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 | 19,388,200 | 17,677,600 | 15,991,700 | 14,136,400 | 12,454,700 | 16,598,900 | 15,668,200 | 14,197,600 | 13,508,900 | 13,300,700 | 12,891,400 | 12,350,500 | 14,034,900 | 14,782,000 | 14,079,100 | 13,195,300 | 13,227,400 | 8,763,100 | 11,409,300 | 10,546,900 | 9,393,600 |
Revenue Growth | - | 10.54% | 13.12% | 13.50% | -24.97% | 5.94% | 10.36% | 5.10% | 1.57% | 3.17% | 4.38% | -12.00% | -5.05% | 4.99% | 6.70% | -0.24% | 50.94% | -23.19% | 8.18% | 12.28% | |
Cost of Revenue | 12,547,100 | 11,820,400 | 11,026,900 | 9,666,800 | 8,651,300 | 11,451,500 | 10,847,600 | 9,811,600 | 9,329,300 | 9,301,600 | 8,982,800 | 8,675,500 | 9,758,200 | 10,493,600 | 10,158,500 | 9,645,100 | 9,748,100 | 6,272,000 | 8,424,200 | 7,744,100 | 6,854,000 |
Gross Profit | 6,841,100 | 5,857,200 | 4,964,800 | 4,469,600 | 3,803,400 | 5,147,400 | 4,820,600 | 4,386,000 | 4,179,600 | 3,999,100 | 3,908,600 | 3,675,000 | 4,276,700 | 4,288,400 | 3,920,600 | 3,550,200 | 3,479,300 | 2,491,100 | 2,985,100 | 2,802,800 | 2,539,600 |
Gross Profit Margin | 35.16% | 33.13% | 31.05% | 31.62% | 30.54% | 31.01% | 30.77% | 30.89% | 30.94% | 30.07% | 30.32% | 29.76% | 30.47% | 29.01% | 27.85% | 26.91% | 26.30% | 28.43% | 26.16% | 26.57% | 27.04% |
Research and Development | 252,300 | 252,300 | 211,200 | 193,500 | 165,000 | 174,200 | 228,700 | 210,800 | 207,900 | 205,900 | 212,300 | 218,200 | 235,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 3,455,400 | 2,963,200 | 2,545,900 | 2,446,300 | 2,270,600 | 3,129,800 | 2,903,200 | 2,720,700 | 2,606,500 | 2,541,100 | 2,503,900 | 2,570,000 | 2,776,000 | 2,781,200 | 2,673,100 | 2,708,600 | 2,343,100 | 1,433,300 | 1,544,300 | 1,441,000 | 1,419,300 |
Total Operating Expenses | 3,455,400 | 2,963,200 | 2,545,900 | 2,446,300 | 2,270,600 | 3,129,800 | 2,903,200 | 2,720,700 | 2,606,500 | 2,541,100 | 2,503,900 | 2,570,000 | 2,776,000 | 2,781,200 | 2,673,100 | 2,708,600 | 6,053,100 | 1,433,300 | 1,544,300 | 1,441,000 | 1,419,300 |
Operating Income or Loss | 3,385,700 | 2,894,000 | 2,418,900 | 2,023,300 | 1,532,800 | 2,017,600 | 1,917,400 | 1,665,300 | 1,573,100 | 1,458,000 | 1,404,700 | 1,105,000 | 1,505,200 | 860,300 | 1,247,500 | 841,600 | -2,573,800 | 1,057,800 | 1,440,800 | 1,361,800 | 1,120,300 |
Operating Margin | 17.26% | 16.37% | 15.13% | 14.31% | 12.31% | 12.16% | 12.24% | 11.73% | 11.64% | 10.96% | 10.90% | 8.95% | 10.72% | 5.82% | 8.86% | 6.38% | -19.46% | 12.07% | 12.63% | 12.91% | 11.93% |
Interest Expense | 236,000 | 234,500 | 223,500 | 233,700 | 248,700 | 243,000 | 220,700 | 215,800 | 221,500 | 223,000 | 225,300 | 278,800 | 253,500 | 280,000 | 283,200 | 302,200 | 245,400 | 0 | 0 | 0 | 0 |
EBITDA | 3,727,300 | 3,149,900 | 2,715,500 | 2,319,200 | 1,831,900 | 1,931,200 | 2,242,400 | 1,982,500 | 2,311,000 | 1,835,000 | 1,757,000 | 1,442,300 | 1,908,600 | 1,296,600 | 1,715,400 | 1,278,100 | -2,060,900 | 1,196,600 | 1,625,600 | 1,504,500 | 1,277,700 |
