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 | 2024-03-30 | 2023-04-01 | 2022-04-02 | 2021-04-03 | 2020-03-28 | 2019-03-30 | 2018-03-31 | 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 | 2006-12-30 | 2005-12-31 | 2005-01-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 10,008,456 | 10,454,667 | 11,612,475 | 11,841,840 | 9,238,830 | 10,488,556 | 13,848,660 | 3,045,446 | 12,019,003 | 12,376,744 | 12,282,161 | 11,419,648 | 10,879,855 | 9,459,232 | 7,702,589 | 7,220,286 | 7,642,600 | 7,219,359 | 6,215,794 | 6,428,648 | 6,054,536 |
Revenue Growth | - | -9.97% | -1.94% | 28.17% | -11.92% | -24.26% | 354.73% | -74.66% | -2.89% | 0.77% | 7.55% | 4.96% | 15.02% | 22.81% | 6.68% | -5.53% | 5.86% | 16.15% | -3.31% | 6.18% | |
Cost of Revenue | 4,776,682 | 5,017,445 | 5,515,796 | 5,386,393 | 4,370,780 | 4,690,520 | 6,827,481 | 1,506,335 | 6,196,335 | 6,393,800 | 6,288,190 | 5,931,469 | 5,817,880 | 5,128,602 | 4,105,201 | 4,025,122 | 4,283,680 | 4,080,022 | 3,515,624 | 3,785,243 | 3,644,255 |
Gross Profit | 5,231,774 | 5,437,222 | 6,096,679 | 6,455,447 | 4,868,050 | 5,798,036 | 7,021,179 | 1,539,111 | 5,822,668 | 5,982,944 | 5,993,971 | 5,488,179 | 5,061,975 | 4,330,630 | 3,597,388 | 3,195,164 | 3,358,920 | 3,139,337 | 2,700,170 | 2,643,405 | 2,410,281 |
Gross Profit Margin | 52.12% | 52.01% | 52.50% | 54.51% | 52.69% | 55.28% | 50.70% | 50.54% | 48.45% | 48.34% | 48.80% | 48.06% | 46.53% | 45.78% | 46.70% | 44.25% | 43.95% | 43.48% | 43.44% | 41.12% | 39.81% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 4,855,517 | 4,963,718 | 5,033,977 | 4,823,243 | 4,240,058 | 4,547,008 | 5,345,339 | 1,229,046 | 4,323,442 | 4,178,386 | 4,159,885 | 3,841,032 | 3,596,708 | 3,085,839 | 2,574,790 | 2,336,394 | 2,419,925 | 2,173,896 | 1,874,026 | 1,888,957 | 1,676,769 |
Total Operating Expenses | 4,855,517 | 5,475,784 | 5,033,977 | 4,823,243 | 4,240,058 | 4,547,008 | 5,345,339 | 1,229,046 | 4,323,442 | 4,178,386 | 4,159,885 | 3,841,032 | 3,596,708 | 3,085,839 | 2,574,790 | 2,336,394 | 2,419,925 | 2,173,896 | 1,874,026 | 1,815,228 | 1,632,493 |
Operating Income or Loss | 376,257 | -34,062 | 1,797,711 | 1,632,204 | 607,631 | 1,634,023 | 1,675,840 | 310,065 | 1,499,226 | 1,660,996 | 1,437,724 | 1,647,147 | 1,465,267 | 1,244,791 | 820,860 | 736,817 | 938,995 | 965,441 | 826,144 | 828,177 | 777,788 |
Operating Margin | 2.89% | -0.33% | 15.48% | 13.78% | 6.58% | 15.58% | 12.10% | 10.18% | 12.47% | 13.42% | 11.71% | 14.42% | 13.47% | 13.16% | 10.66% | 10.20% | 12.29% | 13.37% | 13.29% | 12.88% | 12.85% |
Interest Expense | 230,757 | 245,036 | 174,390 | 136,469 | 135,655 | 72,175 | 85,425 | 24,393 | 85,636 | 82,262 | 79,814 | 84,773 | 93,605 | 77,578 | 77,738 | 85,902 | 95,353 | 92,677 | 64,583 | 0 | 16,922 |
EBITDA | -124,913 | 334,793 | 480,236 | 1,926,762 | 861,208 | 1,555,935 | 1,504,032 | 1,555,376 | 1,782,813 | 1,916,903 | 2,073,197 | 1,896,631 | 1,749,714 | 1,438,632 | 1,001,462 | 911,143 | 1,108,178 | 1,106,668 | 826,144 | 889,385 | 805,074 |
