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 | 7,398,300 | 7,781,900 | 7,315,200 | 5,552,200 | 4,856,826 | 4,929,103 | 4,382,869 | 3,890,296 | 3,592,667 | 3,422,181 | 2,994,169 | 2,770,709 | 2,567,310 | 2,564,550 | 2,558,862 | 2,690,490 | 3,651,438 | 3,327,787 | 3,342,475 | 2,895,327 | 2,454,335 |
Revenue Growth | - | 6.38% | 31.75% | 14.32% | -1.47% | 12.46% | 12.66% | 8.28% | 4.98% | 14.29% | 8.07% | 7.92% | 0.11% | 0.22% | -4.89% | -26.32% | 9.73% | -0.44% | 15.44% | 17.97% | |
Cost of Revenue | 5,463,800 | 5,833,400 | 5,757,500 | 4,178,800 | 3,575,345 | 3,673,202 | 3,281,924 | 2,889,735 | 2,591,850 | 2,564,648 | 2,406,587 | 2,343,829 | 2,233,284 | 2,280,681 | 2,258,136 | 2,244,528 | 2,901,726 | 2,376,884 | 2,410,481 | 2,186,851 | 1,871,662 |
Gross Profit | 1,934,500 | 1,948,500 | 1,557,700 | 1,373,400 | 1,281,481 | 1,255,901 | 1,100,945 | 1,000,561 | 1,000,817 | 857,533 | 587,582 | 426,880 | 334,026 | 283,869 | 300,726 | 445,962 | 749,712 | 950,903 | 931,994 | 708,476 | 582,673 |
Gross Profit Margin | 25.77% | 25.04% | 21.29% | 24.74% | 26.39% | 25.48% | 25.12% | 25.72% | 27.86% | 25.06% | 19.62% | 15.41% | 13.01% | 11.07% | 11.75% | 16.58% | 20.53% | 28.57% | 27.88% | 24.47% | 23.74% |
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 | 534,400 | 542,800 | 515,100 | 417,600 | 359,772 | 370,548 | 333,371 | 323,918 | 314,986 | 286,844 | 272,288 | 259,427 | 259,140 | 289,993 | 367,537 | 321,608 | 342,584 | 289,604 | 264,396 | 240,393 | 204,541 |
Total Operating Expenses | 633,400 | 521,100 | 549,100 | 482,700 | 389,747 | 402,195 | 368,176 | 371,280 | 337,812 | 312,694 | 292,358 | 274,217 | 308,143 | 252,979 | 367,537 | 297,510 | 247,946 | 236,486 | 236,935 | 207,720 | 204,541 |
Operating Income or Loss | 1,301,100 | 1,427,400 | 951,400 | 1,010,800 | 895,731 | 877,458 | 747,713 | 647,108 | 679,582 | 549,778 | 538,138 | 190,404 | 84,781 | 63,444 | -14,540 | 148,452 | 249,102 | 714,417 | 695,059 | 500,756 | 582,673 |
Operating Margin | 17.23% | 18.34% | 13.01% | 18.21% | 18.44% | 17.80% | 17.06% | 16.63% | 18.92% | 16.07% | 17.97% | 6.87% | 3.30% | 2.47% | -0.57% | 5.52% | 6.82% | 21.47% | 20.79% | 17.30% | 23.74% |
Interest Expense | 155,100 | 196,100 | 168,400 | 147,700 | 134,393 | 129,000 | 137,423 | 291,085 | 133,269 | 220,243 | 242,407 | 201,645 | 211,926 | 217,184 | 181,603 | 175,262 | 172,813 | 0 | 0 | 0 | 0 |
EBITDA | 1,944,500 | 2,056,100 | 1,530,700 | 1,533,100 | 1,312,550 | 1,297,489 | 1,091,609 | 949,767 | 962,397 | 826,264 | 818,519 | 465,313 | 423,467 | 416,952 | 351,871 | 533,877 | 627,789 | 985,892 | 921,459 | 699,704 | 660,896 |
