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 | 2,028,954 | 1,951,751 | 1,850,204 | 1,592,287 | 1,116,663 | 1,086,427 | 935,282 | 840,662 | 756,043 | 591,022 | 493,101 | 416,643 | 363,304 | 309,391 | 288,628 | 290,286 | 265,101 | 219,796 | 195,303 | 170,457 | 172,270 |
Revenue Growth | - | 5.49% | 16.20% | 42.59% | 2.78% | 16.16% | 11.26% | 11.19% | 27.92% | 19.86% | 18.35% | 14.68% | 17.43% | 7.19% | -0.57% | 9.50% | 20.61% | 12.54% | 14.58% | -1.05% | |
Cost of Revenue | 1,180,683 | 1,165,284 | 1,066,341 | 882,643 | 574,151 | 569,527 | 495,704 | 441,522 | 400,692 | 313,835 | 259,730 | 223,440 | 195,602 | 167,479 | 160,311 | 161,523 | 155,314 | 135,371 | 120,499 | 108,970 | 106,985 |
Gross Profit | 848,271 | 786,467 | 783,863 | 709,644 | 542,512 | 516,900 | 439,578 | 399,140 | 355,351 | 277,187 | 233,371 | 193,203 | 167,702 | 141,912 | 128,317 | 128,763 | 109,787 | 84,425 | 74,804 | 61,487 | 65,285 |
Gross Profit Margin | 41.82% | 40.30% | 42.37% | 44.57% | 48.58% | 47.58% | 47.00% | 47.48% | 47.00% | 46.90% | 47.33% | 46.37% | 46.16% | 45.87% | 44.46% | 44.36% | 41.41% | 38.41% | 38.30% | 36.07% | 37.90% |
Research and Development | 112,829 | 109,585 | 105,184 | 93,481 | 88,363 | 81,342 | 63,264 | 47,324 | 43,154 | 29,922 | 25,743 | 23,269 | 20,140 | 16,414 | 13,971 | 11,159 | 7,286 | 4,443 | 0 | 0 | 0 |
General and Administrative Expenses | 460,220 | 458,345 | 403,067 | 390,579 | 259,561 | 257,746 | 207,605 | 176,974 | 167,161 | 133,317 | 108,260 | 98,289 | 86,706 | 75,650 | 69,480 | 70,115 | 62,923 | 51,724 | 51,711 | 46,242 | 45,451 |
Total Operating Expenses | 573,049 | 567,930 | 569,614 | 528,909 | 369,586 | 360,533 | 287,086 | 238,210 | 224,046 | 169,144 | 138,549 | 126,075 | 111,125 | 95,395 | 86,676 | 83,979 | 81,692 | 57,645 | 53,029 | 47,508 | 48,165 |
Operating Income or Loss | 256,696 | 218,537 | 214,249 | 180,735 | 172,926 | 156,367 | 152,492 | 160,930 | 131,305 | 108,043 | 94,822 | 67,128 | 56,577 | 46,517 | 41,641 | 44,784 | 28,095 | 26,780 | 21,775 | 12,719 | 17,120 |
Operating Margin | 12.59% | 11.20% | 11.58% | 11.35% | 15.49% | 14.39% | 16.30% | 19.14% | 17.37% | 18.28% | 19.23% | 16.11% | 15.57% | 15.04% | 14.43% | 15.43% | 10.60% | 12.18% | 11.15% | 7.46% | 9.94% |
Interest Expense | 1,379 | 23,629 | 28,379 | 23,298 | 1,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA | 377,586 | 389,304 | 375,044 | 317,903 | 254,583 | 233,039 | 214,251 | 214,855 | 181,606 | 127,617 | 109,427 | 80,914 | 69,288 | 54,789 | 54,171 | 54,427 | 39,525 | 36,191 | 30,797 | 24,776 | 28,635 |
Depreciation and Amortization | 165,029 | 170,767 | 172,041 | 145,840 | 81,657 | 76,672 | 60,800 | 53,300 | 50,301 | 19,574 | 14,605 | 13,786 | 12,711 | 10,676 | 10,788 | 9,497 | 12,611 | 11,211 | 10,102 | 10,443 | 11,386 |
Income Before Tax | 248,868 | 198,236 | 187,593 | 158,981 | 175,042 | 159,838 | 155,870 | 161,628 | 129,307 | 108,424 | 94,467 | 65,819 | 53,868 | 44,113 | 39,899 | 44,638 | 29,276 | 28,580 | 22,855 | 13,625 | 17,437 |