Depreciation and Amortization | 370,600 | 343,500 | 319,200 | 294,100 | 294,300 | 288,800 | 361,500 | 349,300 | 348,700 | 364,100 | 332,400 | 333,700 | 375,500 | 402,700 | 437,100 | 424,900 | 453,100 | 138,800 | 190,700 | 195,700 | 174,400 |
Income Before Tax | 3,106,000 | 2,567,300 | 2,172,100 | 1,790,700 | 1,288,200 | 1,741,600 | 1,660,300 | 1,417,900 | 1,741,300 | 1,247,900 | 1,209,400 | 829,600 | 1,276,700 | 613,300 | 1,006,600 | 559,100 | -2,776,000 | 937,500 | 1,300,000 | 1,257,800 | 968,200 |
Income Tax Expense | 590,600 | 498,400 | 375,900 | 333,500 | 296,800 | 353,700 | 281,300 | 80,200 | 281,500 | 540,800 | 293,700 | 189,000 | 227,000 | 187,200 | 224,800 | 71,300 | -208,600 | 204,400 | 231,700 | 204,700 | 138,400 |
Net Income | 2,467,900 | 2,023,900 | 1,756,500 | 1,423,400 | 854,900 | 1,410,900 | 1,337,600 | 1,302,600 | 1,476,200 | 664,600 | 931,700 | 618,800 | 1,018,600 | 343,200 | 642,200 | 451,300 | -2,624,800 | 3,966,700 | 1,032,500 | 1,054,200 | 1,218,700 |
Net Income Margin | 12.54% | 11.45% | 10.98% | 10.07% | 6.86% | 8.50% | 8.54% | 9.17% | 10.93% | 5.00% | 7.23% | 5.01% | 7.26% | 2.32% | 4.56% | 3.42% | -19.84% | 45.27% | 9.05% | 10.00% | 12.97% |
EPS | 10.89 | 8.91 | 7.55 | 5.96 | 3.56 | 5.84 | 5.53 | 5.22 | 5.70 | 2.54 | 3.54 | 2.19 | 3.45 | 1.16 | 1.98 | 1.41 | -8.73 | 13.64 | 3.23 | 3.12 | 3.52 |
EPS Diluted | 10.78 | 8.77 | 7.48 | 5.87 | 3.52 | 5.77 | 5.35 | 5.05 | 5.65 | 2.48 | 3.40 | 2.07 | 3.28 | 1.01 | 1.89 | 1.37 | -8.64 | 13.43 | 3.20 | 3.09 | 3.47 |
Weighted Average Shares Out | - | 227,173 | 232,600 | 238,700 | 240,100 | 241,600 | 241,905 | 249,479 | 259,006 | 261,252 | 262,899 | 282,700 | 295,583 | 297,141 | 324,700 | 321,100 | 300,600 | 290,700 | 319,659 | 337,885 | 346,222 |
Weighted Average Shares Out Diluted | - | 230,700 | 234,900 | 242,300 | 243,100 | 244,400 | 250,100 | 258,100 | 261,700 | 267,800 | 274,300 | 298,300 | 310,600 | 339,300 | 339,800 | 329,100 | 303,700 | 295,300 | 322,656 | 341,165 | 351,210 |
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 | 1,470,000 | 1,095,300 | 1,220,500 | 2,159,200 | 3,289,900 | 1,303,600 | 903,400 | 1,549,400 | 1,714,700 | 736,800 | 1,705,200 | 1,937,200 | 882,100 | 1,160,700 | 1,014,300 | 876,700 | 550,200 | 4,735,300 | 362,300 | 880,600 | 1,703,700 |
Short Term Investments | 457,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 700 | 156,500 | 0 |
Cash + Short Term Investments | 1,927,600 | 1,095,300 | 1,220,500 | 2,159,200 | 3,289,900 | 1,303,600 | 903,400 | 1,549,400 | 1,714,700 | 736,800 | 1,705,200 | 1,937,200 | 882,100 | 1,160,700 | 1,014,300 | 876,700 | 550,200 | 4,735,400 | 363,000 | 1,037,100 | 1,703,700 |
Net Receivables | 3,393,400 | 3,415,200 | 2,981,300 | 2,594,200 | 2,202,100 | 2,184,600 | 2,679,200 | 2,477,400 | 2,223,000 | 2,150,600 | 2,119,000 | 2,071,500 | 2,467,100 | 2,485,500 | 2,344,200 | 2,120,200 | 2,428,500 | 1,660,700 | 1,996,200 | 1,679,000 | 1,498,400 |
