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 | 1,542,400 | 1,493,100 | 1,424,900 | 1,327,576 | 1,265,052 | 1,231,661 | 1,214,969 | 1,165,095 | 1,142,167 | 1,059,366 | 1,010,117 | 965,087 | 873,592 | 771,978 | 680,578 | 1,030,619 | 961,735 | 1,496,289 | 1,575,249 | 1,609,494 | 1,166,455 |
Revenue Growth | - | 4.79% | 7.33% | 4.94% | 2.71% | 1.37% | 4.28% | 2.01% | 7.82% | 4.88% | 4.67% | 10.47% | 13.16% | 13.43% | -33.96% | 7.16% | -35.73% | -5.01% | -2.13% | 37.98% | |
Cost of Revenue | 191,500 | 197,300 | 200,700 | 191,933 | 180,177 | 180,467 | 192,134 | 193,326 | 198,242 | 192,788 | 188,425 | 187,013 | 167,600 | 165,246 | 156,676 | 233,040 | 227,351 | 596,517 | 580,739 | 512,225 | 444,759 |
Gross Profit | 1,350,900 | 1,295,800 | 1,224,200 | 1,135,643 | 1,084,875 | 1,051,194 | 1,022,835 | 971,769 | 943,925 | 866,578 | 821,692 | 778,074 | 705,992 | 606,732 | 523,902 | 797,579 | 734,384 | 899,772 | 994,510 | 1,097,269 | 721,696 |
Gross Profit Margin | 87.58% | 86.79% | 85.91% | 85.54% | 85.76% | 85.35% | 84.19% | 83.41% | 82.64% | 81.80% | 81.35% | 80.62% | 80.81% | 78.59% | 76.98% | 77.39% | 76.36% | 60.13% | 63.13% | 68.17% | 61.87% |
Research and Development | 94,700 | 91,000 | 85,700 | 80,529 | 74,671 | 60,805 | 57,884 | 52,342 | 59,100 | 63,718 | 67,777 | 70,297 | 61,694 | 53,277 | 53,664 | 96,416 | 91,508 | 160,186 | 129,343 | 95,339 | 67,346 |
General and Administrative Expenses | 205,500 | 204,200 | 195,400 | 188,311 | 186,003 | 184,262 | 197,559 | 211,705 | 198,253 | 196,914 | 189,488 | 179,545 | 187,736 | 208,554 | 221,094 | 359,021 | 373,478 | 552,762 | 634,351 | 675,140 | 418,402 |
Total Operating Expenses | 300,200 | 295,200 | 281,100 | 268,840 | 260,674 | 245,067 | 255,443 | 264,047 | 257,353 | 260,632 | 257,265 | 249,842 | 249,430 | 261,831 | 274,758 | 467,636 | 555,638 | 1,163,049 | 886,461 | 872,117 | 565,188 |
Operating Income or Loss | 1,050,700 | 1,000,600 | 943,100 | 866,803 | 824,201 | 806,127 | 767,392 | 707,722 | 686,572 | 605,946 | 564,427 | 528,232 | 457,327 | 329,389 | 232,283 | 313,727 | 70,778 | -221,501 | 95,820 | 196,429 | 131,728 |
Operating Margin | 68.11% | 67.01% | 66.19% | 65.29% | 65.15% | 65.45% | 63.16% | 60.74% | 60.11% | 57.20% | 55.88% | 54.73% | 52.35% | 42.67% | 34.13% | 30.44% | 7.36% | -14.80% | 6.08% | 12.20% | 11.29% |
Interest Expense | 75,300 | 75,300 | 75,300 | 83,255 | 90,144 | 90,611 | 114,845 | 136,336 | 115,564 | 107,631 | 85,994 | 74,761 | 50,196 | 147,332 | 157,667 | 47,351 | 44,391 | 0 | 0 | 0 | 0 |
EBITDA | 1,139,200 | 1,095,900 | 1,002,400 | 913,414 | 886,740 | 895,717 | 892,728 | 785,226 | 754,904 | 656,772 | 632,995 | 592,187 | 517,710 | 396,625 | 320,676 | 414,907 | 285,376 | 121,127 | 378,927 | 458,877 | 361,665 |