Depreciation and Amortization | 302,899 | 319,204 | 262,324 | 677,067 | 696,675 | 660,326 | 255,729 | 286,128 | 276,996 | 272,075 | 274,883 | 253,273 | 237,956 | 198,735 | 173,396 | 170,452 | 166,171 | 141,227 | 126,505 | 133,264 | 140,717 |
Income Before Tax | -542,145 | -233,685 | 43,287 | 1,523,250 | 456,472 | 727,208 | 1,527,404 | 294,133 | 1,415,591 | 1,580,389 | 1,352,366 | 1,562,490 | 1,421,875 | 1,164,743 | 750,212 | 654,673 | 847,957 | 905,570 | 777,238 | 770,813 | 712,120 |
Income Tax Expense | -25,008 | 735,197 | -75,297 | 306,981 | 101,566 | 98,062 | 268,400 | 32,969 | 243,064 | 348,796 | 304,861 | 352,371 | 335,737 | 274,350 | 176,700 | 196,215 | 245,209 | 292,324 | 242,187 | 252,278 | 237,418 |
Net Income | -667,468 | -968,882 | 118,584 | 1,386,941 | 407,869 | 679,449 | 1,259,792 | 252,793 | 1,074,106 | 1,231,593 | 1,047,505 | 1,210,119 | 1,085,999 | 888,089 | 571,362 | 461,271 | 602,748 | 591,621 | 533,516 | 506,702 | 474,702 |
Net Income Margin | -7.67% | -9.27% | 1.02% | 11.71% | 4.41% | 6.48% | 9.10% | 8.30% | 8.94% | 9.95% | 8.53% | 10.60% | 9.98% | 9.39% | 7.42% | 6.39% | 7.89% | 8.19% | 8.58% | 7.88% | 7.84% |
EPS | -1.73 | -2.49 | 0.31 | 3.55 | 1.05 | 1.72 | 3.19 | 0.64 | 2.58 | 2.90 | 3.07 | 2.76 | 2.47 | 2.03 | 1.31 | 1.05 | 1.38 | 1.34 | 1.21 | 1.14 | 1.08 |
EPS Diluted | -1.73 | -2.49 | 0.31 | 3.53 | 1.04 | 1.70 | 3.15 | 0.63 | 2.54 | 2.85 | 3.02 | 2.71 | 2.43 | 2.00 | 1.30 | 1.03 | 1.36 | 1.31 | 1.18 | 1.11 | 1.05 |
Weighted Average Shares Out | - | 388,360 | 387,763 | 390,291 | 389,655 | 395,411 | 395,189 | 395,253 | 416,103 | 425,408 | 432,611 | 438,657 | 439,292 | 437,148 | 435,056 | 441,556 | 436,936 | 441,508 | 442,216 | 444,992 | 439,879 |
Weighted Average Shares Out Diluted | - | 388,360 | 388,370 | 392,411 | 392,121 | 399,936 | 400,496 | 401,276 | 422,081 | 432,079 | 440,153 | 446,809 | 447,616 | 445,152 | 441,312 | 446,420 | 445,020 | 453,349 | 451,585 | 455,014 | 449,283 |
Reported Currency: USD | Q2 | 2024-03-30 | 2023-04-01 | 2022-04-02 | 2021-04-03 | 2020-03-28 | 2019-03-30 | 2018-03-31 | 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 | 2006-12-30 | 2005-12-31 | 2005-01-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 492,164 | 674,605 | 814,887 | 1,275,943 | 815,750 | 1,369,028 | 543,011 | 680,762 | 1,227,862 | 945,605 | 971,895 | 776,403 | 597,461 | 341,228 | 792,239 | 731,549 | 381,844 | 321,863 | 343,224 | 296,557 | 485,507 |
Short Term Investments | 0 | 2,335 | 0 | 0 | 598,806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 492,164 | 676,940 | 814,887 | 1,275,943 | 1,414,556 | 1,369,028 | 543,011 | 680,762 | 1,227,862 | 945,605 | 971,895 | 776,403 | 597,461 | 341,228 | 792,239 | 731,549 | 381,844 | 321,863 | 343,224 | 296,557 | 485,507 |
Net Receivables | 1,820,197 | 1,276,358 | 1,610,295 | 1,467,842 | 1,298,020 | 1,308,051 | 1,375,194 | 1,408,587 | 1,197,678 | 1,289,962 | 1,276,224 | 1,360,443 | 1,222,345 | 1,120,246 | 773,083 | 776,140 | 851,282 | 970,951 | 809,594 | 676,265 | 751,582 |