Inventory | 2,033,400 | 2,152,100 | 1,993,800 | 1,530,800 | 1,189,200 | 1,712,200 | 1,677,800 | 1,555,400 | 1,385,800 | 1,410,700 | 1,358,900 | 1,166,100 | 1,308,800 | 1,282,000 | 1,400,800 | 1,193,200 | 1,615,100 | 827,200 | 1,320,300 | 1,128,800 | 1,058,800 |
Other Current Assets | 745,300 | 207,300 | 183,600 | 186,700 | 224,400 | 4,552,000 | 471,600 | 536,900 | 255,800 | 311,300 | 524,800 | 541,900 | 284,700 | 354,700 | 611,400 | 637,200 | 805,900 | 477,500 | 416,400 | 403,300 | 348,800 |
Total Current Assets | 8,099,700 | 6,869,900 | 6,379,200 | 6,470,900 | 6,905,600 | 6,217,200 | 5,732,000 | 6,119,100 | 5,579,300 | 4,609,400 | 5,707,900 | 5,716,700 | 4,942,700 | 5,182,600 | 5,370,700 | 4,827,300 | 5,399,700 | 7,700,700 | 4,095,900 | 4,248,200 | 4,609,700 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 1,906,600 | 2,285,300 | 1,536,100 | 1,398,800 | 1,349,500 | 1,806,200 | 1,730,800 | 1,551,300 | 1,511,000 | 1,575,100 | 1,477,000 | 1,468,400 | 1,652,600 | 1,640,600 | 1,776,500 | 1,912,800 | 1,968,500 | 904,900 | 1,276,300 | 1,076,000 | 1,013,200 |
Goodwill | 6,214,300 | 6,095,300 | 5,503,700 | 5,504,800 | 5,342,800 | 6,783,100 | 5,959,500 | 5,935,700 | 5,658,400 | 5,730,200 | 5,389,800 | 5,540,600 | 6,138,900 | 6,105,100 | 6,560,200 | 6,606,000 | 6,620,100 | 3,993,300 | 4,604,800 | 0 | 0 |
Intangible Assets | 3,364,600 | 3,439,800 | 3,264,000 | 3,305,600 | 3,286,400 | 4,148,800 | 3,634,700 | 3,742,900 | 3,785,100 | 3,926,100 | 3,783,900 | 3,922,000 | 4,200,900 | 4,337,100 | 4,872,900 | 5,042,800 | 5,214,100 | 724,600 | 736,200 | 5,231,900 | 4,829,200 |
Long Term Investments | 0 | 0 | 239,600 | -581,500 | -578,500 | -682,000 | -538,400 | -757,500 | -884,900 | -896,100 | 0 | -1,335,800 | -1,592,800 | -1,530,300 | -1,675,400 | -1,933,300 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 678,300 | 0 | 680,100 | 581,500 | 578,500 | 682,000 | 538,400 | 757,500 | 884,900 | 896,100 | 0 | 1,335,800 | 1,592,800 | 1,530,300 | 1,675,400 | 1,933,300 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 640,200 | 701,600 | 478,900 | 1,379,700 | 1,272,400 | 1,537,000 | 857,900 | 824,300 | 863,600 | 898,000 | 939,900 | 1,010,400 | 1,557,800 | 1,488,800 | 1,410,600 | 1,602,100 | 1,722,100 | 1,052,700 | 1,432,700 | 1,200,300 | 962,500 |
Total Non-Current Assets | 12,804,000 | 12,522,000 | 11,702,400 | 11,588,900 | 11,251,100 | 14,275,100 | 12,182,900 | 12,054,200 | 11,818,100 | 12,129,400 | 11,590,600 | 11,941,400 | 13,550,200 | 13,571,600 | 14,620,200 | 15,163,700 | 15,524,800 | 6,675,500 | 8,050,000 | 7,508,200 | 6,804,900 |
