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 | 2005-12-25 | 2004-12-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,025,824 | 2,974,489 | 2,791,041 | 2,809,563 | 2,537,156 | 2,595,362 | 2,448,383 | 2,146,303 | 1,868,027 | 1,809,690 | 1,839,832 | 1,696,271 | 1,551,009 | 1,528,911 | 1,801,705 | 1,890,062 | 2,420,949 | 1,934,332 | 2,646,757 | 2,514,552 | 2,485,378 |
Revenue Growth | - | 6.57% | -0.66% | 10.74% | -2.24% | 6.00% | 14.07% | 14.90% | 3.22% | -1.64% | 8.46% | 9.37% | 1.45% | -15.14% | -4.67% | -21.93% | 25.16% | -26.92% | 5.26% | 1.17% | |
Cost of Revenue | 1,330,243 | 1,327,558 | 1,259,954 | 1,259,961 | 1,212,282 | 1,103,750 | 1,063,941 | 974,501 | 871,827 | 865,287 | 897,404 | 857,326 | 802,784 | 810,070 | 1,007,636 | 1,075,987 | 1,456,782 | 1,253,978 | 1,872,565 | 1,804,601 | 1,786,577 |
Gross Profit | 1,695,581 | 1,646,931 | 1,531,087 | 1,549,602 | 1,324,874 | 1,491,612 | 1,384,442 | 1,171,802 | 996,200 | 944,403 | 942,428 | 838,945 | 748,225 | 718,841 | 794,069 | 814,075 | 964,167 | 680,354 | 774,192 | 709,951 | 698,801 |
Gross Profit Margin | 56.04% | 55.37% | 54.86% | 55.15% | 52.22% | 57.47% | 56.55% | 54.60% | 53.33% | 52.19% | 51.22% | 49.46% | 48.24% | 47.02% | 44.07% | 43.07% | 39.83% | 35.17% | 29.25% | 28.23% | 28.12% |
Research and Development | 152,977 | 154,351 | 153,819 | 130,841 | 119,747 | 113,857 | 106,208 | 84,770 | 58,579 | 52,119 | 61,040 | 65,045 | 56,278 | 48,732 | 42,621 | 0 | 0 | 30,000 | 0 | 0 | 0 |
General and Administrative Expenses | 1,001,369 | 929,867 | 863,748 | 860,085 | 743,568 | 934,373 | 878,688 | 699,963 | 563,308 | 568,982 | 578,657 | 502,187 | 454,489 | 429,262 | 475,321 | 519,925 | 596,773 | 445,254 | 493,516 | 449,040 | 494,430 |
Total Operating Expenses | 1,154,346 | 1,140,718 | 1,017,567 | 990,926 | 863,315 | 1,048,230 | 984,896 | 784,733 | 621,887 | 621,101 | 639,697 | 567,232 | 510,767 | 478,576 | 517,601 | 522,522 | 624,178 | 445,254 | 494,354 | 434,817 | 491,697 |
Operating Income or Loss | 493,917 | 506,313 | 499,725 | 628,095 | 423,068 | 427,254 | 321,704 | 372,279 | 319,453 | 315,891 | 284,862 | 233,261 | -97,375 | 233,173 | 273,593 | 269,768 | 339,989 | 192,638 | 254,612 | 248,068 | 139,486 |
Operating Margin | 16.36% | 17.02% | 17.90% | 22.36% | 16.67% | 16.46% | 13.14% | 17.35% | 17.10% | 17.46% | 15.48% | 13.75% | -6.28% | 15.25% | 15.19% | 14.27% | 14.04% | 9.96% | 9.62% | 9.87% | 5.61% |
Interest Expense | 90,700 | 85,082 | 54,264 | 56,969 | 66,494 | 80,270 | 103,020 | 82,546 | 54,941 | 61,323 | 65,458 | 56,905 | 69,565 | 70,317 | 80,031 | 89,463 | 121,647 | 0 | 0 | 0 | 37,118 |
EBITDA | 636,022 | 743,744 | 751,653 | 873,095 | 665,978 | 634,235 | 532,628 | 522,720 | 418,572 | 414,362 | 396,701 | 325,611 | -26,393 | 288,868 | 302,710 | 353,781 | 453,842 | 313,860 | 309,200 | 284,135 | 308,413 |
