,300 |
Net Income | 943,800 | 885,700 | 788,600 | 445,300 | 401,900 | 402,300 | 333,800 | 227,200 | 190,900 | 195,800 | 217,700 | 185,000 | 164,100 | 255,200 | 120,500 | 113,300 | 122,200 | 98,500 | 80,300 | 64,200 | 41,700 |
Net Income Margin | 16.79% | 15.72% | 14.45% | 9.65% | 13.02% | 12.72% | 11.50% | 8.73% | 8.92% | 8.52% | 9.09% | 7.91% | 7.71% | 13.14% | 6.78% | 6.42% | 6.45% | 6.07% | 5.60% | 5.32% | 4.10% |
EPS | 19.95 | 18.71 | 16.85 | 10.31 | 10.95 | 11.08 | 9.25 | 6.39 | 5.46 | 5.52 | 5.94 | 4.87 | 4.42 | 6.90 | 3.31 | 3.14 | 3.41 | 2.82 | 2.34 | 1.93 | 1.29 |
EPS Diluted | 19.78 | 18.49 | 16.53 | 10.05 | 10.60 | 10.73 | 9.02 | 6.26 | 5.37 | 5.44 | 5.75 | 4.87 | 4.39 | 6.84 | 3.27 | 3.10 | 3.35 | 2.72 | 2.26 | 1.85 | 1.24 |
Weighted Average Shares Out | - | 47,332 | 46,800 | 43,200 | 36,700 | 36,300 | 36,087 | 35,540 | 35,111 | 34,515 | 36,656 | 37,988 | 37,163 | 36,449 | 36,363 | 36,000 | 35,400 | 34,900 | 34,316 | 33,264 | 32,326 |
Weighted Average Shares Out Diluted | - | 47,900 | 47,700 | 44,300 | 37,900 | 37,500 | 37,000 | 36,300 | 35,500 | 36,000 | 37,900 | 38,000 | 37,400 | 37,300 | 36,900 | 36,600 | 36,500 | 36,200 | 35,531 | 34,703 | 33,629 |
Reported Currency: USD | Q3 | 2023-12-31 | 2023-01-01 | 2022-01-02 | 2021-01-03 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2017-01-01 | 2016-01-03 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2012-01-01 | 2011-01-02 | 2010-01-03 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2006-01-01 | 2005-01-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 561,000 | 648,300 | 638,100 | 474,700 | 673,100 | 199,500 | 142,500 | 70,900 | 98,600 | 85,100 | 141,400 | 66,000 | 45,800 | 49,400 | 75,100 | 26,100 | 20,400 | 13,400 | 13,000 | 9,300 | 11,400 |
Short Term Investments | 0 | 0 | 700 | 0 | 0 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 561,000 | 648,300 | 638,100 | 474,700 | 673,100 | 199,500 | 142,500 | 70,900 | 98,600 | 85,100 | 141,400 | 66,000 | 45,800 | 49,400 | 75,100 | 26,100 | 20,400 | 13,400 | 13,000 | 9,300 | 11,400 |
Net Receivables | 1,261,100 | 1,202,100 | 1,158,400 | 1,083,800 | 624,100 | 660,900 | 561,800 | 478,100 | 383,700 | 373,000 | 400,700 | 378,000 | 350,300 | 270,000 | 254,800 | 228,700 | 281,400 | 241,100 | 226,100 | 167,600 | 141,700 |
Inventory | 964,800 | 917,700 | 890,700 | 752,900 | 347,300 | 393,400 | 364,300 | 400,200 | 314,200 | 309,200 | 311,800 | 294,300 | 281,200 | 219,400 | 189,400 | 189,600 | 208,400 | 174,600 | 155,800 | 117,300 | 97,700 |
Other Current Assets | 203,300 | 213,300 | 130,700 | 236,000 | 156,200 | 119,800 | 91,600 | 62,700 | 49,700 | 59,500 | 175,600 | 121,600 | 135,000 | 92,700 | 145,800 | 149,000 | 84,200 | 47,600 | 51,900 | 37,300 | 36,100 |
Total Current Assets | 2,990,200 | 2,981,400 | 2,817,900 | 2,429,400 | 1,722,600 | 1,313,700 | 1,114,400 | 1,013,300 | 844,500 | 828,200 | 941,700 | 799,100 | 746,000 | 602,600 | 611,400 | 531,700 | 589,900 | 476,700 | 446,800 | 331,500 | 286,900 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 758,300 | 918,700 | 769,800 | 827,500 | 489,300 | 487,900 | 442,600 | 442,800 | 340,800 | 321,300 | 336,500 | 357,700 | 349,500 | 254,600 | 221,900 | 206,600 | 202,600 | 177,200 | 164,800 | 96,700 | 90,800 |