Inventory | 2,082,918 | 1,766,366 | 2,292,790 | 1,418,673 | 1,061,839 | 1,293,912 | 1,943,030 | 1,861,441 | 1,569,325 | 1,611,994 | 1,482,804 | 1,399,062 | 1,354,158 | 1,453,645 | 1,070,694 | 958,639 | 1,151,895 | 1,138,752 | 958,262 | 1,081,080 | 973,248 |
Other Current Assets | 2,063,579 | 507,283 | 434,737 | 425,622 | 1,011,455 | 1,056,025 | 1,722,935 | 732,533 | 298,233 | 373,391 | 300,646 | 347,074 | 275,619 | 272,825 | 190,044 | 168,021 | 267,989 | 213,563 | 466,930 | 492,102 | 168,231 |
Total Current Assets | 6,458,858 | 4,226,947 | 5,152,709 | 4,588,080 | 4,785,870 | 5,027,016 | 4,673,457 | 4,683,323 | 4,293,098 | 4,163,136 | 4,185,854 | 3,882,982 | 3,449,583 | 3,187,944 | 2,826,060 | 2,634,349 | 2,653,010 | 2,645,129 | 2,578,010 | 2,365,376 | 2,378,568 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,068,832 | 2,154,247 | 2,314,622 | 2,288,833 | 2,450,310 | 2,227,920 | 1,057,268 | 1,011,617 | 939,650 | 988,159 | 942,181 | 932,792 | 828,218 | 737,451 | 602,908 | 614,178 | 642,727 | 651,858 | 593,058 | 564,055 | 572,254 |
Goodwill | 651,934 | 1,460,414 | 1,978,413 | 2,393,807 | 2,425,427 | 1,156,019 | 1,754,884 | 1,693,219 | 1,736,959 | 1,788,407 | 1,824,956 | 2,021,750 | 2,009,757 | 2,023,460 | 1,166,638 | 1,367,680 | 1,313,798 | 1,278,163 | 1,030,925 | 0 | 0 |
Intangible Assets | 1,774,694 | 2,929,445 | 2,642,821 | 3,317,033 | 3,294,481 | 2,058,458 | 2,248,878 | 2,120,110 | 1,839,698 | 2,112,619 | 2,433,552 | 2,960,201 | 2,917,058 | 2,958,463 | 1,490,925 | 1,535,121 | 1,366,222 | 1,488,099 | 818,449 | 1,841,350 | 1,671,114 |
Long Term Investments | 3,133 | 126,387 | 147,965 | 180,183 | 194,649 | 143,920 | 219,704 | 214,303 | 205,579 | 215,989 | 243,176 | 235,191 | 206,244 | 181,416 | 207,400 | 202,537 | 250,511 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 389,783 | 95,117 | 100,980 | 201,237 | 183,336 | 109,551 | 105,493 | 42,231 | 39,246 | 20,252 | 16,537 | 27,170 | -181,416 | 38,523 | 11,182 | 90,947 | 25,731 | 9,874 | 0 | 12,476 |
Other Non-Current Assets | 1,262,187 | 325,740 | 1,658,841 | 789,974 | 666,991 | 540,495 | 517,644 | 483,245 | 682,072 | 331,986 | 330,169 | 265,990 | 194,991 | 405,808 | 125,102 | 122,854 | 116,653 | 357,705 | 435,377 | 400,290 | 369,866 |
Total Non-Current Assets | 5,760,780 | 7,386,016 | 8,837,779 | 8,754,128 | 8,968,159 | 6,106,235 | 5,683,328 | 5,627,987 | 5,446,189 | 5,476,406 | 5,794,286 | 6,432,461 | 6,183,438 | 6,125,182 | 3,631,496 | 3,853,552 | 3,780,858 | 3,801,556 | 2,887,683 | 2,805,695 | 2,625,710 |
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 | 12,219,638 | 11,612,963 | 13,990,488 | 13,342,208 | 13,754,029 | 11,133,251 | 10,356,785 | 10,311,310 | 9,739,287 | 9,639,542 | 9,980,140 | 10,315,443 | 9,633,021 | 9,313,126 | 6,457,556 | 6,487,901 | 6,433,868 | 6,446,685 | 5,465,693 | 5,171,071 | 5,004,278 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,134,637 | 817,128 | 936,319 | 562,992 | 463,208 | 407,021 | 489,600 | 583,004 | 664,644 | 680,606 | 690,842 | 638,732 | 562,638 | 637,116 | 510,998 | 373,186 | 435,381 | 509,879 | 385,700 | 451,900 | 369,937 |