Depreciation and Amortization | 620,900 | 617,000 | 647,800 | 512,000 | 435,078 | 409,940 | 346,246 | 305,965 | 284,940 | 274,823 | 279,497 | 305,112 | 331,959 | 361,719 | 382,093 | 394,612 | 389,060 | 271,475 | 224,696 | 220,956 | 245,050 |
Income Before Tax | 1,168,400 | 1,245,100 | 788,100 | 873,800 | 743,798 | 757,701 | 623,290 | 361,316 | 547,257 | 327,857 | 298,838 | -3,703 | -120,418 | -153,738 | -192,206 | -19,221 | 75,058 | 667,502 | 703,461 | 480,237 | 375,566 |
Income Tax Expense | 313,500 | 299,400 | 193,000 | 200,100 | 155,803 | 135,198 | 105,449 | -232,075 | 124,851 | 94,943 | 91,692 | -24,459 | -66,492 | -78,483 | -89,663 | -37,869 | 76,724 | 204,416 | 225,963 | 136,402 | 114,353 |
Net Income | 845,700 | 933,200 | 575,600 | 670,800 | 584,500 | 617,662 | 515,805 | 601,185 | 419,491 | 221,177 | 204,923 | 24,382 | -52,593 | -70,778 | -96,490 | 30,314 | -4,115 | 450,910 | 467,534 | 388,757 | 287,385 |
Net Income Margin | 11.17% | 11.99% | 7.87% | 12.08% | 12.03% | 12.53% | 11.77% | 15.45% | 11.68% | 6.46% | 6.84% | 0.88% | -2.05% | -2.76% | -3.77% | 1.13% | -0.11% | 13.55% | 13.99% | 13.43% | 11.71% |
EPS | 6.39 | 7.02 | 4.33 | 5.05 | 4.41 | 4.67 | 3.90 | 4.54 | 3.15 | 1.66 | 1.56 | 0.19 | -0.41 | -0.55 | -0.75 | 0.25 | -0.04 | 4.65 | 4.82 | 3.81 | 2.81 |
EPS Diluted | 6.34 | 6.98 | 4.31 | 5.02 | 4.39 | 4.63 | 3.85 | 4.46 | 3.09 | 1.64 | 1.54 | 0.19 | -0.41 | -0.55 | -0.75 | 0.25 | -0.04 | 4.54 | 4.71 | 3.74 | 2.77 |
Weighted Average Shares Out | - | 133,000 | 133,000 | 132,800 | 132,578 | 132,300 | 132,393 | 132,513 | 133,205 | 133,210 | 131,461 | 130,272 | 128,395 | 129,381 | 128,050 | 118,891 | 109,774 | 97,036 | 97,577 | 102,179 | 102,447 |
Weighted Average Shares Out Diluted | - | 133,700 | 133,600 | 133,500 | 133,245 | 133,385 | 133,926 | 134,878 | 135,790 | 135,093 | 132,991 | 131,467 | 129,745 | 129,381 | 128,050 | 119,430 | 110,954 | 99,403 | 99,777 | 104,085 | 103,664 |
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 | 433,200 | 931,100 | 161,400 | 235,000 | 1,197,068 | 271,589 | 40,037 | 141,646 | 258,986 | 284,060 | 141,273 | 198,201 | 275,478 | 155,839 | 47,541 | 22,265 | 10,194 | 34,888 | 55,230 | 275,138 | 271,450 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,111 | 36,734 | 0 | 0 | 175,140 | 179,210 |
Cash + Short Term Investments | 433,200 | 931,100 | 161,400 | 235,000 | 1,197,068 | 271,589 | 40,037 | 141,646 | 258,986 | 284,060 | 141,273 | 198,201 | 275,478 | 155,839 | 47,541 | 26,376 | 46,928 | 34,888 | 55,230 | 450,278 | 450,660 |
Net Receivables | 1,017,400 | 889,700 | 1,045,300 | 0 | 0 | 0 | 540,778 | 588,337 | 398,488 | 418,024 | 373,842 | 339,621 | 296,980 | 314,893 | 317,798 | 268,024 | 356,977 | 421,861 | 391,460 | 476,370 | 281,613 |
Inventory | 647,700 | 615,600 | 579,300 | 521,300 | 448,585 | 458,308 | 429,330 | 384,338 | 345,616 | 347,073 | 321,804 | 344,606 | 335,022 | 327,657 | 319,845 | 325,033 | 364,311 | 356,318 | 243,537 | 197,752 | 177,184 |