Goodwill | 8,121,300 | 8,002,800 | 7,873,000 | 7,986,700 | 2,150,000 | 2,050,500 | 1,735,200 | 1,776,700 | 1,193,500 | 1,140,200 | 1,150,600 | 1,037,800 | 990,200 | 717,800 | 546,300 | 502,400 | 502,500 | 351,600 | 313,600 | 197,000 | 166,000 |
Intangible Assets | 2,158,000 | 2,278,100 | 2,440,600 | 2,741,600 | 409,700 | 430,800 | 344,300 | 398,900 | 234,600 | 243,300 | 277,600 | 270,900 | 265,700 | 181,400 | 113,900 | 109,600 | 117,000 | 61,700 | 69,400 | 230,600 | 192,000 |
Long Term Investments | 400 | 0 | 0 | 300 | 7,300 | 1,600 | 0 | 6,000 | 0 | 0 | 0 | 0 | -39,800 | -35,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 0 | 0 | -300 | -7,300 | -1,600 | 0 | -6,000 | 0 | 0 | 0 | 0 | 39,800 | 35,100 | 6,100 | 29,900 | 90,500 | 56,900 | 38,600 | 42,900 | 28,300 |
Other Non-Current Assets | 502,700 | 346,900 | 452,700 | 460,800 | 297,000 | 296,900 | 172,800 | 216,100 | 157,700 | 152,100 | 155,800 | 285,600 | 56,300 | 69,500 | 51,000 | 41,300 | 30,100 | 35,300 | 28,200 | 26,500 | 26,800 |
Total Non-Current Assets | 11,540,700 | 11,546,500 | 11,536,100 | 12,016,600 | 3,346,000 | 3,266,100 | 2,694,900 | 2,834,500 | 1,926,600 | 1,856,500 | 1,924,100 | 1,952,000 | 1,661,700 | 1,223,300 | 940,100 | 889,800 | 941,800 | 682,700 | 614,600 | 396,700 | 337,900 |
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 | 14,530,900 | 14,527,900 | 14,354,000 | 14,446,000 | 5,068,600 | 4,579,800 | 3,809,300 | 3,847,800 | 2,771,100 | 2,684,700 | 2,865,800 | 2,751,100 | 2,407,700 | 1,825,900 | 1,551,500 | 1,421,500 | 1,531,700 | 1,159,400 | 1,061,400 | 728,200 | 624,800 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 445,700 | 384,700 | 505,700 | 469,500 | 229,100 | 271,100 | 227,800 | 191,700 | 138,800 | 136,500 | 162,500 | 147,500 | 148,600 | 102,000 | 100,600 | 96,700 | 108,200 | 105,100 | 94,100 | 76,200 | 62,300 |
Short Term Debt | 150,100 | 600,100 | 300,100 | 0 | 97,600 | 100,600 | 138,300 | 3,600 | 102,000 | 19,100 | 86,200 | 3,500 | 2,000 | 1,400 | 2,000 | 500 | 1,100 | 800 | 1,200 | 200 | 3,200 |
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 | 0 | 186,000 | 0 | 126,800 | 111,500 | -7,000 | 100 | 0 | 0 | 0 | 1,100 | 0 | 122,900 | 0 | -15,800 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 900,600 | 781,300 | 717,600 | 1,028,900 | 434,200 | 391,500 | 354,700 | 345,300 | 261,000 | 238,000 | 290,300 | 267,100 | 256,700 | 230,800 | 238,600 | 183,900 | 202,400 | 157,100 | 135,100 | 101,100 | 97,000 |
Total Current Liabilities | 1,496,400 | 1,766,100 | 1,523,400 | 1,483,700 | 760,900 | 763,200 | 720,800 | 533,600 | 501,900 | 393,600 | 539,000 | 418,100 | 408,400 | 334,200 | 293,500 | 281,100 | 297,400 | 263,000 | 230,400 | 177,500 | 162,500 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,647,900 | 2,768,200 | 3,746,400 | 4,259,300 | 680,900 | 869,300 | 612,300 | 1,069,300 | 515,800 | 761,500 | 628,000 | 559,900 | 556,200 | 311,400 | 265,300 | 251,600 | 332,100 | 142,400 | 230,700 | 47,000 | 74,400 |