Income Tax Expense | 41,046 | 32,317 | 23,353 | -2,477 | -19,778 | 13,311 | 8,408 | -2,317 | 19,450 | 43,555 | 35,527 | 26,718 | 20,874 | 16,556 | 14,845 | 17,628 | 14,414 | 11,079 | 8,493 | 5,432 | 7,309 |
Net Income | 207,822 | 165,919 | 164,240 | 161,458 | 194,820 | 146,527 | 147,462 | 163,945 | 109,857 | 64,869 | 58,940 | 39,101 | 32,994 | 27,557 | 25,054 | 27,010 | 14,862 | 17,501 | 14,362 | 8,193 | 10,128 |
Net Income Margin | 10.17% | 8.50% | 8.88% | 10.14% | 17.45% | 13.49% | 15.77% | 19.50% | 14.53% | 10.98% | 11.95% | 9.38% | 9.08% | 8.91% | 8.68% | 9.30% | 5.61% | 7.96% | 7.35% | 4.81% | 5.88% |
EPS | 4.91 | 3.95 | 3.95 | 3.95 | 4.87 | 3.79 | 3.84 | 4.55 | 3.12 | 1.90 | 1.79 | 1.23 | 1.09 | 0.88 | 0.74 | 0.77 | 0.39 | 0.45 | 0.37 | 0.21 | 0.25 |
EPS Diluted | 4.84 | 3.88 | 3.87 | 3.82 | 4.69 | 3.65 | 3.68 | 4.32 | 2.92 | 1.77 | 1.66 | 1.13 | 1.00 | 0.83 | 0.71 | 0.74 | 0.38 | 0.42 | 0.34 | 0.19 | 0.23 |
Weighted Average Shares Out | - | 42,024 | 41,544 | 40,848 | 40,035 | 38,640 | 38,445 | 37,273 | 36,448 | 34,137 | 33,011 | 31,891 | 30,327 | 31,267 | 34,075 | 35,240 | 37,714 | 38,735 | 38,817 | 39,439 | 41,288 |
Weighted Average Shares Out Diluted | - | 42,769 | 42,399 | 42,244 | 41,526 | 40,105 | 40,123 | 39,246 | 38,961 | 36,552 | 35,401 | 34,590 | 32,916 | 33,154 | 35,528 | 36,624 | 39,184 | 41,352 | 41,868 | 42,075 | 44,566 |
Reported Currency: USD | Q2 | 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 | 250,722 | 165,493 | 173,857 | 309,171 | 603,623 | 232,682 | 134,279 | 185,926 | 36,151 | 33,087 | 206,167 | 78,876 | 6,406 | 1,326 | 2,114 | 9,696 | 1,762 | 9,642 | 17,212 | 20,733 | 12,573 |
Short Term Investments | 7,288 | 10,385 | 37,030 | 52,300 | 105,530 | 66,444 | 80,970 | 72,408 | 43,580 | 37,688 | 0 | 0 | 0 | 25 | 25 | 50 | 775 | 41,590 | 19,543 | 11,750 | 13,832 |
Cash + Short Term Investments | 258,010 | 175,878 | 210,887 | 361,471 | 709,153 | 299,126 | 215,249 | 258,334 | 79,731 | 70,775 | 206,167 | 78,876 | 6,406 | 1,351 | 2,139 | 9,746 | 2,537 | 51,232 | 36,755 | 32,483 | 26,405 |
Net Receivables | 700,825 | 619,704 | 577,257 | 539,196 | 403,917 | 380,571 | 303,609 | 238,466 | 203,229 | 197,440 | 112,660 | 116,291 | 100,327 | 90,012 | 81,860 | 81,245 | 76,989 | 63,965 | 58,188 | 49,644 | 45,801 |
Inventory | 0 | 0 | 0 | 55,513 | -2,479 | -2,328 | -3,406 | -1,997 | -2,268 | -1,931 | 9,674 | 7,759 | 5,544 | 5,095 | 7,801 | 17,259 | 7,652 | 14,543 | 14,405 | 12,036 | 0 |
Other Current Assets | 83,497 | 65,003 | 59,098 | 8,151 | 2,479 | 2,328 | 3,406 | 1,997 | 2,268 | 1,931 | 18,209 | 14,309 | 10,480 | 10,634 | 6,649 | 1,437 | 10,046 | 1,324 | 2,326 | 2,201 | 6,653 |