Other Current Assets | 114,600 | 88,500 | 116,000 | 940,300 | 631,512 | 649,429 | 69,000 | 65,780 | 134,092 | 35,434 | 83,550 | 73,531 | 77,492 | 64,711 | 86,375 | 113,456 | 125,674 | 344,162 | 41,152 | 40,322 | 508,502 |
Total Current Assets | 2,212,900 | 2,524,900 | 1,902,000 | 1,691,100 | 2,277,165 | 1,379,326 | 1,079,145 | 1,180,101 | 1,119,857 | 1,084,591 | 920,469 | 955,959 | 984,972 | 861,409 | 772,106 | 744,293 | 893,890 | 1,157,229 | 731,379 | 1,164,722 | 1,417,959 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 6,921,800 | 6,729,400 | 6,623,900 | 6,238,200 | 4,849,127 | 4,724,227 | 4,237,307 | 3,918,931 | 3,261,438 | 3,156,290 | 3,071,630 | 3,312,017 | 3,159,185 | 3,418,179 | 3,632,914 | 3,874,671 | 4,155,812 | 3,620,094 | 1,869,114 | 1,603,967 | 1,536,493 |
Goodwill | 3,450,000 | 3,531,700 | 3,689,600 | 3,696,700 | 3,172,112 | 3,167,061 | 3,165,396 | 3,122,321 | 3,094,824 | 3,094,824 | 3,094,824 | 3,081,521 | 3,086,716 | 3,086,716 | 3,097,016 | 3,093,979 | 3,083,013 | 3,789,091 | 620,189 | 0 | 0 |
Intangible Assets | 1,448,300 | 1,460,700 | 1,702,100 | 1,749,000 | 1,123,544 | 1,091,475 | 1,095,378 | 1,063,630 | 769,052 | 766,579 | 758,243 | 697,578 | 692,532 | 697,502 | 691,693 | 682,643 | 673,792 | 0 | 0 | 617,083 | 600,181 |
Long Term Investments | 31,400 | 31,300 | 31,800 | 34,100 | 34,301 | 60,709 | 44,615 | 35,115 | 39,226 | 40,558 | 41,650 | 42,387 | 42,081 | 29,004 | 37,386 | 33,283 | 27,998 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | 0 | 1,072,800 | 1,005,900 | 706,050 | 633,039 | 567,283 | 464,081 | 702,854 | 681,096 | 39,726 | 40,423 | 40,696 | 43,032 | 53,794 | 57,967 | 71,205 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 287,500 | 267,700 | -787,600 | -732,400 | -475,394 | -407,044 | -356,994 | -279,288 | -533,101 | -522,306 | 135,360 | 133,721 | 120,417 | 91,781 | 52,982 | 47,119 | 8,459 | 369,956 | 203,543 | 203,112 | 110,500 |
Total Non-Current Assets | 12,139,000 | 12,020,800 | 12,332,600 | 11,991,500 | 9,409,740 | 9,269,467 | 8,752,985 | 8,324,790 | 7,334,293 | 7,217,041 | 7,141,433 | 7,307,647 | 7,141,627 | 7,366,214 | 7,565,785 | 7,789,662 | 8,020,279 | 7,779,141 | 2,692,846 | 2,424,162 | 2,247,174 |
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 | 14,351,900 | 14,545,700 | 14,234,600 | 13,682,600 | 11,686,905 | 10,648,793 | 9,832,130 | 9,504,891 | 8,454,150 | 8,301,632 | 8,061,902 | 8,263,606 | 8,126,599 | 8,227,623 | 8,337,891 | 8,533,955 | 8,914,169 | 8,936,370 | 3,424,225 | 3,588,884 | 3,665,133 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 352,600 | 390,400 | 454,500 | 365,500 | 273,100 | 265,159 | 216,473 | 197,335 | 145,042 | 175,729 | 145,148 | 139,345 | 113,337 | 103,931 | 102,315 | 121,324 | 147,104 | 219,548 | 154,215 | 142,221 | 95,312 |