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 | 20,903,700 | 19,391,900 | 18,081,600 | 18,059,800 | 18,156,700 | 20,492,300 | 17,914,900 | 18,173,300 | 17,397,400 | 16,738,800 | 17,298,500 | 17,658,100 | 18,492,900 | 18,754,200 | 19,990,900 | 19,991,000 | 20,924,500 | 14,376,200 | 12,145,900 | 11,756,400 | 11,414,600 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 2,194,800 | 2,025,200 | 2,091,600 | 1,787,300 | 1,520,200 | 1,381,300 | 1,705,300 | 1,556,100 | 1,334,000 | 1,249,300 | 1,290,000 | 1,163,000 | 1,019,400 | 1,224,200 | 1,318,600 | 1,065,300 | 1,046,500 | 721,200 | 757,600 | 812,500 | 684,000 |
Short Term Debt | 952,200 | 801,900 | 1,203,800 | 497,700 | 914,400 | 795,500 | 350,600 | 1,107,000 | 360,800 | 504,200 | 482,700 | 367,700 | 963,700 | 763,300 | 761,600 | 876,700 | 2,350,400 | 741,000 | 1,079,400 | 932,700 | 612,800 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 1,370,100 | 0 | 1,010,600 | 805,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 2,111,800 | 3,226,400 | 2,391,400 | 2,467,400 | 1,904,300 | 3,061,800 | 2,259,800 | 2,164,900 | 1,895,500 | 1,894,900 | 1,893,400 | 1,816,500 | 2,178,200 | 2,137,000 | 2,144,700 | 2,036,200 | 2,114,500 | 1,773,500 | 1,776,600 | 1,454,500 | 1,580,100 |
Total Current Liabilities | 6,628,900 | 6,053,500 | 5,686,800 | 4,482,400 | 4,338,900 | 4,861,900 | 4,315,700 | 4,828,000 | 3,590,300 | 3,648,400 | 3,666,100 | 3,408,600 | 4,161,300 | 4,124,500 | 4,224,900 | 3,978,200 | 5,511,400 | 3,235,700 | 3,613,600 | 3,199,700 | 2,876,900 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 4,317,100 | 4,345,200 | 4,101,800 | 4,787,700 | 4,773,000 | 5,252,800 | 3,740,700 | 2,957,000 | 3,709,400 | 3,713,600 | 3,741,700 | 3,153,500 | 2,269,300 | 2,879,300 | 2,922,300 | 3,219,900 | 2,773,700 | 712,700 | 905,200 | 1,184,300 | 1,267,600 |
Deferred Revenue | 285,600 | 0 | 471,400 | -581,500 | -578,500 | -682,000 | -538,400 | -757,500 | -884,900 | -896,100 | -1,174,300 | -1,335,800 | -1,592,800 | 1,709,900 | 1,490,800 | 1,954,200 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 678,300 | 703,700 | 680,100 | 581,500 | 578,500 | 682,000 | 538,400 | 757,500 | 884,900 | 896,100 | 1,174,300 | 1,335,800 | 1,592,800 | 1,530,300 | 1,675,400 | 1,933,300 | 2,184,800 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 1,379,500 | 1,272,500 | 1,507,700 | 1,665,100 | 2,039,200 | 3,065,200 | 2,255,300 | 2,423,900 | 3,379,400 | 3,497,600 | 2,671,000 | 2,628,900 | 3,240,200 | 1,497,800 | 1,618,400 | 5,587,200 | 3,692,500 | 2,422,400 | 2,222,300 | 1,610,400 | 1,536,300 |
Total Non-Current Liabilities | 6,660,500 | 6,321,400 | 6,289,600 | 7,304,300 | 7,390,700 | 8,318,000 | 6,534,400 | 6,138,400 | 7,088,800 | 7,211,200 | 7,587,000 | 7,118,200 | 7,102,300 | 7,617,300 | 7,706,900 | 8,807,100 | 8,651,000 | 3,135,100 | 3,127,500 | 2,794,700 | 2,803,900 |
Total Liabilities | 13,289,400 | 12,374,900 | 11,976,400 | 11,786,700 | 11,729,600 | 13,179,900 | 10,850,100 | 10,966,400 | 10,679,100 | 10,859,600 | 11,253,100 | 10,526,800 | 11,263,600 | 11,741,800 | 11,931,800 | 12,785,300 | 14,162,400 | 6,370,800 | 6,741,100 | 5,994,400 | 5,680,800 |