Deferred Revenue | 29,400 | 25,500 | 0 | -625,500 | 14,000 | 17,900 | 15,300 | -61,800 | -26,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 388,900 | 415,400 | 490,000 | 625,500 | 39,000 | 34,000 | 51,200 | 61,800 | 26,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 368,600 | 450,300 | 421,300 | 425,100 | 375,400 | 232,600 | 246,500 | 289,200 | 202,400 | 217,900 | 226,700 | 254,400 | 239,500 | 196,400 | 205,700 | 221,400 | 362,100 | 223,800 | 168,500 | 177,700 | 125,800 |
Total Non-Current Liabilities | 3,434,800 | 3,536,000 | 4,672,400 | 5,340,300 | 1,079,100 | 1,101,900 | 858,800 | 1,358,500 | 714,100 | 947,000 | 858,300 | 814,300 | 793,800 | 512,200 | 471,000 | 473,000 | 694,200 | 366,200 | 399,200 | 224,700 | 200,200 |
Total Liabilities | 4,931,200 | 5,302,100 | 6,195,800 | 6,824,000 | 1,840,000 | 1,865,100 | 1,579,600 | 1,892,100 | 1,216,000 | 1,340,600 | 1,397,300 | 1,232,400 | 1,202,200 | 846,400 | 764,500 | 754,100 | 991,600 | 629,200 | 629,600 | 402,200 | 362,700 |
Common Stock | 500 | 500 | 500 | 500 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 300 | 300 | 300 |
Retained Earnings | 6,068,200 | 5,447,500 | 4,561,800 | 3,773,200 | 3,327,900 | 2,926,000 | 2,523,700 | 2,139,600 | 1,912,400 | 1,721,500 | 1,525,700 | 1,308,000 | 1,123,000 | 958,900 | 703,700 | 583,200 | 495,400 | 384,100 | 285,800 | 205,500 | 141,300 |
Accumulated Other Comprehensive Income/Loss | -593,300 | -634,100 | -726,500 | -430,000 | -430,100 | -475,800 | -493,200 | -329,300 | -451,200 | -413,200 | -323,200 | -165,500 | -273,400 | -241,100 | -185,600 | -171,800 | -205,800 | -61,200 | -42,300 | -39,200 | -22,300 |
Total Stockholders Equity | 9,594,200 | 9,221,200 | 8,158,200 | 7,622,000 | 3,228,600 | 2,714,700 | 2,229,700 | 1,955,700 | 1,555,100 | 1,344,100 | 1,468,500 | 1,518,700 | 1,205,500 | 979,500 | 787,000 | 667,400 | 540,100 | 530,200 | 431,800 | 326,000 | 262,100 |
Total Investments | 400 | 0 | 700 | 300 | 7,300 | 1,600 | 0 | 6,000 | 0 | 0 | 0 | 0 | -39,800 | -35,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Debt | 2,798,000 | 3,244,900 | 3,920,600 | 4,099,400 | 778,500 | 850,600 | 750,600 | 1,072,900 | 617,800 | 782,000 | 705,100 | 552,500 | 558,200 | 312,800 | 267,300 | 252,100 | 333,200 | 143,200 | 231,900 | 47,200 | 77,600 |
Net Debt | 2,237,000 | 2,596,600 | 3,282,500 | 3,624,700 | 105,400 | 651,100 | 608,100 | 1,002,000 | 519,200 | 696,900 | 563,700 | 486,500 | 512,400 | 263,400 | 192,200 | 226,000 | 312,800 | 129,800 | 218,900 | 37,900 | 66,200 |
Reported Currency: USD | TTM | 2023-12-31 | 2023-01-01 | 2022-01-02 | 2021-01-03 | 2019-12-29 | 2018-12-30 | 2017-12-31 | 2017-01-01 | 2016-01-03 | 2014-12-28 | 2013-12-29 | 2012-12-30 | 2012-01-01 | 2011-01-02 | 2010-01-03 | 2008-12-28 | 2007-12-30 | 2006-12-31 | 2006-01-01 | 2005-01-02 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 944,000 | 885,700 | 788,900 | 445,300 | 401,900 | 402,300 | 333,800 | 227,200 | 190,900 | 195,500 | 215,600 | 184,500 | 162,800 | 142,100 | 120,000 | 113,300 | 111,300 | 98,500 | 80,300 | 64,200 | 41,700 |