Total Current Assets | 1,042,332 | 860,585 | 847,242 | 964,331 | 1,113,070 | 679,697 | 518,858 | 496,800 | 282,960 | 268,215 | 346,710 | 217,235 | 122,757 | 107,092 | 98,449 | 109,687 | 97,224 | 131,064 | 111,674 | 96,364 | 78,859 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 204,282 | 208,759 | 223,775 | 220,913 | 186,738 | 190,853 | 155,177 | 152,315 | 124,268 | 101,112 | 65,910 | 64,844 | 45,381 | 40,915 | 34,851 | 35,750 | 26,522 | 9,826 | 7,390 | 5,759 | 6,624 |
Goodwill | 2,531,899 | 2,532,109 | 2,489,308 | 2,359,674 | 838,428 | 840,117 | 753,718 | 657,987 | 650,237 | 653,666 | 124,142 | 121,011 | 119,956 | 106,094 | 92,831 | 90,258 | 88,791 | 71,677 | 66,127 | 53,709 | 53,709 |
Intangible Assets | 952,341 | 995,994 | 1,050,353 | 1,080,982 | 331,189 | 378,914 | 276,852 | 236,444 | 267,259 | 295,378 | 158,864 | 159,997 | 165,756 | 35,628 | 32,307 | 31,771 | 35,021 | 28,368 | 33,244 | 72,667 | 73,933 |
Long Term Investments | 11,807 | 8,988 | 18,508 | 46,353 | 82,640 | 79,601 | 70,338 | 38,510 | 30,741 | 35,422 | -7,913 | 1,288 | 2,037 | 1,953 | 2,126 | 1,976 | 3,779 | -2,355 | -2,579 | -2,128 | -1,611 |
Tax Assets | 41,584 | 78,590 | 148,891 | 13,937 | 21,417 | -6,088 | 41,791 | 38,914 | 68,779 | 91,026 | 9,674 | 7,759 | 5,544 | 5,095 | 3,106 | 3,338 | 2,570 | 2,355 | 2,579 | 2,128 | 1,611 |
Other Non-Current Assets | 35,234 | -8,362 | -90,660 | 45,971 | 33,792 | 28,520 | -25,771 | -31,378 | -66,299 | -88,249 | 737 | -6,635 | -3,160 | -1,386 | 362 | -2,110 | -2,146 | 573 | 1,841 | 19,647 | 31,071 |
Total Non-Current Assets | 3,777,147 | 3,816,078 | 3,840,175 | 3,767,830 | 1,494,204 | 1,511,917 | 1,272,105 | 1,092,792 | 1,074,985 | 1,088,355 | 227,272 | 227,253 | 215,558 | 188,299 | 165,583 | 160,983 | 154,537 | 110,444 | 108,602 | 98,073 | 111,628 |
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 | 4,819,479 | 4,676,663 | 4,687,417 | 4,732,161 | 2,607,274 | 2,191,614 | 1,790,963 | 1,589,592 | 1,357,945 | 1,356,570 | 573,982 | 444,488 | 338,315 | 295,391 | 264,032 | 270,670 | 251,761 | 241,508 | 220,276 | 194,437 | 190,487 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 150,444 | 304,897 | 236,754 | 119,988 | 14,011 | 14,977 | 6,910 | 8,174 | 7,295 | 6,789 | 4,119 | 2,533 | 3,167 | 3,211 | 2,626 | 3,807 | 2,617 | 3,323 | 5,063 | 3,330 | 2,890 |
Short Term Debt | 11,179 | 60,861 | 40,736 | 40,560 | 5,904 | 6,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 8,000 | 18,905 | 0 | 16,027 | 13,660 |
Tax Payables | 20,375 | 2,466 | 43,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 166 | 632 | 0 | 289 | 1,023 |
Deferred Revenue | 652,302 | 632,914 | 568,538 | 510,529 | 461,278 | 412,495 | 350,512 | 309,461 | 298,217 | 281,627 | 189,212 | 156,738 | 140,550 | 123,678 | 102,590 | 99,116 | 95,773 | 73,714 | 62,387 | 51,304 | 41,541 |
Other Current Liabilities | 173,407 | 2,466 | 43,667 | 158,424 | 83,084 | 75,234 | 66,480 | 64,675 | 55,989 | 49,156 | 39,508 | 32,839 | 26,078 | 24,751 | 19,433 | 26,110 | 23,079 | 632 | 17,735 | 289 | 1,023 |