Depreciation and Amortization | 267,010 | 242,118 | 230,590 | 237,362 | 227,252 | 214,062 | 209,980 | 155,263 | 117,906 | 108,393 | 111,133 | 92,976 | 80,468 | 85,617 | 92,189 | 101,057 | 111,218 | 78,760 | 99,004 | 100,853 | 114,595 |
Income Before Tax | 262,210 | 434,012 | 445,919 | 559,468 | 357,732 | 339,903 | 219,628 | 284,911 | 245,725 | 244,646 | 220,110 | 175,730 | -165,369 | 148,703 | 147,793 | 182,846 | 220,977 | 109,348 | 219,027 | 207,915 | 102,368 |
Income Tax Expense | 24,203 | 76,440 | 83,003 | 74,349 | 21,931 | -122,078 | 23,196 | 129,648 | 8,074 | 7,838 | 28,650 | 23,547 | 16,413 | 27,000 | 21,887 | 39,904 | 52,169 | 122,767 | 54,140 | 47,806 | 14,351 |
Net Income | 237,436 | 356,328 | 363,139 | 485,374 | 335,324 | 461,466 | 200,802 | 152,530 | 237,377 | 244,863 | 187,679 | 150,881 | -190,057 | 323,329 | 201,094 | 302,994 | 119,774 | 146,484 | 139,430 | 138,817 | 9,517 |
Net Income Margin | 7.82% | 11.98% | 13.01% | 17.28% | 13.22% | 17.78% | 8.20% | 7.11% | 12.71% | 13.53% | 10.20% | 8.89% | -12.25% | 21.15% | 11.16% | 16.03% | 4.95% | 7.57% | 5.27% | 5.52% | 0.38% |
EPS | 5.06 | 7.58 | 7.74 | 10.38 | 7.21 | 9.99 | 4.39 | 3.39 | 5.48 | 5.89 | 4.54 | 3.67 | -4.65 | 7.98 | 5.04 | 7.63 | 3.03 | 3.73 | 3.51 | 3.43 | 0.24 |
EPS Diluted | 5.03 | 7.53 | 7.68 | 10.23 | 7.09 | 9.80 | 4.29 | 3.27 | 4.98 | 5.10 | 4.04 | 3.45 | -4.65 | 7.92 | 4.99 | 7.59 | 3.01 | 3.73 | 3.49 | 3.39 | 0.24 |
Weighted Average Shares Out | - | 46,981 | 46,898 | 46,774 | 46,488 | 46,200 | 45,689 | 45,004 | 43,325 | 41,558 | 41,366 | 41,105 | 40,859 | 40,501 | 39,906 | 39,718 | 39,584 | 39,259 | 39,760 | 40,516 | 40,205 |
Weighted Average Shares Out Diluted | - | 47,304 | 47,309 | 47,427 | 47,287 | 47,090 | 46,801 | 46,664 | 47,646 | 48,058 | 46,470 | 43,693 | 40,859 | 40,801 | 40,280 | 39,936 | 39,832 | 39,259 | 39,988 | 40,958 | 40,495 |
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 | 2005-12-25 | 2004-12-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 243,235 | 222,848 | 292,034 | 445,084 | 375,880 | 301,083 | 357,161 | 333,558 | 543,789 | 338,366 | 303,236 | 431,984 | 337,039 | 584,088 | 208,452 | 188,305 | 107,275 | 201,342 | 248,409 | 239,536 | 115,955 |
Short Term Investments | 0 | 0 | 48,503 | 21,718 | 20,106 | 21,575 | 14,728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 243,235 | 222,848 | 292,034 | 445,084 | 375,880 | 301,083 | 357,161 | 333,558 | 543,789 | 338,366 | 303,236 | 431,984 | 337,039 | 584,088 | 208,452 | 188,305 | 107,275 | 201,342 | 248,409 | 239,536 | 115,955 |
Net Receivables | 470,257 | 443,467 | 408,834 | 383,569 | 395,071 | 418,673 | 366,286 | 345,875 | 271,993 | 262,416 | 273,704 | 295,290 | 297,976 | 286,226 | 294,196 | 366,038 | 329,866 | 341,963 | 376,404 | 421,236 | 514,179 |