Short Term Debt | 500 | 500 | 170,900 | 89,800 | 515,400 | 30,426 | 133,023 | 41,383 | 138 | 130 | 150,137 | 170 | 150,602 | 134,762 | 290,746 | 621,893 | 1,394,185 | 2,126,681 | 199,530 | 272,067 | 3,226 |
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 | 139,400 | 0 | 159,800 | 167,100 | 174,045 | 179,880 | 186,397 | 191,476 | 198,388 | 207,660 | 213,968 | 219,743 | 73,583 | 0 | 172,495 | 0 | 0 | 174,252 | 127,962 | 126,856 | 98,886 |
Other Current Liabilities | 281,600 | 406,700 | 331,200 | 314,000 | 259,383 | 239,978 | 253,054 | 204,154 | 227,064 | 177,620 | 156,593 | 159,620 | 172,472 | 167,560 | 172,611 | 113,478 | 121,777 | 181,958 | 139,942 | 164,726 | 328,151 |
Total Current Liabilities | 774,100 | 797,600 | 956,600 | 769,300 | 1,047,883 | 535,563 | 602,550 | 792,872 | 354,919 | 353,479 | 451,878 | 298,597 | 436,411 | 404,562 | 565,672 | 856,695 | 1,663,066 | 2,528,187 | 493,687 | 579,014 | 426,689 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 3,832,700 | 4,401,300 | 4,458,400 | 4,517,300 | 3,175,961 | 3,172,357 | 2,779,357 | 2,813,482 | 1,982,752 | 1,980,334 | 1,855,447 | 2,522,243 | 2,526,401 | 2,680,677 | 2,427,516 | 2,116,120 | 2,153,588 | 1,529,828 | 322,064 | 323,392 | 604,522 |
Deferred Revenue | 139,400 | 145,300 | 159,800 | 167,100 | 174,045 | 179,880 | 186,397 | 191,476 | 198,388 | 207,660 | 213,968 | 224,743 | 73,583 | 0 | 446,876 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 1,000,300 | 1,028,900 | 1,072,800 | 1,005,900 | 706,050 | 633,039 | 567,283 | 464,081 | 702,853 | 681,096 | 691,137 | 701,075 | 657,367 | 732,528 | 849,448 | 888,272 | 949,036 | 671,518 | 287,905 | 275,065 | 348,613 |
Other Non-Current Liabilities | 712,300 | 664,700 | 634,800 | 655,300 | 555,636 | 506,097 | 493,640 | 624,087 | 642,763 | 624,875 | 672,773 | 798,584 | 671,775 | 618,239 | 530,275 | 620,846 | 625,334 | 446,827 | 319,458 | 284,872 | 271,334 |
Total Non-Current Liabilities | 5,684,700 | 6,240,200 | 6,325,800 | 6,345,600 | 4,611,692 | 4,491,373 | 4,026,677 | 3,743,126 | 3,526,755 | 3,493,965 | 3,433,325 | 4,026,903 | 3,929,126 | 4,031,444 | 3,807,239 | 3,625,238 | 3,727,958 | 2,648,173 | 929,427 | 883,329 | 1,224,469 |
Total Liabilities | 6,458,800 | 7,037,800 | 7,282,400 | 7,114,900 | 5,659,575 | 5,026,936 | 4,629,227 | 4,535,998 | 3,881,674 | 3,847,444 | 3,885,203 | 4,325,500 | 4,365,537 | 4,436,006 | 4,372,911 | 4,481,933 | 5,391,024 | 5,176,360 | 1,423,114 | 1,462,343 | 1,651,158 |
Common Stock | 132,100 | 132,100 | 132,900 | 132,700 | 132,516 | 132,371 | 131,762 | 132,324 | 132,339 | 133,172 | 131,907 | 130,200 | 129,721 | 129,245 | 128,570 | 125,912 | 110,270 | 108,234 | 139,705 | 139,705 | 139,705 |