Total Current Liabilities | 987,332 | 1,001,138 | 889,695 | 829,501 | 564,277 | 509,093 | 423,902 | 382,310 | 361,501 | 337,572 | 232,839 | 192,110 | 169,795 | 151,640 | 124,649 | 129,253 | 129,469 | 96,574 | 85,185 | 70,950 | 59,114 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 597,069 | 596,206 | 1,005,438 | 1,347,612 | 16,279 | 16,822 | -67,562 | -70,292 | 10,000 | 66,000 | 0 | 0 | 18,000 | 60,700 | 26,500 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 35,624 | 291 | 2,037 | 38 | 100 | 199 | 424 | 1,274 | 2,140 | 3,115 | 0 | 0 | -3,160 | -1,386 | -26,500 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 41,584 | 78,590 | 148,891 | 228,085 | 40,507 | 48,442 | 41,791 | 38,914 | 68,779 | 91,026 | 4,170 | 6,059 | 5,221 | 4,941 | 5,911 | 7,059 | 8,030 | 7,723 | 9,216 | 11,290 | 12,973 |
Other Non-Current Liabilities | 25,762 | 62,443 | 16,967 | 2,893 | 0 | 0 | 67,562 | 70,292 | 0 | 0 | 0 | 0 | 3,160 | 1,386 | 26,500 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities | 700,039 | 737,530 | 1,173,333 | 1,578,628 | 56,886 | 65,463 | 42,215 | 40,188 | 80,919 | 160,141 | 4,170 | 6,059 | 23,221 | 65,641 | 32,411 | 7,059 | 8,030 | 7,723 | 9,216 | 11,290 | 12,973 |
Total Liabilities | 1,687,371 | 1,738,668 | 2,063,028 | 2,408,129 | 621,163 | 574,556 | 466,117 | 422,498 | 442,420 | 497,713 | 237,009 | 198,169 | 193,016 | 217,281 | 157,060 | 136,312 | 137,499 | 104,297 | 94,401 | 82,240 | 72,087 |
Common Stock | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 | 481 |
Retained Earnings | 1,725,681 | 1,603,773 | 1,437,854 | 1,273,614 | 1,112,156 | 917,336 | 771,925 | 599,821 | 435,876 | 326,019 | 261,150 | 202,210 | 163,109 | 130,115 | 102,558 | 77,504 | 50,494 | 35,632 | 18,131 | 3,769 | -4,424 |
Accumulated Other Comprehensive Income/Loss | -218 | -326 | -844 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -46 | -268 | -355 | -275 | -405 | -387 | -17,858 | -10 | -13,190 | -11,518 |
Total Stockholders Equity | 3,132,108 | 2,937,995 | 2,624,389 | 2,324,032 | 1,986,111 | 1,617,058 | 1,324,846 | 1,167,094 | 915,525 | 858,857 | 336,973 | 246,319 | 145,299 | 78,110 | 106,972 | 134,358 | 114,262 | 137,211 | 125,875 | 112,197 | 118,400 |
Total Investments | 19,095 | 19,373 | 55,538 | 98,653 | 188,170 | 146,045 | 114,644 | 81,669 | 51,014 | 48,845 | -7,913 | 1,288 | 2,037 | 1,978 | 2,151 | 2,026 | 4,554 | 41,590 | 19,543 | 11,750 | 13,832 |
Total Debt | 643,872 | 696,889 | 1,046,174 | 1,388,172 | 22,183 | 23,209 | 0 | 0 | 10,000 | 66,000 | 0 | 0 | 18,000 | 60,700 | 26,500 | 0 | 8,000 | 0 | 0 | 0 | 0 |
Net Debt | 393,150 | 531,396 | 872,317 | 1,079,001 | -581,440 | -209,473 | -134,279 | -185,926 | -26,151 | 32,913 | -206,167 | -78,876 | 11,594 | 59,374 | 24,386 | -9,696 | 6,238 | -9,642 | -17,212 | -20,733 | -12,573 |
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 | 207,822 | 165,919 | 164,240 | 161,458 | 194,820 | 146,527 | 147,462 | 163,945 | 109,857 | 64,869 | 58,940 | 39,101 | 32,994 | 27,557 | 25,054 | 27,010 | 14,862 | 17,501 | 14,362 | 8,193 | 10,128 |