Common Stock | 249,700 | 251,700 | 253,300 | 259,700 | 263,300 | 262,800 | 266,400 | 274,000 | 271,700 | 269,000 | 266,300 | 282,700 | 295,600 | 297,100 | 328,200 | 320,600 | 318,800 | 272,600 | 306,800 | 330,700 | 173,100 |
Retained Earnings | 9,697,600 | 9,133,700 | 8,320,900 | 8,353,200 | 8,495,300 | 9,730,800 | 9,439,800 | 8,903,200 | 8,018,800 | 6,897,900 | 6,540,800 | 6,794,500 | 6,358,700 | 5,547,800 | 5,389,400 | 4,837,900 | 4,547,400 | 7,388,800 | 5,456,100 | 5,558,900 | 5,028,300 |
Accumulated Other Comprehensive Income/Loss | -636,400 | -670,800 | -766,200 | -637,600 | -631,500 | -1,006,600 | -964,100 | -778,800 | -1,290,500 | -1,120,900 | -714,300 | -166,700 | -521,000 | -553,600 | -325,000 | -434,300 | -450,800 | 246,500 | -358,100 | -127,600 | 62,800 |
Total Stockholders Equity | 7,591,500 | 6,995,200 | 6,105,200 | 6,273,100 | 6,427,100 | 7,312,400 | 7,064,800 | 7,206,900 | 6,718,300 | 5,879,200 | 6,045,400 | 7,131,300 | 7,229,300 | 6,924,300 | 7,964,300 | 7,101,800 | 6,661,400 | 7,907,900 | 5,404,800 | 5,762,000 | 5,733,800 |
Total Investments | 457,600 | 0 | 239,600 | -581,500 | -578,500 | -682,000 | -538,400 | -757,500 | -884,900 | -896,100 | 0 | -1,335,800 | -1,592,800 | -1,530,300 | -1,675,400 | -1,933,300 | 0 | 100 | 700 | 156,500 | 0 |
Total Debt | 5,269,300 | 4,779,800 | 4,836,300 | 4,842,100 | 5,272,100 | 5,573,400 | 4,091,300 | 4,064,000 | 4,070,200 | 4,239,000 | 4,224,400 | 3,521,200 | 3,233,000 | 3,642,600 | 3,683,900 | 4,096,600 | 5,124,100 | 1,453,700 | 1,984,600 | 2,117,000 | 1,880,400 |
Net Debt | 3,799,300 | 3,684,500 | 3,615,800 | 2,682,900 | 1,982,200 | 4,269,800 | 3,187,900 | 2,514,600 | 2,355,500 | 3,502,200 | 2,519,200 | 1,584,000 | 2,350,900 | 2,481,900 | 2,669,600 | 3,219,900 | 4,573,900 | -3,281,600 | 1,622,300 | 1,236,400 | 176,700 |
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 | 2,507,400 | 2,068,900 | 1,796,200 | 1,457,200 | 991,400 | 1,387,900 | 1,379,000 | 1,337,700 | 1,459,800 | 707,100 | 915,700 | 640,600 | 1,049,700 | 426,100 | 781,800 | 487,800 | -2,624,800 | 3,966,700 | 1,032,500 | 1,053,100 | 829,800 |
Depreciation & Amortization | 370,600 | 348,100 | 323,600 | 299,400 | 294,300 | 397,400 | 361,500 | 353,300 | 352,200 | 364,100 | 332,400 | 333,700 | 375,500 | 402,700 | 437,100 | 424,900 | 453,100 | 138,800 | 190,700 | 195,700 | 174,400 |
Deferred Income Tax | 2,200 | 0 | 0 | -56,800 | -520,600 | -116,600 | 0 | 0 | 0 | 0 | 0 | 29,400 | 73,900 | -74,600 | 81,000 | -32,000 | -334,000 | 146,600 | -59,300 | 64,000 | -59,200 |
Stock Based Compensation | 74,000 | 67,100 | 56,300 | 66,500 | 69,500 | 66,400 | 52,500 | 73,600 | 69,600 | 62,700 | 67,700 | 71,800 | 49,800 | 42,600 | 73,500 | 68,300 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 271,894 | -72,800 | -421,100 | -162,200 | 480,500 | 171,000 | -266,000 | -129,400 | -400,700 | -185,000 | -256,400 | -96,600 | -143,000 | -211,900 | -723,700 | 627,300 | -923,700 | -266,400 | -186,800 | -422,800 | -164,000 |