Inventory | 639,938 | 626,216 | 578,507 | 477,643 | 513,196 | 476,557 | 427,778 | 395,744 | 316,171 | 330,275 | 335,593 | 333,621 | 323,347 | 298,775 | 338,598 | 360,843 | 424,653 | 419,188 | 415,879 | 404,271 | 431,399 |
Other Current Assets | 145,873 | 114,875 | 131,608 | 122,822 | 138,278 | 110,019 | 84,944 | 53,630 | 51,440 | 72,782 | 83,375 | 139,659 | 110,717 | 111,167 | 79,987 | 88,748 | 95,592 | 47,317 | 98,837 | 95,385 | 86,909 |
Total Current Assets | 1,499,303 | 1,407,406 | 1,410,983 | 1,429,118 | 1,422,425 | 1,306,332 | 1,236,169 | 1,128,807 | 1,183,393 | 1,006,431 | 1,053,209 | 1,200,554 | 1,069,079 | 1,280,256 | 921,233 | 1,003,934 | 957,386 | 1,009,810 | 1,139,529 | 1,168,576 | 1,148,442 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 625,119 | 603,434 | 578,416 | 573,411 | 574,547 | 543,879 | 432,766 | 382,999 | 302,899 | 316,123 | 317,435 | 325,900 | 297,945 | 251,912 | 287,705 | 317,499 | 374,292 | 430,976 | 422,178 | 447,816 | 584,252 |
Goodwill | 2,918,562 | 2,914,055 | 2,536,730 | 2,504,202 | 2,585,966 | 2,245,305 | 2,246,579 | 2,235,592 | 1,276,720 | 1,295,852 | 1,323,553 | 1,354,203 | 1,249,456 | 1,438,542 | 1,442,411 | 1,459,441 | 1,474,123 | 1,502,256 | 514,006 | 504,666 | 524,134 |
Intangible Assets | 2,325,105 | 2,501,960 | 2,306,165 | 2,289,067 | 2,519,746 | 2,156,285 | 2,325,052 | 2,383,748 | 1,091,663 | 1,199,975 | 1,216,720 | 1,255,597 | 1,058,792 | 879,787 | 918,522 | 1,045,706 | 1,090,852 | 1,211,172 | 259,229 | 763,884 | 768,993 |
Long Term Investments | 0 | 0 | 11,912 | 9,560 | 900 | 17,566 | 2,700 | 3,300 | 2,700 | 152 | 1,150 | 1,715 | 2,066 | 2,008 | 4,899 | 12,089 | 28,105 | 26,594 | 23,076 | 24,666 | 24,194 |
Tax Assets | 6,779 | 6,748 | 6,402 | 6,820 | 8,073 | 5,572 | 2,446 | 3,810 | 1,712 | 2,341 | 1,178 | 943 | 296 | 278 | 358 | 336 | 1,986 | 7,189 | 1,034 | 101,443 | 108,555 |
Other Non-Current Assets | 111,423 | 98,943 | 77,455 | 59,544 | 40,902 | 34,881 | 32,279 | 43,236 | 32,126 | 57,642 | 64,010 | 70,095 | 61,863 | 71,320 | 68,027 | 0 | 1,090,852 | 0 | 0 | 0 | 0 |
Total Non-Current Assets | 5,986,988 | 6,125,140 | 5,517,080 | 5,442,604 | 5,730,134 | 5,003,488 | 5,041,822 | 5,052,685 | 2,707,820 | 2,872,085 | 2,924,046 | 3,008,453 | 2,670,418 | 2,643,847 | 2,721,922 | 2,835,071 | 2,969,358 | 3,178,187 | 1,219,523 | 1,337,809 | 1,485,994 |
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 | 7,486,291 | 7,532,546 | 6,928,063 | 6,871,722 | 7,152,559 | 6,309,820 | 6,277,991 | 6,181,492 | 3,891,213 | 3,878,516 | 3,977,255 | 4,209,007 | 3,739,497 | 3,924,103 | 3,643,155 | 3,839,005 | 3,926,744 | 4,187,997 | 2,359,052 | 2,506,385 | 2,634,436 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 119,255 | 132,247 | 126,807 | 118,236 | 102,520 | 102,916 | 106,709 | 92,027 | 69,400 | 66,305 | 64,100 | 71,967 | 75,165 | 67,092 | 84,846 | 94,983 | 139,677 | 133,654 | 210,890 | 206,548 | 183,700 |