Depreciation & Amortization | 310,100 | 316,400 | 332,200 | 371,800 | 116,200 | 111,900 | 113,000 | 113,000 | 87,300 | 90,300 | 94,300 | 91,100 | 78,300 | 64,200 | 45,200 | 44,700 | 47,300 | 34,700 | 32,000 | 25,600 | 24,800 |
Deferred Income Tax | -168,000 | 0 | 0 | 0 | 0 | 0 | 0 | -12,300 | -7,900 | -7,900 | -57,000 | 17,400 | -17,900 | 28,100 | 17,100 | 64,600 | -41,000 | -21,300 | -12,100 | -10,200 | -10,200 |
Stock Based Compensation | 33,000 | 32,300 | 31,500 | 33,900 | 30,000 | 30,700 | 25,100 | 18,800 | 11,600 | 12,200 | 14,000 | 10,700 | 8,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | -269,400 | -397,600 | -655,200 | -56,900 | 70,500 | -58,300 | -38,300 | 22,400 | 46,000 | -75,000 | 35,600 | -94,300 | -37,400 | -13,400 | -58,700 | -72,800 | 3,300 | 48,400 | -19,100 | 13,100 | 27,700 |
Accounts Receivable | -36,500 | -21,700 | -87,900 | -152,800 | 47,800 | -58,800 | -66,700 | -19,600 | -11,400 | 21,900 | -18,900 | -7,100 | -28,500 | 23,000 | -19,000 | 36,100 | -16,000 | 0 | 0 | 0 | 0 |
Inventory | 29,900 | -14,300 | -155,200 | 7,000 | 54,300 | 12,200 | -1,700 | -7,400 | -9,100 | -6,400 | -5,700 | 600 | -6,800 | -10,900 | 1,300 | 16,800 | -2,300 | -10,200 | -23,200 | -11,600 | -11,900 |
Accounts Payable | -22,300 | -124,900 | 45,900 | 99,100 | -46,300 | 29,600 | 39,900 | 12,400 | 2,100 | -26,800 | 13,400 | -11,800 | 22,300 | -11,100 | -3,700 | -4,700 | -6,100 | 0 | 0 | 0 | 0 |
Other Working Capital | -240,500 | -236,700 | -458,000 | -10,200 | 14,700 | -41,300 | -9,800 | 37,000 | 64,400 | -63,700 | 46,800 | -76,000 | -24,400 | -14,400 | -37,300 | -121,000 | 27,700 | 58,600 | 4,100 | 24,700 | 39,600 |
Other Non-Cash Items | 492,900 | -700 | -10,600 | 30,500 | 300 | -4,500 | 13,300 | 5,600 | -10,900 | -4,900 | -14,600 | -5,300 | -4,300 | 5,700 | 5,000 | 5,900 | 9,800 | 6,400 | -2,700 | -400 | 900 |
Net Cash Provided by Operating Activities | 1,023,900 | 836,100 | 486,800 | 824,600 | 618,900 | 482,100 | 446,900 | 374,700 | 317,000 | 210,200 | 287,900 | 204,100 | 189,500 | 216,600 | 141,800 | 154,900 | 120,400 | 166,700 | 78,400 | 92,300 | 84,900 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -94,900 | -114,900 | -92,600 | -101,600 | -71,400 | -88,400 | -86,800 | -58,500 | -87,600 | -47,000 | -43,500 | -72,600 | -65,300 | -41,700 | -31,000 | -36,200 | -41,900 | -40,300 | -26,400 | -19,800 | -18,800 |
Acquisitions Net | -147,900 | -77,700 | -99,600 | -3,723,300 | -29,000 | -483,500 | -1,800 | -772,700 | -63,400 | -62,900 | -195,200 | -122,400 | -388,100 | -229,700 | -67,900 | -32,500 | -285,100 | -47,300 | -252,000 | -58,400 | -187,800 |
Purchases of Investments | 0 | 0 | -99,600 | -3,723,300 | -29,000 | -484,000 | -3,100 | -774,100 | -19,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 3,723,300 | 29,000 | 483,500 | 1,800 | 772,700 | 19,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,300 |