Depreciation and Amortization | 38,500 | 44,100 | 46,900 | 47,940 | 46,352 | 46,330 | 48,367 | 49,878 | 58,167 | 61,491 | 63,690 | 60,655 | 54,819 | 55,706 | 67,655 | 86,266 | 128,031 | 231,505 | 231,529 | 197,259 | 168,217 |
Income Before Tax | 1,025,400 | 976,500 | 880,200 | 782,219 | 750,244 | 758,776 | 729,516 | 599,012 | 581,173 | 487,650 | 483,311 | 456,771 | 412,695 | 193,587 | 95,354 | 281,290 | 123,251 | -127,742 | 136,685 | 243,233 | 213,805 |
Income Tax Expense | 166,500 | 158,900 | 206,400 | -2,611 | -64,644 | 146,477 | 147,027 | 141,764 | 140,528 | 112,414 | 128,051 | -87,679 | 100,210 | 55,031 | 25,322 | 80,105 | 42,800 | 11,080 | -241,285 | 104,655 | 27,580 |
Net Income | 858,900 | 817,600 | 673,800 | 784,800 | 814,888 | 612,299 | 582,489 | 457,248 | 440,645 | 375,236 | 355,260 | 544,450 | 320,032 | 142,891 | 830,967 | 245,553 | -374,692 | -139,502 | 379,015 | 406,461 | 186,225 |
Net Income Margin | 55.75% | 54.76% | 47.29% | 59.12% | 64.42% | 49.71% | 47.94% | 39.25% | 38.58% | 35.42% | 35.17% | 56.41% | 36.63% | 18.51% | 122.10% | 23.83% | -38.96% | -9.32% | 24.06% | 25.25% | 15.97% |
EPS | 8.61 | 7.91 | 6.24 | 7.01 | 7.08 | 5.17 | 4.75 | 4.56 | 4.12 | 3.29 | 2.80 | 3.77 | 2.04 | 0.87 | 4.68 | 1.28 | -1.90 | -0.59 | 1.55 | 1.67 | 0.61 |
EPS Diluted | 8.60 | 7.90 | 6.24 | 7.00 | 7.07 | 5.15 | 4.75 | 3.68 | 3.42 | 2.82 | 2.52 | 3.49 | 1.95 | 0.86 | 4.64 | 1.28 | -1.87 | -0.59 | 1.53 | 1.63 | 0.60 |
Weighted Average Shares Out | - | 103,400 | 107,900 | 112,015 | 115,058 | 118,513 | 122,629 | 100,325 | 107,001 | 114,155 | 126,710 | 144,591 | 156,953 | 165,408 | 177,534 | 191,821 | 197,201 | 237,707 | 244,421 | 257,368 | 250,525 |
Weighted Average Shares Out Diluted | - | 103,500 | 108,000 | 112,166 | 115,298 | 118,968 | 122,661 | 124,180 | 128,833 | 133,031 | 140,895 | 155,786 | 163,909 | 166,887 | 178,965 | 192,575 | 200,602 | 237,707 | 247,073 | 263,689 | 254,700 |
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 | 267,300 | 240,100 | 373,600 | 223,487 | 401,194 | 508,196 | 357,415 | 465,851 | 231,945 | 228,659 | 191,608 | 339,223 | 130,736 | 1,313,349 | 1,559,628 | 1,477,166 | 789,068 | 1,376,722 | 501,184 | 476,826 | 330,641 |
Short Term Investments | 377,600 | 686,300 | 606,800 | 982,318 | 765,713 | 709,863 | 912,254 | 1,948,900 | 1,565,962 | 1,686,771 | 1,233,076 | 1,384,062 | 1,425,700 | 32,860 | 501,238 | 0 | 0 | 1,011 | 198,656 | 378,006 | 406,784 |
Cash + Short Term Investments | 644,900 | 926,400 | 980,400 | 1,205,805 | 1,166,907 | 1,218,059 | 1,269,669 | 2,414,751 | 1,797,907 | 1,915,430 | 1,424,684 | 1,723,285 | 1,556,436 | 1,346,209 | 2,060,866 | 1,477,166 | 789,068 | 1,376,722 | 699,840 | 854,832 | 737,425 |
Net Receivables | 15,800 | 13,600 | 8,100 | 12,953 | 8,214 | 1,524 | 10,480 | 11,458 | 13,051 | 12,638 | 13,448 | 13,631 | 11,477 | 24,426 | 14,874 | 63,133 | 111,702 | 208,799 | 329,848 | 279,766 | 198,317 |