Short Term Debt | 96,875 | 87,500 | 87,500 | 110,000 | 100,500 | 50,000 | 86,625 | 86,625 | 183,071 | 417,350 | 368,401 | 356,287 | 4,700 | 4,986 | 103,711 | 4,008 | 108,853 | 185,129 | 31,022 | 125,510 | 101,856 |
Tax Payables | 18,681 | 41,453 | 24,736 | 83,943 | 17,361 | 6,692 | 5,943 | 11,514 | 7,908 | 8,059 | 13,768 | 23,821 | 15,573 | 43,740 | 4,886 | 30,695 | 12,613 | 85,805 | 38,635 | 46,222 | 11,853 |
Deferred Revenue | 0 | 0 | 0 | 396,250 | 283,138 | 228,653 | 5,943 | 221,947 | 166,186 | 164,214 | 180,762 | 180,504 | 165,565 | 198,296 | 216,572 | 150,870 | 164,684 | 201,843 | 115,821 | 211,331 | 210,027 |
Other Current Liabilities | 383,942 | 345,545 | 342,449 | 367,940 | 319,646 | 403,447 | 383,179 | 293,710 | 167,267 | 172,406 | 186,500 | 183,045 | 178,967 | 155,189 | 227,320 | 207,421 | 264,797 | 286,094 | 190,228 | 211,397 | 237,838 |
Total Current Liabilities | 618,753 | 606,745 | 581,492 | 680,119 | 540,027 | 563,055 | 582,456 | 483,876 | 427,646 | 666,712 | 634,899 | 635,120 | 274,405 | 271,007 | 420,763 | 337,107 | 525,940 | 690,682 | 470,775 | 589,677 | 535,247 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,764,484 | 1,838,872 | 1,744,460 | 1,972,168 | 2,463,985 | 2,061,687 | 2,072,200 | 2,162,927 | 850,252 | 641,850 | 700,000 | 930,000 | 965,280 | 954,809 | 671,640 | 1,192,491 | 1,437,538 | 1,499,130 | 487,370 | 505,272 | 685,912 |
Deferred Revenue | 0 | 0 | 0 | 45,185 | 74,499 | 82,719 | 92,914 | 121,410 | 133,062 | 149,441 | 167,241 | 109,498 | 170,946 | 256,672 | 141,769 | 164,726 | 169,841 | 0 | 0 | 0 | 0 |
Deferred Tax | 445,841 | 456,080 | 388,886 | 370,124 | 484,678 | 439,558 | 608,221 | 603,676 | 271,377 | 315,983 | 451,541 | 514,715 | 419,266 | 420,833 | 370,819 | 398,923 | 324,678 | 379,467 | 33,344 | 149,180 | 137,349 |
Other Non-Current Liabilities | 175,496 | 189,861 | 191,257 | 94,563 | 327,412 | 266,200 | 475,136 | 500,482 | 202,597 | 238,728 | 277,116 | 213,156 | 299,009 | 37,999 | 109,117 | 325,410 | 182,864 | 247,692 | 169,265 | 102,782 | 78,316 |
Total Non-Current Liabilities | 2,385,821 | 2,484,813 | 2,324,603 | 2,436,855 | 3,276,075 | 2,767,445 | 3,155,557 | 3,267,085 | 1,324,226 | 1,200,711 | 1,428,657 | 1,657,871 | 1,683,555 | 1,670,313 | 1,435,114 | 1,916,824 | 2,114,921 | 2,126,289 | 656,799 | 757,234 | 923,978 |
Total Liabilities | 3,004,574 | 3,091,558 | 2,906,095 | 3,116,974 | 3,816,102 | 3,330,500 | 3,738,013 | 3,750,961 | 1,751,872 | 1,867,423 | 2,063,556 | 2,292,991 | 1,957,960 | 1,941,320 | 1,855,877 | 2,253,931 | 2,640,861 | 2,816,971 | 1,127,574 | 1,346,911 | 1,459,225 |