Other Investing Activities | 1,600 | 2,300 | 116,400 | 600 | 1,000 | 500 | 1,300 | 1,400 | 30,000 | 3,800 | 600 | 5,800 | -388,100 | -500 | -2,300 | 0 | 400 | 0 | 700 | 9,600 | 200 |
Net Cash Used for Investing Activities | -241,200 | -190,300 | -175,400 | -3,824,300 | -99,400 | -571,900 | -88,600 | -831,200 | -151,000 | -109,900 | -238,700 | -195,000 | -453,400 | -271,900 | -101,200 | -68,700 | -326,600 | -87,600 | -277,700 | -68,600 | -189,100 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -450,400 | -678,900 | -174,800 | 2,803,700 | -98,100 | 108,800 | -306,500 | 393,700 | -163,100 | 77,400 | 154,500 | -5,000 | 229,200 | 46,600 | 3,600 | -81,600 | 189,900 | -88,800 | 182,100 | -35,800 | 70,500 |
Common Stock Issued | 29,700 | 45,400 | 23,600 | 25,400 | 36,300 | 34,600 | 37,200 | 24,900 | 36,100 | 0 | 0 | 0 | 0 | 0 | 0 | 800 | 0 | 6,500 | 12,300 | 10,000 | 7,300 |
Common Stock Repurchased | -332,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -243,800 | -146,600 | 0 | 0 | -34,900 | 0 | -800 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 22,400 | 27,400 | 41,200 | 3,400 | 0 | 32,900 | -2,000 | 20,400 | 18,100 | 21,400 | 22,500 | 16,100 | 31,100 | 17,900 | 4,800 | 1,900 | 23,300 | 3,600 | 8,600 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -758,200 | -651,500 | -110,000 | 2,807,100 | -61,800 | 141,700 | -271,300 | 414,100 | -145,000 | -145,000 | 30,400 | 11,100 | 260,300 | 29,600 | 8,400 | -80,500 | 213,200 | -78,700 | 203,000 | -25,800 | 77,800 |
Effect of Forex Changes on Cash | 52,600 | 15,900 | -38,000 | -5,800 | 15,900 | 5,100 | -15,400 | 14,700 | -7,500 | -11,600 | -4,200 | 800 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 52,400 | 10,200 | 163,400 | -198,400 | 473,600 | 57,000 | 71,600 | -27,700 | 13,500 | -56,300 | 75,400 | 20,200 | -3,600 | -25,700 | 49,000 | 5,700 | 7,000 | 400 | 3,700 | -2,100 | -26,400 |
Cash at End of Period | 2,564,900 | 648,300 | 638,100 | 474,700 | 673,100 | 199,500 | 142,500 | 70,900 | 98,600 | 85,100 | 141,400 | 66,000 | 45,800 | 49,400 | 75,100 | 26,100 | 20,400 | 13,400 | 13,000 | 9,300 | 11,400 |
Cash at Start of Period | 2,512,500 | 638,100 | 474,700 | 673,100 | 199,500 | 142,500 | 70,900 | 98,600 | 85,100 | 141,400 | 66,000 | 45,800 | 49,400 | 75,100 | 26,100 | 20,400 | 13,400 | 13,000 | 9,300 | 11,400 | 37,800 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,023,900 | 836,100 | 486,800 | 824,600 | 618,900 | 482,100 | 446,900 | 374,700 | 317,000 | 210,200 | 287,900 | 204,100 | 189,500 | 216,600 | 141,800 | 154,900 | 120,400 | 166,700 | 78,400 | 92,300 | 84,900 |
Capital Expenditure | -94,900 | -114,900 | -92,600 | -101,600 | -71,400 | -88,400 | -86,800 | -58,500 | -87,600 | -47,000 | -43,500 | -72,600 | -65,300 | -41,700 | -31,000 | -36,200 | -41,900 | -40,300 | -26,400 | -19,800 | -18,800 |
Free Cash Flow | 929,000 | 721,200 | 394,200 | 723,000 | 547,500 | 393,700 | 360,100 | 316,200 | 229,400 | 163,200 | 244,400 | 131,500 | 124,200 | 174,900 | 110,800 | 118,700 | 78,500 | 126,400 | 52,000 | 72,500 | 66,100 |