Accounts Receivable | -110,100 | 0 | -345,400 | -265,400 | 5,900 | -77,800 | -78,500 | -156,700 | -101,300 | -79,800 | -119,900 | -214,300 | -34,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | -96,400 | 0 | -466,700 | -348,800 | 109,000 | 18,400 | -169,900 | -112,400 | 26,800 | -6,300 | -230,000 | -39,400 | -29,500 | -14,300 | -219,000 | 430,800 | 120,700 | 75,400 | -116,100 | 600 | -174,800 |
Accounts Payable | -125,300 | -125,300 | 317,900 | 275,300 | 75,800 | 80,600 | 120,700 | 167,200 | 103,600 | -41,000 | 157,200 | 141,000 | -2,500 | -29,000 | 251,500 | 28,100 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 601,700 | 52,500 | 73,100 | 176,700 | 289,800 | 149,800 | -138,300 | -184,200 | -531,100 | -137,700 | -183,600 | -198,200 | -111,000 | -168,600 | -756,200 | 168,400 | -1,044,400 | -341,800 | -70,700 | -423,400 | 10,800 |
Other Non-Cash Items | 369,336 | -21,700 | -251,000 | -15,800 | 119,900 | 13,400 | -66,700 | -38,100 | 88,900 | -35,100 | -18,500 | 191,500 | -225,000 | 601,900 | 45,700 | 158,300 | 3,752,300 | 31,000 | 23,400 | -80,900 | -27,800 |
Net Cash Provided by Operating Activities | 3,176,730 | 2,389,600 | 1,504,000 | 1,588,300 | 1,435,000 | 1,919,500 | 1,407,800 | 1,523,500 | 1,500,200 | 851,100 | 973,200 | 1,170,400 | 1,180,900 | 1,186,800 | 695,400 | 1,734,600 | 330,900 | 896,100 | 972,200 | 809,100 | 753,200 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -327,874 | -300,700 | -291,800 | -223,000 | -146,200 | -254,100 | -365,600 | -221,300 | -182,700 | -249,600 | -233,500 | -242,200 | -262,600 | -242,900 | -179,500 | -204,200 | -306,000 | -119,700 | -212,300 | -111,800 | -108,600 |
Acquisitions Net | -532,179 | -862,800 | -234,700 | -269,200 | -192,300 | -1,525,900 | -263,800 | -153,400 | 422,800 | -943,300 | -8,200 | 4,700 | 52,700 | 354,000 | -14,000 | 0 | -7,054,400 | 6,128,600 | -121,500 | -514,700 | -33,700 |
Purchases of Investments | -448,201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,400 | -43,500 | 16,400 | -153,200 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 422,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,800 | 700 | 155,800 | 30,400 | 0 |
Other Investing Activities | -20,988 | -8,700 | -13,900 | -53,500 | -37,700 | -1,493,400 | -700 | 4,200 | 432,000 | 18,500 | 44,700 | 22,100 | 63,500 | 96,400 | 14,900 | 21,500 | -31,200 | 28,600 | 400 | 7,600 | 1,471,200 |
Net Cash Used for Investing Activities | -1,320,196 | -1,172,200 | -540,400 | -545,700 | -376,200 | -1,780,000 | -629,400 | -374,700 | 240,100 | -1,192,900 | -197,000 | -215,400 | -146,400 | 207,500 | -178,600 | -182,700 | -7,306,400 | 5,994,700 | -161,200 | -741,700 | 1,328,900 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 445,300 | -57,300 | -9,600 | -432,500 | -307,500 | 1,490,400 | 17,600 | -11,700 | -150,700 | 6,400 | 700,200 | 291,700 | -414,800 | -52,800 | -428,800 | -1,026,600 | 2,961,400 | -549,700 | -140,500 | 62,700 | -469,400 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,500 | 160,200 | 95,700 | 90,900 | 170,700 |