Common Stock | 48,096 | 48,046 | 47,957 | 47,929 | 47,812 | 47,536 | 47,248 | 46,871 | 45,814 | 43,517 | 43,420 | 43,243 | 43,102 | 42,923 | 42,245 | 42,033 | 41,995 | 41,794 | 41,364 | 41,123 | 40,424 |
Retained Earnings | 4,268,259 | 4,109,736 | 3,817,304 | 3,517,954 | 3,096,228 | 2,824,916 | 2,427,599 | 2,285,886 | 2,194,593 | 2,016,176 | 1,827,845 | 1,696,424 | 1,601,460 | 1,847,106 | 1,578,913 | 1,431,878 | 1,182,906 | 1,118,053 | 1,034,669 | 939,335 | 839,838 |
Accumulated Other Comprehensive Income/Loss | -258,240 | -314,405 | -403,522 | -346,959 | -297,298 | -344,392 | -341,085 | -265,091 | -438,717 | -371,124 | -260,895 | -110,855 | -132,048 | -159,353 | -51,880 | -34,120 | -108,202 | 56,919 | 30,035 | 6,614 | 57,608 |
Total Stockholders Equity | 4,481,717 | 4,440,988 | 4,021,968 | 3,754,748 | 3,336,457 | 2,979,320 | 2,539,978 | 2,430,531 | 2,139,341 | 2,009,272 | 1,911,309 | 1,913,527 | 1,778,950 | 1,980,588 | 1,783,376 | 1,580,241 | 1,246,455 | 1,328,843 | 1,189,421 | 1,142,074 | 1,109,733 |
Total Investments | 0 | 16,883 | 11,912 | 9,560 | 900 | 17,566 | 2,700 | 3,300 | 2,700 | 152 | 1,150 | 1,715 | 2,066 | 2,008 | 4,899 | 12,089 | 28,105 | 26,594 | 23,076 | 24,666 | 24,194 |
Total Debt | 1,861,359 | 1,926,372 | 1,831,960 | 1,966,135 | 2,564,485 | 2,010,315 | 2,158,825 | 2,249,552 | 1,033,323 | 1,065,942 | 1,068,401 | 1,286,287 | 969,980 | 959,795 | 917,120 | 1,196,499 | 1,546,391 | 1,684,259 | 518,392 | 630,782 | 787,768 |
Net Debt | 1,618,124 | 1,703,524 | 1,539,926 | 1,521,051 | 2,188,605 | 1,709,232 | 1,801,664 | 1,915,994 | 489,534 | 727,576 | 765,165 | 854,303 | 632,941 | 375,707 | 708,668 | 1,008,194 | 1,439,116 | 1,482,917 | 269,983 | 391,246 | 671,813 |
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 | 2005-12-25 | 2004-12-26 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 238,015 | 356,328 | 363,139 | 485,374 | 335,324 | 461,466 | 200,802 | 152,530 | 237,841 | 245,713 | 188,751 | 151,748 | -189,102 | 121,703 | 125,906 | 142,942 | 133,980 | 146,484 | 139,430 | 138,817 | 9,517 |
Depreciation & Amortization | 267,010 | 242,118 | 230,590 | 237,362 | 227,252 | 214,062 | 209,980 | 155,263 | 117,906 | 108,393 | 111,133 | 92,976 | 80,468 | 85,617 | 92,189 | 101,057 | 111,218 | 78,760 | 99,004 | 100,853 | 114,595 |
Deferred Income Tax | -75,770 | -13,046 | -13,008 | -110,239 | -32,675 | -168,594 | -6,097 | -41,822 | -29,346 | -54,413 | -14,153 | -8,925 | -39,178 | -13,159 | 1,327 | 14,247 | -29,496 | 83,154 | 13,387 | 14,093 | -3,330 |
Stock Based Compensation | 33,057 | 31,465 | 27,224 | 22,937 | 20,739 | 26,940 | 22,438 | 19,407 | 16,871 | 14,467 | 12,227 | 11,871 | 8,623 | 3,989 | 9,621 | 9,059 | 8,643 | 7,515 | 6,776 | 23,173 | 16,227 |
Change in Working Capital | -62,155 | -111,772 | -239,964 | 127,345 | 22,280 | -114,496 | -44,297 | 131,974 | 18,574 | -3,445 | -9,937 | -23,942 | -17,022 | -113,108 | -52,477 | -101,320 | -110,569 | 63,262 | 46,822 | 69,736 | 13,882 |