Inventory | 0 | 0 | -8,100 | -12,953 | -8,214 | -17,356 | -10,480 | -11,458 | 0 | 0 | 0 | 55,129 | 113,281 | 0 | 0 | 167,716 | 237,603 | 72,435 | 157,519 | 96,265 | 0 |
Other Current Assets | 56,700 | 48,300 | 50,200 | 49,977 | 42,819 | 102,065 | 36,885 | 19,944 | 45,769 | 54,679 | 57,848 | 79,785 | 60,495 | 77,146 | 102,217 | 168,759 | 724,065 | 163,041 | 222,676 | 99,210 | 70,381 |
Total Current Assets | 717,400 | 988,300 | 1,038,700 | 1,268,735 | 1,217,940 | 1,278,589 | 1,317,034 | 2,446,153 | 1,842,342 | 1,967,924 | 1,490,607 | 1,803,199 | 1,681,520 | 1,447,781 | 2,177,957 | 1,709,058 | 1,624,835 | 1,749,573 | 1,332,364 | 1,228,275 | 1,006,123 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 234,900 | 240,600 | 232,000 | 251,223 | 245,571 | 250,283 | 253,905 | 263,513 | 266,125 | 295,570 | 319,028 | 339,653 | 333,861 | 327,136 | 190,319 | 403,821 | 382,241 | 621,917 | 605,292 | 553,036 | 512,621 |
Goodwill | 52,500 | 52,500 | 52,500 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 52,527 | 289,980 | 283,109 | 1,082,420 | 1,449,493 | 1,071,910 | 725,427 |
Intangible Assets | 145,000 | 145,000 | 145,000 | 145,000 | 145,000 | 145,000 | 145,000 | 145,000 | 145,000 | 52,527 | 0 | 0 | 0 | 1,321 | 2,619 | 22,420 | 35,312 | 121,792 | 333,430 | 1,297,212 | 969,265 |
Long Term Investments | 0 | 0 | 5,400 | 5,329 | 10,376 | 16,332 | 15,011 | 14,961 | 15,309 | 17,642 | 0 | 0 | 413 | -86,598 | 0 | 7,146 | 0 | 109,828 | 0 | -16,186 | 6,809 |
Tax Assets | 285,700 | 301,000 | 234,600 | 230,719 | 67,914 | 87,798 | 104,992 | 15,392 | 9,385 | 17,361 | 266,954 | 437,643 | 7,299 | 86,598 | 0 | 12,695 | 0 | 230,695 | 179,023 | 16,186 | 19,057 |
Other Non-Current Assets | 26,500 | 21,600 | 25,200 | 30,231 | 27,582 | 23,480 | 26,035 | 3,642 | 3,884 | 6,713 | 25,743 | 27,745 | 24,912 | 27,414 | 20,584 | 25,024 | 247,735 | 106,888 | 74,651 | 94,376 | 78,999 |
Total Non-Current Assets | 744,600 | 760,700 | 694,700 | 715,029 | 548,970 | 575,420 | 597,470 | 495,035 | 492,230 | 389,813 | 664,252 | 857,568 | 419,012 | 408,398 | 266,049 | 761,086 | 948,397 | 2,273,540 | 2,641,889 | 1,944,624 | 1,586,751 |
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 | 1,462,000 | 1,749,000 | 1,733,400 | 1,983,764 | 1,766,910 | 1,854,009 | 1,914,504 | 2,941,188 | 2,334,572 | 2,357,737 | 2,154,859 | 2,660,767 | 2,100,532 | 1,856,179 | 2,444,006 | 2,470,144 | 2,573,232 | 4,023,113 | 3,974,253 | 3,172,899 | 2,592,874 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 8,400 | 12,500 | 9,800 | 9,000 | 12,340 | 16,238 | 27,138 | 10,519 | 19,455 | 23,298 | 29,335 | 24,843 | 23,519 | 19,283 | 13,840 | 34,698 | 48,863 | 37,554 | 261,875 | 68,293 | 382,025 |