Short Term Debt | 2,213,297 | 1,573,122 | 1,268,018 | 1,190,461 | 417,102 | 1,583,426 | 675,581 | 1,531,371 | 279,718 | 452,941 | 25,797 | 23,977 | 415,432 | 284,430 | 39,313 | 248,632 | 56,902 | 135,348 | 157,343 | 172,912 | 444,062 |
Tax Payables | 0 | 113,288 | 466,086 | 581,144 | 233,997 | 196,742 | 221,409 | 227,590 | 199,494 | 182,940 | 240,473 | 226,111 | 154,873 | 112,177 | 82,512 | 95,274 | 102,169 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 67,115 | 62,214 | 71,067 | 1,609,928 | 1,260,252 | 0 | 0 | 822,464 | 763,474 | 876,634 | 868,670 | 732,129 | 35,725 | 0 | 0 | 379,750 | 488,089 | 392,815 | 0 | 0 |
Other Current Liabilities | 1,634,497 | 886,326 | 813,129 | 909,733 | 1,096,170 | 836,695 | 1,275,014 | 796,864 | 641,544 | 625,226 | 656,953 | 679,181 | 599,269 | 632,309 | 476,652 | 375,491 | 417,730 | 489,160 | 471,805 | 527,331 | 558,215 |
Total Current Liabilities | 4,982,431 | 3,456,979 | 3,545,766 | 3,315,397 | 2,210,477 | 3,023,884 | 2,661,604 | 3,138,829 | 1,785,400 | 1,941,713 | 1,620,241 | 1,568,001 | 1,732,212 | 1,666,032 | 1,109,475 | 1,092,583 | 1,012,182 | 1,134,387 | 1,014,848 | 1,152,143 | 1,372,214 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 5,165,154 | 5,859,142 | 6,882,955 | 5,608,020 | 6,944,587 | 3,627,902 | 3,160,308 | 2,212,555 | 2,039,180 | 1,401,820 | 1,413,847 | 1,426,829 | 1,429,166 | 1,831,781 | 935,882 | 938,494 | 1,142,899 | 1,144,810 | 635,359 | 647,728 | 556,639 |
Deferred Revenue | 0 | 0 | 0 | 0 | -342,712 | -161,371 | -819,697 | -139,067 | -220,618 | -241,409 | -348,394 | -452,506 | -366,804 | -415,852 | 49,954 | 46,970 | 47,307 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 10,080 | 107,546 | 150,401 | 342,712 | 161,371 | 68,864 | 40,887 | 220,618 | 241,409 | 348,394 | 452,506 | 366,804 | 415,852 | 7,936 | 73,006 | 9,434 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 665,686 | 628,397 | 543,508 | 738,035 | 1,200,089 | 962,760 | 236,357 | 1,271,830 | 973,786 | 669,762 | 1,186,506 | 791,069 | 979,214 | 794,841 | 492,990 | 507,065 | 667,507 | 590,659 | 550,314 | 562,987 | 562,184 |
Total Non-Current Liabilities | 5,830,840 | 6,497,619 | 7,534,009 | 6,496,456 | 8,487,388 | 4,752,033 | 3,396,665 | 3,484,385 | 3,012,966 | 2,312,991 | 2,729,017 | 2,670,404 | 2,775,184 | 3,121,919 | 1,486,762 | 1,565,535 | 1,865,794 | 1,735,469 | 1,185,673 | 1,210,715 | 1,118,823 |
Total Liabilities | 10,813,271 | 9,954,598 | 11,079,775 | 9,811,853 | 10,697,865 | 7,775,917 | 6,058,269 | 6,623,214 | 4,798,366 | 4,254,704 | 4,349,258 | 4,238,405 | 4,507,396 | 4,787,951 | 2,596,237 | 2,658,118 | 2,877,976 | 2,869,856 | 2,200,521 | 2,362,858 | 2,491,037 |