Accounts Receivable | -22,744 | -15,763 | -38,459 | -600 | 44,748 | -59,793 | -23,412 | -11,039 | -11,029 | 398 | 9,394 | -1,294 | -2,932 | -43,118 | -56,296 | 10,545 | 2,849 | 5,399 | 71,683 | 49,618 | -34,663 |
Inventory | 11,356 | -41,068 | -110,686 | -11,138 | -5,497 | -53,170 | -37,198 | -22,363 | 6,408 | -8,371 | -15,531 | -8,931 | -1,970 | -32,661 | -3,688 | 37,040 | -20,881 | 62,449 | 10,257 | 2,830 | 27,378 |
Accounts Payable | -16,207 | -31,258 | -24,786 | 94,020 | -3,677 | 4,998 | 52,053 | 39,001 | 15,422 | -117 | 9,818 | -684 | -1,457 | -248 | -1,331 | -28,191 | 0 | 9,473 | -15,707 | 10,045 | 42,045 |
Other Working Capital | -68,717 | -23,683 | -66,033 | 45,063 | -13,294 | -6,531 | -35,740 | 126,375 | 7,773 | 4,645 | -13,618 | -13,033 | -10,663 | -37,081 | 8,838 | -120,714 | -92,537 | -14,059 | -19,411 | 7,243 | -20,878 |
Other Non-Cash Items | 491,066 | 5,545 | -25,840 | -111,360 | -136,514 | 20,147 | 54,552 | 2,533 | 46,634 | -9,905 | -1,456 | 2,816 | 342,265 | 9,436 | 36,536 | 38,186 | 57,393 | 14,413 | 39,243 | -10,780 | 96,546 |
Net Cash Provided by Operating Activities | 572,125 | 510,638 | 342,141 | 651,419 | 436,406 | 439,525 | 437,378 | 419,885 | 408,480 | 300,810 | 286,565 | 226,544 | 186,054 | 94,478 | 213,102 | 204,171 | 171,169 | 393,588 | 344,662 | 335,892 | 247,437 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -122,086 | -91,442 | -79,190 | -71,618 | -90,694 | -102,695 | -80,795 | -70,903 | -53,135 | -61,448 | -67,571 | -63,580 | -65,394 | -45,087 | -33,537 | -30,409 | -39,267 | -44,734 | -63,232 | -69,851 | -55,582 |
Acquisitions Net | -588,835 | -588,920 | -185,995 | 220,319 | -766,430 | 10,883 | -117,147 | -1,761,952 | -3,839 | -93,400 | -40,566 | -309,058 | -320,460 | 345,455 | 181,468 | 312,783 | 8,464 | -1,472,203 | -39,777 | -14,701 | -458,531 |
Purchases of Investments | -7,300 | -11,300 | -22,300 | -18,418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150 | 0 | 0 | -2,565 | -5,554 | 0 | 0 | 0 |
Sales/Maturities of Investments | 20,995 | 7,300 | 7,300 | 7,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 71,121 | 63,134 | 22,244 | 19,154 | 19,341 | 18,331 | 1,548 | 6,332 | 10,201 | 408 | 5,211 | -50 | -2,351 | -2,370 | -129 | -1,173 | -6,083 | -17,104 | 2,501 | 140,559 | 48,504 |
Net Cash Used for Investing Activities | -639,800 | -621,228 | -257,941 | 156,737 | -837,783 | -73,481 | -196,394 | -1,832,855 | -56,974 | -154,848 | -108,137 | -372,638 | -388,205 | 297,848 | 147,802 | 281,201 | -39,451 | -1,539,595 | -100,508 | 56,007 | -465,609 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -281,500 | 101,250 | -145,450 | -634,500 | 575,000 | -253,500 | -93,500 | 1,223,924 | -42,865 | -15,657 | -230,102 | 305,000 | -706 | 34,486 | -196,870 | -349,042 | -134,938 | 1,157,930 | -123,791 | -133,224 | 295,895 |