Common Stock Repurchased | -1,135,600 | -669,300 | -1,200,200 | -1,100,300 | -250,000 | -750,100 | -900,200 | -1,016,900 | -250,100 | -250,100 | -1,374,900 | -1,213,200 | -839,800 | -1,157,500 | 0 | 0 | -2,000 | -1,999,900 | -1,096,300 | -837,200 | -355,900 |
Dividends Paid | -730,931 | -683,700 | -620,200 | -561,100 | -507,300 | -510,100 | -479,500 | -430,100 | -348,600 | -303,300 | -264,700 | -245,500 | -213,100 | -137,300 | -110,900 | -181,000 | -212,900 | -209,800 | -217,600 | -192,100 | -152,600 |
Other Financing Activities | 41,400 | 60,000 | -22,200 | -33,700 | 1,949,100 | 40,300 | -16,700 | 26,200 | 44,200 | 56,700 | 79,900 | 1,513,600 | 143,100 | 101,200 | -29,500 | -500 | 31,600 | 36,100 | 0 | 0 | 0 |
Net Cash Used Provided by Financing Activities | -1,386,384 | -1,350,300 | -1,852,200 | -2,127,600 | 884,300 | 270,500 | -1,378,800 | -1,432,500 | -705,200 | -490,300 | -859,500 | 346,600 | -1,303,900 | -1,246,400 | -403,700 | -1,208,100 | 2,778,100 | -2,563,100 | -1,358,700 | -875,700 | -807,200 |
Effect of Forex Changes on Cash | 40,600 | 7,700 | -50,100 | -45,700 | 68,200 | -9,800 | -45,600 | 118,400 | -57,200 | -136,300 | -148,700 | -72,800 | -9,200 | -1,500 | 24,500 | -17,300 | 12,300 | 51,800 | 29,400 | -14,200 | -7,300 |
Net Change in Cash | 510,000 | -125,200 | -938,700 | -1,130,700 | 2,011,300 | 400,200 | -646,000 | -165,300 | 977,900 | -968,400 | -232,000 | 1,228,800 | -278,600 | 146,400 | 137,600 | 326,500 | -4,185,100 | 4,379,500 | -518,300 | -822,500 | 1,267,600 |
Cash at End of Period | 4,289,800 | 1,095,300 | 1,220,500 | 2,159,200 | 3,289,900 | 1,303,600 | 903,400 | 1,549,400 | 1,714,700 | 736,800 | 1,705,200 | 1,937,200 | 882,100 | 1,160,700 | 1,014,300 | 876,700 | 550,200 | 4,735,300 | 362,300 | 880,600 | 1,703,700 |
Cash at Start of Period | 3,779,800 | 1,220,500 | 2,159,200 | 3,289,900 | 1,278,600 | 903,400 | 1,549,400 | 1,714,700 | 736,800 | 1,705,200 | 1,937,200 | 708,400 | 1,160,700 | 1,014,300 | 876,700 | 550,200 | 4,735,300 | 355,800 | 880,600 | 1,703,100 | 436,100 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,176,730 | 2,389,600 | 1,504,000 | 1,588,300 | 1,435,000 | 1,919,500 | 1,407,800 | 1,523,500 | 1,500,200 | 851,100 | 973,200 | 1,170,400 | 1,180,900 | 1,186,800 | 695,400 | 1,734,600 | 330,900 | 896,100 | 972,200 | 809,100 | 753,200 |
Capital Expenditure | -328,500 | -300,700 | -291,800 | -223,000 | -146,200 | -254,100 | -365,600 | -221,300 | -182,700 | -249,600 | -233,500 | -242,200 | -262,600 | -242,900 | -179,500 | -204,200 | -306,000 | -119,700 | -212,300 | -111,800 | -108,600 |
Free Cash Flow | 2,848,857 | 2,088,900 | 1,212,200 | 1,365,300 | 1,288,800 | 1,665,400 | 1,042,200 | 1,302,200 | 1,317,500 | 601,500 | 739,700 | 928,200 | 918,300 | 943,900 | 515,900 | 1,530,400 | 24,900 | 776,400 | 759,900 | 697,300 | 644,600 |