Retained Earnings | 4,980,700 | 4,615,000 | 4,111,400 | 3,748,500 | 3,274,107 | 2,895,871 | 2,444,870 | 2,180,448 | 1,771,518 | 1,618,507 | 1,471,845 | 1,295,834 | 1,276,649 | 1,334,476 | 1,512,863 | 1,752,240 | 1,862,913 | 2,083,718 | 2,972,738 | 2,637,427 | 2,366,915 |
Accumulated Other Comprehensive Income/Loss | -138,800 | -143,800 | -154,700 | -152,700 | -181,305 | -197,738 | -172,215 | -149,466 | -139,376 | -120,069 | -161,714 | -99,631 | -225,517 | -216,844 | -177,339 | -194,358 | -185,282 | -40,217 | -4,953 | -2,213 | -1,309 |
Total Stockholders Equity | 7,869,000 | 7,483,400 | 6,928,600 | 6,545,000 | 6,027,330 | 5,621,857 | 5,202,903 | 4,968,893 | 4,572,476 | 4,454,188 | 4,176,699 | 3,938,106 | 3,761,062 | 3,791,617 | 3,964,980 | 4,052,022 | 3,522,736 | 3,759,600 | 2,001,111 | 2,126,541 | 2,013,975 |
Total Investments | 31,400 | 31,300 | 31,800 | 34,100 | 34,301 | 60,709 | 44,615 | 35,115 | 39,226 | 40,558 | 41,650 | 42,387 | 42,081 | 29,004 | 37,386 | 37,394 | 64,732 | 0 | 0 | 175,140 | 179,210 |
Total Debt | 3,833,200 | 4,385,200 | 4,524,100 | 4,522,500 | 3,687,257 | 3,172,382 | 2,912,380 | 2,854,865 | 1,982,889 | 1,980,464 | 2,005,584 | 2,522,413 | 2,677,003 | 2,815,439 | 2,718,262 | 2,738,013 | 3,547,773 | 3,656,509 | 521,594 | 595,459 | 607,748 |
Net Debt | 3,400,000 | 3,454,100 | 4,362,700 | 4,287,500 | 2,490,189 | 2,900,793 | 2,872,343 | 2,713,219 | 1,723,903 | 1,696,404 | 1,864,311 | 2,324,212 | 2,401,525 | 2,659,600 | 2,670,721 | 2,715,748 | 3,537,579 | 3,621,621 | 466,364 | 320,321 | 336,298 |
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 | 849,300 | 914,600 | 576,500 | 670,400 | 584,480 | 617,662 | 515,805 | 601,185 | 419,491 | 221,177 | 204,923 | 24,382 | -52,593 | -70,778 | -96,490 | 30,314 | -4,115 | 450,910 | 467,534 | 388,757 | 287,385 |
Depreciation & Amortization | 620,900 | 617,000 | 587,500 | 342,900 | 392,809 | 350,844 | 331,302 | 275,208 | 256,069 | 245,172 | 251,155 | 283,395 | 313,396 | 368,797 | 288,694 | 337,008 | 389,060 | 271,475 | 224,696 | 220,956 | 245,050 |
Deferred Income Tax | -67,600 | -43,300 | 57,700 | 66,800 | 62,018 | 76,011 | 64,639 | -235,697 | 33,591 | 3,069 | 18,378 | -35,063 | -69,830 | -93,739 | -51,684 | -43,773 | -22,385 | -8,489 | 0 | 0 | 0 |
Stock Based Compensation | 59,600 | 63,200 | 41,100 | 34,700 | 33,000 | 31,843 | 25,215 | 26,635 | 20,670 | 18,248 | 23,884 | 22,093 | 17,474 | 18,454 | 20,637 | 23,120 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | -78,300 | -33,400 | -248,500 | -180,300 | -39,710 | -147,218 | -6,974 | -169,352 | -92,788 | -23,120 | -93,320 | -53,945 | 20,378 | -11,906 | 19,938 | 90,275 | -101,781 | 16,345 | -95,402 | -109,022 | 14,980 |