Depreciation & Amortization | 165,029 | 170,767 | 159,072 | 135,624 | 81,657 | 76,672 | 61,759 | 53,925 | 50,301 | 19,574 | 14,605 | 13,786 | 12,711 | 10,676 | 10,788 | 9,497 | 12,611 | 11,211 | 10,102 | 10,443 | 11,386 |
Deferred Income Tax | -70,846 | -73,704 | -87,192 | -13,271 | -7,936 | -6,088 | -5,069 | -29,865 | -28,939 | -7,956 | -3,804 | -1,497 | -215 | -2,916 | -959 | -1,730 | -2,151 | -1,598 | -2,520 | -2,200 | -300 |
Stock Based Compensation | 111,687 | 108,338 | 102,985 | 104,726 | 67,365 | 59,967 | 52,740 | 37,348 | 29,747 | 20,182 | 14,819 | 11,653 | 7,411 | 6,253 | 6,132 | 5,045 | 3,820 | 0 | 0 | 0 | 0 |
Change in Working Capital | 36,393 | 411 | 26,555 | -29,831 | 9,884 | -33,269 | -8,975 | -33,708 | 26,409 | 35,902 | 56,382 | 30,525 | 13,570 | 17,650 | -4,826 | 2,706 | 8,517 | 3,879 | 463 | 3,183 | -45 |
Accounts Receivable | -78,155 | -39,878 | -51,410 | 17,608 | -10,733 | -65,738 | -53,771 | -35,558 | -30,227 | -28,172 | -8,912 | -7,488 | -6,825 | -8,544 | -1,989 | -6,277 | -11,853 | 0 | 0 | 0 | 0 |
Inventory | 20,436 | -59,709 | 0 | -47,366 | -27,100 | -19,376 | 3,609 | 34,680 | 29,840 | 27,520 | 7,326 | 8,062 | 7,194 | 10,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 31,900 | 41,485 | -17,537 | -44,947 | -967 | 7,403 | -2,416 | 878 | 387 | 652 | 1,586 | -574 | -369 | 575 | -1,181 | 1,190 | -870 | 0 | 0 | 0 | 0 |
Other Working Capital | 62,212 | 58,513 | 95,502 | 44,874 | 48,684 | 44,442 | 43,603 | -33,708 | 26,409 | 35,902 | 56,382 | 30,525 | 13,570 | 14,862 | -1,656 | 7,793 | 21,240 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 307,053 | 8,709 | 15,795 | 13,047 | 9,299 | 10,911 | 2,286 | 4,110 | 4,484 | -43,558 | -17,505 | -27,478 | -7,803 | -2,785 | -839 | 413 | 10,143 | 3,118 | 4,397 | 1,568 | 990 |
Net Cash Provided by Operating Activities | 461,058 | 380,440 | 381,455 | 371,753 | 355,089 | 254,720 | 250,203 | 195,755 | 191,859 | 89,013 | 123,437 | 66,090 | 58,668 | 56,435 | 35,350 | 42,941 | 47,802 | 34,111 | 26,804 | 21,187 | 22,159 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -58,229 | -53,009 | -50,151 | -55,612 | -28,466 | -42,040 | -27,424 | -43,057 | -37,726 | -12,501 | -9,343 | -26,858 | -9,102 | -12,278 | -4,930 | -12,352 | -30,155 | -3,845 | -4,324 | -1,734 | -2,267 |
Acquisitions Net | -62,186 | -62,759 | -163,921 | -2,089,706 | -1,292 | -218,734 | -178,093 | -11,344 | -9,394 | -339,961 | -3,242 | -181 | -25,680 | -17,298 | -9,661 | -2,934 | -23,868 | -9,005 | -12,237 | 0 | -946 |
Purchases of Investments | -8,694 | -10,617 | -29,935 | -77,450 | -166,618 | -54,742 | -115,625 | -59,779 | -20,316 | -46,907 | 0 | 0 | 0 | 0 | 0 | -918 | -9,245 | -67,545 | -26,825 | -17,884 | -12,277 |
Sales/Maturities of Investments | 18,656 | 49,412 | 71,034 | 131,449 | 97,742 | 70,796 | 81,205 | 28,786 | 16,837 | 900 | 808 | 1,090 | 75 | 50 | 6,075 | 2,500 | 45,065 | 45,980 | 19,016 | 21,464 | 10,055 |