Common Stock Issued | -2,471 | 0 | 4,308 | 11,097 | 0 | 21,206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,009 | 10,657 | 1,553 | 7,955 | 24,171 | 11,952 | 23,173 | 16,227 |
Common Stock Repurchased | -197,529 | 0 | -4,308 | 0 | 0 | -21,206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93,552 | -46,518 | 0 |
Dividends Paid | -63,785 | -63,896 | -63,789 | -63,648 | -63,221 | -62,828 | -62,165 | -61,237 | -58,960 | -56,532 | -56,258 | -55,917 | -55,589 | -55,136 | -54,312 | -54,022 | -53,047 | -48,929 | -44,096 | -39,320 | -34,575 |
Other Financing Activities | 4,974 | 1,186 | -8,267 | -28,771 | -56,616 | -102,508 | -50,768 | -21,428 | -16,867 | -13,394 | -1,343 | -24,094 | 0 | -18,518 | -96,102 | -702 | -37,979 | -47,713 | -618 | -63,035 | 0 |
Net Cash Used Provided by Financing Activities | -540,311 | 38,540 | -217,506 | -715,822 | 455,163 | -418,836 | -206,433 | 1,141,259 | -118,692 | -85,583 | -287,703 | 232,598 | -47,292 | -5,159 | -336,627 | -413,288 | -218,009 | 1,085,459 | -250,105 | -261,632 | 277,547 |
Effect of Forex Changes on Cash | 4,252 | 2,864 | -19,744 | -23,130 | 21,011 | -3,286 | -10,948 | 61,480 | -27,391 | -25,249 | -19,473 | 8,441 | 2,394 | -11,531 | -4,130 | 8,946 | -7,776 | 13,481 | 14,824 | -6,686 | 0 |
Net Change in Cash | -603,734 | -69,186 | -153,050 | 69,204 | 74,797 | -56,078 | 23,603 | -210,231 | 205,423 | 35,130 | -128,748 | 94,945 | -247,049 | 375,636 | 20,147 | 81,030 | -94,067 | -47,067 | 8,873 | 123,581 | 59,375 |
Cash at End of Period | 976,603 | 222,848 | 292,034 | 445,084 | 375,880 | 301,083 | 357,161 | 333,558 | 543,789 | 338,366 | 303,236 | 431,984 | 337,039 | 584,088 | 208,452 | 188,305 | 107,275 | 201,342 | 248,409 | 239,536 | 115,955 |
Cash at Start of Period | 1,580,337 | 292,034 | 445,084 | 375,880 | 301,083 | 357,161 | 333,558 | 543,789 | 338,366 | 303,236 | 431,984 | 337,039 | 584,088 | 208,452 | 188,305 | 107,275 | 201,342 | 248,409 | 239,536 | 115,955 | 56,580 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 572,125 | 510,638 | 342,141 | 651,419 | 436,406 | 439,525 | 437,378 | 419,885 | 408,480 | 300,810 | 286,565 | 226,544 | 186,054 | 94,478 | 213,102 | 204,171 | 171,169 | 393,588 | 344,662 | 335,892 | 247,437 |
Capital Expenditure | -122,086 | -91,442 | -79,190 | -71,618 | -90,694 | -102,695 | -80,795 | -70,903 | -53,135 | -61,448 | -67,571 | -63,580 | -65,394 | -45,087 | -33,537 | -30,409 | -39,267 | -44,734 | -63,232 | -69,851 | -55,582 |
Free Cash Flow | 450,039 | 419,196 | 262,951 | 579,801 | 345,712 | 336,830 | 356,583 | 348,982 | 355,345 | 239,362 | 218,994 | 162,964 | 120,660 | 49,391 | 179,565 | 173,762 | 131,902 | 348,854 | 281,430 | 266,041 | 191,855 |