Accounts Receivable | 28,200 | 28,200 | -53,300 | -42,000 | 2,343 | -29,734 | 63,230 | -81,561 | -72,763 | -42,164 | -25,118 | -42,260 | 17,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | -54,600 | 0 | -49,500 | 8,300 | 9,801 | -28,273 | -34,976 | -14,121 | 1,625 | -20,925 | -5,595 | -7,700 | -9,028 | -6,927 | 6,708 | 39,289 | -7,630 | -29,508 | -28,552 | -6,210 | 5,815 |
Accounts Payable | 26,400 | -25,100 | -17,400 | -23,300 | -6,942 | 21,788 | 40,181 | 9,823 | 30,353 | 26,491 | 4,229 | 15,485 | 27,091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | -78,300 | -36,500 | -128,300 | -123,300 | -44,912 | -110,999 | -75,409 | -83,493 | -52,003 | 13,478 | -66,836 | -19,470 | -15,097 | -4,979 | 13,230 | 50,986 | -94,151 | 45,853 | -66,850 | -102,812 | 9,165 |
Other Non-Cash Items | 700,300 | 18,700 | 133,900 | 77,400 | 37,771 | 54,980 | -97,210 | 146,699 | 7,555 | 38,832 | -144,684 | 120,100 | 9,650 | -41,785 | 21,611 | 16,091 | 268,633 | 16,942 | -17,479 | -27,507 | 33,200 |
Net Cash Provided by Operating Activities | 1,444,300 | 1,536,800 | 1,148,200 | 1,011,900 | 1,070,359 | 984,122 | 832,777 | 644,678 | 644,588 | 503,378 | 260,336 | 360,962 | 238,475 | 169,043 | 202,706 | 453,035 | 435,185 | 708,144 | 579,349 | 473,184 | 580,615 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -647,300 | -872,600 | -612,600 | -451,300 | -362,194 | -384,094 | -469,088 | -459,566 | -350,148 | -289,262 | -224,852 | -275,380 | -93,357 | -98,912 | -86,324 | -109,729 | -353,196 | -483,322 | -435,207 | -215,646 | -203,800 |
Acquisitions Net | 349,400 | 614,500 | -479,200 | -1,639,400 | -42,255 | -42,407 | -210,163 | -822,433 | -32,537 | -27,198 | 437,122 | -38,347 | 21,166 | 64,208 | -19,580 | -20,905 | 141,726 | -3,267,338 | 121,385 | -93,965 | -34,555 |
Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,602 | 17,750 | -1,201 | 88,939 | 32,767 | -313,490 | -378,463 |
Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,653 | 33,282 | 25,542 | 5,026 | 175,140 | 318,156 | 473,936 |
Other Investing Activities | 553,800 | 94,600 | 38,800 | 216,600 | 22,935 | 10,664 | 9,360 | 12,508 | 17,608 | 6,718 | 26,061 | 17,537 | 82,590 | 15,225 | 273 | -400 | -1,911 | 2,396 | 908 | 155,773 | 48,377 |
Net Cash Used for Investing Activities | -296,100 | -163,500 | -1,053,000 | -1,874,100 | -381,514 | -415,837 | -669,891 | -1,269,491 | -365,077 | -309,742 | 238,331 | -296,190 | 10,399 | -19,479 | -88,376 | -80,002 | -189,040 | -3,654,299 | -105,007 | -149,172 | -94,505 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -570,400 | -103,900 | 58,500 | 134,800 | 498,400 | -133,023 | 45,432 | 736,692 | -130 | -67,442 | -579,829 | -150,602 | -134,780 | 52,272 | -20,216 | -812,027 | -108,716 | 3,104,931 | -73,632 | -11,603 | -278,989 |