Common Stock | 97,321 | 97,209 | 97,166 | 97,075 | 97,985 | 97,203 | 99,206 | 98,578 | 103,503 | 106,654 | 108,215 | 110,078 | 110,205 | 110,557 | 107,938 | 110,285 | 109,848 | 109,798 | 112,185 | 110,108 | 111,388 |
Retained Earnings | -1,185,572 | -974,584 | 57,086 | 443,475 | 189,534 | 7,309 | 1,179,601 | 846,124 | 2,545,458 | 3,128,731 | 3,231,753 | 3,432,090 | 2,941,447 | 2,520,804 | 1,940,508 | 2,050,109 | 1,972,874 | 1,786,216 | 1,806,875 | 1,585,421 | 1,427,283 |
Accumulated Other Comprehensive Income/Loss | -1,070,580 | -1,064,331 | -1,019,518 | -926,579 | -1,009,000 | -930,958 | -902,075 | -864,030 | -1,041,463 | -1,043,222 | -702,272 | -211,720 | -453,895 | -421,477 | -268,594 | -193,244 | -276,294 | 61,495 | -123,652 | -164,802 | -113,071 |
Total Stockholders Equity | 1,406,367 | 1,658,365 | 2,910,713 | 3,530,355 | 3,056,164 | 3,357,334 | 4,298,516 | 3,688,096 | 4,940,921 | 5,384,838 | 5,630,882 | 6,077,038 | 5,125,625 | 4,525,991 | 3,861,219 | 3,831,649 | 3,555,892 | 3,576,829 | 3,265,172 | 2,808,213 | 2,513,241 |
Total Investments | 3,133 | 130,365 | 147,965 | 180,183 | 793,455 | 143,920 | 219,704 | 214,303 | 205,579 | 215,989 | 243,176 | 235,191 | 206,244 | 181,416 | 207,400 | 202,537 | 250,511 | 0 | 0 | 0 | 0 |
Total Debt | 7,378,451 | 7,433,245 | 7,818,751 | 6,444,533 | 6,957,694 | 4,858,750 | 2,786,202 | 3,743,926 | 2,318,898 | 1,864,689 | 1,449,378 | 1,450,806 | 1,844,598 | 2,116,211 | 975,195 | 1,187,126 | 1,198,448 | 1,280,158 | 792,702 | 820,640 | 1,000,701 |
Net Debt | 6,886,287 | 6,758,640 | 7,003,864 | 5,168,590 | 6,141,944 | 3,489,722 | 2,243,191 | 3,063,164 | 1,091,036 | 919,084 | 477,483 | 674,403 | 1,247,137 | 1,774,983 | 182,956 | 455,577 | 816,604 | 958,295 | 449,478 | 524,083 | 515,194 |
Reported Currency: USD | TTM | 2024-03-30 | 2023-04-01 | 2022-04-02 | 2021-04-03 | 2020-03-28 | 2019-03-30 | 2018-03-31 | 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 | 2006-12-30 | 2005-12-31 | 2005-01-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | -410,278 | -968,882 | 118,584 | 1,386,941 | 354,906 | 629,146 | 1,259,792 | 252,793 | 1,074,106 | 1,231,593 | 1,047,505 | 1,210,119 | 1,086,138 | 890,393 | 573,512 | 458,458 | 602,748 | 591,621 | 533,516 | 506,702 | 474,702 |
Depreciation & Amortization | 389,610 | 319,204 | 262,324 | 266,935 | 269,081 | 267,619 | 301,005 | 71,532 | 281,577 | 272,075 | 274,883 | 253,273 | 237,956 | 198,735 | 173,396 | 170,452 | 166,171 | 141,227 | 126,505 | 133,264 | 140,717 |
Deferred Income Tax | -143,999 | -395,100 | -53,554 | -157,489 | -39,812 | -74,499 | -62,901 | 303 | -71,625 | 7,088 | -78,064 | -12,370 | -20,797 | -10,867 | -92,068 | 54,674 | 23,654 | -3,748 | -24,463 | 433 | 16,172 |
Stock Based Compensation | 62,776 | 67,332 | 60,354 | 91,358 | 70,823 | 68,205 | 84,285 | 25,440 | 67,762 | 73,420 | 104,313 | 87,118 | 92,814 | 76,739 | 63,538 | 36,038 | 31,592 | 62,413 | 46,024 | 0 | 0 |