Other Investing Activities | 8,712 | 13 | 443 | 384 | 314 | -295 | 1,682 | -1 | -121 | 10 | 222 | 291 | -29 | 717 | -178 | 46 | 8,649 | 140 | 44 | -26 | -4,479 |
Net Cash Used for Investing Activities | -101,741 | -76,960 | -172,530 | -2,090,935 | -98,320 | -245,015 | -238,255 | -85,395 | -50,720 | -398,459 | -11,555 | -25,658 | -34,736 | -28,809 | -8,694 | -13,658 | -9,554 | -34,275 | -24,326 | 1,820 | -9,914 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -275,000 | -345,000 | -360,000 | -145,000 | 0 | 0 | 0 | -10,000 | -56,000 | -63,866 | 0 | -18,000 | -42,700 | 0 | 0 | -8,000 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 47,641 | 33,156 | 15,761 | 109,872 | 135,275 | 96,908 | 74,907 | 49,845 | 23,527 | 23,160 | 0 | 0 | 0 | 2,045 | 1,901 | 0 | 0 | 4,740 | 3,918 | 2,836 | 2,613 |
Common Stock Repurchased | 0 | 0 | -890 | -12,977 | -15,484 | -17,786 | -146,553 | -7,474 | -111,838 | -645 | -22,817 | 0 | 0 | -71,802 | -65,793 | -18,263 | -59,847 | -14,037 | -10,531 | -17,683 | -12,518 |
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 | -2,359 | 33,156 | 15,761 | 1,582,707 | -5,619 | 9,576 | 82,958 | 46,889 | -26,237 | 137,011 | 38,226 | 32,038 | -18,852 | 41,343 | 29,654 | 4,914 | 13,719 | 1,891 | 614 | -14,847 | -35 |
Net Cash Used Provided by Financing Activities | -227,359 | -311,844 | -344,239 | 1,424,730 | 114,172 | 88,698 | -63,595 | 39,415 | -138,075 | 136,366 | 15,409 | 32,038 | -18,852 | -28,414 | -34,238 | -21,349 | -46,128 | -7,406 | -5,999 | -14,847 | -9,940 |
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 | 131,958 | -8,364 | -135,314 | -294,452 | 370,941 | 98,403 | -51,647 | 149,775 | 3,064 | -173,080 | 127,291 | 72,470 | 5,080 | -788 | -7,582 | 7,934 | -7,880 | -7,570 | -3,521 | 8,160 | 2,305 |
Cash at End of Period | 735,938 | 165,493 | 173,857 | 309,171 | 603,623 | 232,682 | 134,279 | 185,926 | 36,151 | 33,087 | 206,167 | 78,876 | 6,406 | 1,326 | 2,114 | 9,696 | 1,762 | 9,642 | 17,212 | 20,733 | 12,573 |
Cash at Start of Period | 603,980 | 173,857 | 309,171 | 603,623 | 232,682 | 134,279 | 185,926 | 36,151 | 33,087 | 206,167 | 78,876 | 6,406 | 1,326 | 2,114 | 9,696 | 1,762 | 9,642 | 17,212 | 20,733 | 12,573 | 10,268 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 461,058 | 380,440 | 381,455 | 371,753 | 355,089 | 254,720 | 250,203 | 195,755 | 191,859 | 89,013 | 123,437 | 66,090 | 58,668 | 56,435 | 35,350 | 42,941 | 47,802 | 34,111 | 26,804 | 21,187 | 22,159 |
Capital Expenditure | -58,229 | -53,009 | -50,151 | -55,612 | -28,466 | -42,040 | -27,424 | -43,057 | -37,726 | -12,501 | -9,343 | -26,858 | -9,102 | -12,278 | -4,930 | -12,352 | -30,155 | -3,845 | -4,324 | -1,734 | -2,267 |
Free Cash Flow | 402,829 | 327,431 | 331,304 | 316,141 | 326,623 | 212,680 | 222,779 | 152,698 | 154,133 | 76,512 | 114,094 | 39,232 | 49,566 | 44,157 | 30,420 | 30,589 | 17,647 | 30,266 | 22,480 | 19,453 | 19,892 |