Common Stock Issued | 0 | 0 | 18,500 | 19,100 | 0 | 0 | 0 | 0 | 0 | 0 | 30,620 | 3,821 | 0 | 4,936 | 41,734 | 606,546 | 55,072 | 35,074 | 28,889 | 37,940 | 21,508 |
Common Stock Repurchased | -218,900 | -200,000 | -18,500 | -19,100 | -26,132 | -41,100 | -133,983 | -60,303 | -161,463 | -21,475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,800 | -522,801 | -228,479 | 0 |
Dividends Paid | -240,400 | -228,400 | -212,600 | -196,400 | -180,216 | -163,973 | -148,109 | -132,335 | -106,333 | -53,214 | -28,884 | -5,191 | -5,183 | -98,172 | -127,792 | -171,468 | -214,783 | -181,315 | -144,082 | -118,229 | -106,331 |
Other Financing Activities | -36,000 | -53,300 | -2,600 | -13,600 | -57,422 | -38,560 | -28,468 | -40,614 | -36,659 | 91,282 | 26,961 | 9,923 | 10,728 | -302 | 17,220 | 15,987 | -2,412 | -28,077 | 17,376 | 47 | 1,383 |
Net Cash Used Provided by Financing Activities | -1,062,300 | -585,600 | -175,200 | -94,300 | 234,662 | -338,183 | -265,128 | 503,440 | -304,585 | -50,849 | -551,132 | -142,049 | -129,235 | -41,266 | -89,054 | -360,962 | -270,839 | 2,925,813 | -694,250 | -320,324 | -362,429 |
Effect of Forex Changes on Cash | 3,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 89,300 | 787,700 | -80,000 | -956,500 | 923,507 | 230,102 | -102,242 | -121,373 | -25,074 | 142,787 | -52,465 | -77,277 | 119,639 | 108,298 | 25,276 | 12,071 | -24,694 | -20,342 | -219,908 | 3,688 | 123,681 |
Cash at End of Period | 1,795,200 | 949,200 | 161,500 | 241,500 | 1,198,013 | 274,506 | 44,404 | 146,646 | 258,986 | 284,060 | 141,273 | 198,201 | 275,478 | 155,839 | 47,541 | 22,265 | 10,194 | 34,888 | 55,230 | 275,138 | 271,450 |
Cash at Start of Period | 1,705,900 | 161,500 | 241,500 | 1,198,000 | 274,506 | 44,404 | 146,646 | 268,019 | 284,060 | 141,273 | 193,738 | 275,478 | 155,839 | 47,541 | 22,265 | 10,194 | 34,888 | 55,230 | 275,138 | 271,450 | 147,769 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,444,300 | 1,536,800 | 1,148,200 | 1,011,900 | 1,070,359 | 984,122 | 832,777 | 644,678 | 644,588 | 503,378 | 260,336 | 360,962 | 238,475 | 169,043 | 202,706 | 453,035 | 435,185 | 708,144 | 579,349 | 473,184 | 580,615 |
Capital Expenditure | -647,300 | -872,600 | -612,600 | -451,300 | -362,194 | -384,094 | -469,088 | -459,566 | -350,148 | -289,262 | -224,852 | -275,380 | -93,357 | -98,912 | -86,324 | -109,729 | -353,196 | -483,322 | -435,207 | -215,646 | -203,800 |
Free Cash Flow | 797,000 | 664,200 | 535,600 | 560,600 | 708,165 | 600,028 | 363,689 | 185,112 | 294,440 | 214,116 | 35,484 | 85,582 | 145,118 | 70,131 | 116,382 | 343,306 | 81,989 | 224,822 | 144,142 | 257,538 | 376,815 |