Change in Working Capital | 40,222 | 168,177 | -660,071 | -918,620 | 120,640 | -985,470 | 43,817 | -608,281 | -148,958 | -349,741 | -39,420 | -34,059 | -58,832 | -117,535 | 90,396 | 225,736 | -155,649 | -4,225 | -209,154 | -116,672 | 63,445 |
Accounts Receivable | 84,765 | 324,629 | -147,331 | -202,526 | 70,471 | -5,947 | -373,012 | 38,686 | 47,102 | -124,248 | 854 | -155,053 | -111,571 | -154,487 | -12,954 | 75,449 | 52,679 | -49,673 | -113,363 | 0 | 0 |
Inventory | 367,952 | 508,584 | -890,173 | -380,851 | 314,315 | -140,744 | -135,099 | -156,292 | -37,210 | -175,098 | -130,540 | -47,240 | 87,620 | -7,509 | -114,334 | 209,439 | -38,275 | -24,113 | -33,193 | -95,992 | 51,450 |
Accounts Payable | 150,056 | -106,048 | 377,433 | 105,357 | 20,106 | -73,674 | 111,678 | -187,553 | -9,553 | 14,225 | 69,807 | 75,073 | -74,294 | -32,911 | 140,470 | -69,560 | -67,214 | 77,212 | -19,043 | 0 | 0 |
Other Working Capital | -562,551 | -558,988 | 660,071 | -440,600 | -284,252 | -765,105 | 440,250 | -303,122 | -149,297 | -64,620 | 20,459 | 93,161 | 39,413 | 77,372 | 77,214 | 10,408 | -102,839 | -7,651 | -43,555 | -20,680 | 11,995 |
Other Non-Cash Items | 773,272 | 1,823,850 | -383,432 | 195,163 | 537,587 | 969,526 | 17,353 | 14,990 | 275,057 | -87,925 | 388,412 | 1,960 | -62,279 | 43,906 | 192,508 | 28,127 | 9,885 | 33,288 | 18,325 | 37,619 | 31,900 |
Net Cash Provided by Operating Activities | 752,071 | 1,014,581 | -655,795 | 864,288 | 1,313,225 | 874,527 | 1,664,223 | -243,223 | 1,477,919 | 1,146,510 | 1,697,629 | 1,506,041 | 1,275,000 | 1,081,371 | 1,001,282 | 973,485 | 678,401 | 820,576 | 490,753 | 561,346 | 726,936 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -143,725 | -145,818 | -261,251 | -328,320 | -274,200 | -333,836 | -306,841 | -73,663 | -220,066 | -317,784 | -302,020 | -325,142 | -282,830 | -249,128 | -125,250 | -95,594 | -134,808 | -120,230 | -136,134 | -110,307 | -81,410 |
Acquisitions Net | 72,211 | 0 | 99,499 | 620,688 | -2,009,151 | 0 | 109,881 | -740,541 | 115,983 | 0 | 0 | -1,750 | 70,769 | -2,207,065 | -38,290 | -212,339 | -92,840 | -699,554 | -65,092 | -211,838 | -655,089 |
Purchases of Investments | 0 | 0 | 0 | 0 | -800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 0 | 0 | 0 | 598,806 | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 28,153 | -26,440 | -26,301 | 12,561 | -12,267 | 31,789 | -23,672 | 758,214 | -8,331 | -5,038 | -27,235 | -23,381 | -8,230 | -3,840 | -16,940 | -8,943 | 11,862 | 13,722 | 4,021 | 7,602 | 4,296 |
Net Cash Used for Investing Activities | -43,361 | -172,258 | -188,053 | 903,735 | -2,895,618 | -302,047 | -220,632 | -55,990 | -112,414 | -322,822 | -329,255 | -350,273 | -220,291 | -2,460,033 | -180,480 | -316,876 | -215,786 | -806,062 | -197,205 | -314,543 | -732,203 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -564,581 | -653,053 | 1,233,318 | -179,796 | 1,776,662 | 1,004,138 | -870,441 | 794,424 | 517,472 | -3,975 | 1 | -395,840 | -271,786 | 1,146,536 | -212,804 | -14,261 | -71,368 | 460,872 | -63,595 | -187,788 | -22,550 |
Common Stock Issued | -2,932 | -2,846 | -2,794 | 36,654 | 54,438 | 155,390 | 199,296 | 44,017 | 48,918 | 30,871 | 34,869 | 48,029 | 62,770 | 134,012 | 137,732 | 62,590 | 64,972 | 69,539 | 119,675 | 99,974 | 106,613 |
Common Stock Repurchased | -2,167 | -2,846 | -2,794 | -350,004 | 0 | -1,000,007 | -150,676 | -250,282 | -1,000,468 | -732,623 | -727,795 | -282,024 | -307,282 | -7,420 | -411,838 | -111,974 | -149,729 | -350,000 | -118,582 | -229,003 | 0 |
Dividends Paid | -140,016 | -303,140 | -702,846 | -773,205 | -756,784 | -748,663 | -767,061 | -181,373 | -635,994 | -565,275 | -478,933 | -402,136 | -333,229 | -285,722 | -264,281 | -261,682 | -255,235 | -246,634 | -216,529 | -124,116 | -117,731 |
Other Financing Activities | 0 | -576 | -63,772 | -2,496 | -21,438 | 898,874 | -2,123 | 0 | -6,807 | 430,787 | 64,437 | 48,140 | 47,012 | -75,161 | 8,359 | 5,984 | 21,599 | 15,571 | 24,064 | 17,440 | -730 |
Net Cash Used Provided by Financing Activities | -707,740 | -959,615 | 463,906 | -1,268,847 | 1,052,878 | 309,732 | -1,591,005 | 406,786 | -1,076,879 | -783,295 | -1,107,421 | -983,831 | -802,515 | 912,245 | -742,832 | -319,343 | -389,761 | -50,652 | -254,967 | -423,493 | -34,398 |
Effect of Forex Changes on Cash | 13,425 | -22,069 | -80,822 | -73,299 | -30,603 | -27,476 | 14,811 | 12,220 | -6,369 | -66,683 | -65,461 | 7,005 | 4,039 | 15,406 | -17,280 | 12,439 | -12,873 | 14,777 | 8,086 | -12,260 | 10,387 |
Net Change in Cash | 12,002 | -139,361 | -460,764 | 425,877 | -560,118 | 854,736 | -132,603 | 119,793 | 282,257 | -26,290 | 195,492 | 178,942 | 256,233 | -451,011 | 60,690 | 349,705 | 59,981 | -21,361 | 46,667 | -188,950 | -29,278 |
Cash at End of Period | 2,818,198 | 676,957 | 816,318 | 1,277,082 | 851,205 | 1,411,323 | 556,587 | 689,190 | 1,227,862 | 945,605 | 971,895 | 776,403 | 597,461 | 341,228 | 792,239 | 731,549 | 381,844 | 321,863 | 343,224 | 296,557 | 485,507 |
Cash at Start of Period | 2,806,196 | 816,318 | 1,277,082 | 851,205 | 1,411,323 | 556,587 | 689,190 | 569,397 | 945,605 | 971,895 | 776,403 | 597,461 | 341,228 | 792,239 | 731,549 | 381,844 | 321,863 | 343,224 | 296,557 | 485,507 | 514,785 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 752,071 | 1,014,581 | -655,795 | 864,288 | 1,313,225 | 874,527 | 1,664,223 | -243,223 | 1,477,919 | 1,146,510 | 1,697,629 | 1,506,041 | 1,275,000 | 1,081,371 | 1,001,282 | 973,485 | 678,401 | 820,576 | 490,753 | 561,346 | 726,936 |
Capital Expenditure | -143,725 | -145,818 | -261,251 | -328,320 | -274,200 | -333,836 | -306,841 | -73,663 | -220,066 | -317,784 | -302,020 | -325,142 | -282,830 | -249,128 | -125,250 | -95,594 | -134,808 | -120,230 | -136,134 | -110,307 | -81,410 |
Free Cash Flow | 608,346 | 803,596 | -917,046 | 535,968 | 1,039,025 | 540,691 | 1,357,382 | -316,886 | 1,257,853 | 828,726 | 1,395,609 | 1,180,899 | 992,170 | 832,243 | 876,032 | 877,891 | 543,593 | 700,346 | 354,619 | 451,039 | 645,526 |