Short Term Debt | 305,500 | 5,100 | 16,300 | 0 | 0 | 0 | 0 | 638,020 | 629,764 | 634,326 | 631,190 | 1,284,689 | 0 | 0 | 0 | 0 | 0 | 0 | 199,000 | 0 | 0 |
Tax Payables | 61,400 | 49,500 | 37,400 | 26,793 | 27,194 | 30,308 | 18,961 | 13,477 | 23,144 | 16,943 | 47,079 | 19,853 | 21,918 | 28,441 | 41,055 | 24,571 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 971,000 | 931,100 | 890,400 | 847,411 | 780,051 | 755,178 | 732,382 | 713,309 | 688,265 | 680,483 | 621,307 | 595,221 | 564,627 | 502,538 | 457,478 | 653,702 | 629,800 | 552,070 | 454,947 | 368,413 | 305,874 |
Other Current Liabilities | 179,900 | 190,300 | 173,800 | 190,787 | 169,108 | 163,442 | 169,109 | 195,607 | 161,321 | 147,930 | 591,645 | 765,213 | 84,954 | 108,661 | 140,340 | 184,698 | 298,215 | 356,518 | 443,455 | 498,274 | 11,696 |
Total Current Liabilities | 1,526,200 | 1,188,500 | 1,116,900 | 1,073,991 | 988,693 | 965,166 | 947,590 | 1,560,528 | 1,521,949 | 1,502,980 | 1,920,556 | 2,029,186 | 695,018 | 658,923 | 652,713 | 897,669 | 976,878 | 946,142 | 1,359,277 | 938,133 | 699,595 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,496,600 | 1,792,400 | 1,789,500 | 1,788,194 | 1,795,242 | 1,474,889 | 1,785,047 | 1,782,529 | 1,237,189 | 1,235,354 | 750,000 | 750,000 | 697,614 | 690,086 | 581,626 | 574,378 | 1,261,655 | 1,265,296 | 0 | 0 | 0 |
Deferred Revenue | 328,000 | 315,000 | 328,700 | 305,950 | 282,838 | 278,702 | 285,720 | 286,097 | 287,424 | 280,859 | 269,047 | 260,615 | 247,955 | 226,033 | 205,560 | 234,539 | 215,281 | 186,719 | 159,439 | 127,175 | 107,595 |
Deferred Tax | 0 | 0 | 0 | 0 | 95,494 | 312,676 | 134 | 444,108 | 371,433 | 294,194 | 477,781 | 437,643 | 424,970 | 325,527 | 309,696 | 144,777 | 16,378 | 2,985 | 24,849 | 18,560 | 31,319 |
Other Non-Current Liabilities | 11,800 | 34,100 | 60,500 | 76,148 | 0 | 0 | 281,487 | 128,197 | 117,172 | 114,797 | 98,722 | 44,524 | 44,298 | 43,717 | 17,981 | 20,117 | 13,952 | 39,621 | 154,174 | 16,383 | 26,091 |
Total Non-Current Liabilities | 1,836,400 | 2,141,500 | 2,178,700 | 2,170,292 | 2,168,415 | 2,378,943 | 2,352,388 | 2,640,931 | 2,013,218 | 1,925,204 | 1,117,769 | 1,055,139 | 1,414,837 | 1,285,363 | 1,114,863 | 973,811 | 1,496,351 | 1,494,621 | 190,400 | 161,606 | 165,005 |
Total Liabilities | 3,362,600 | 3,330,000 | 3,295,600 | 3,244,283 | 3,157,108 | 3,344,109 | 3,299,978 | 4,201,459 | 3,535,167 | 3,428,184 | 3,038,325 | 3,084,325 | 2,109,855 | 1,944,286 | 1,767,576 | 1,871,480 | 2,473,229 | 2,440,763 | 1,549,677 | 1,099,739 | 864,600 |
Common Stock | 10,894,000 | 11,808,000 | 12,644,500 | 13,620,038 | 14,275,160 | 353 | 352 | 325 | 324 | 323 | 322 | 320 | 319 | 317 | 313 | 308 | 304 | 297 | 244 | 246 | 253 |
Retained Earnings | -12,792,200 | -13,386,400 | -14,204,000 | -14,877,772 | -15,662,602 | -16,477,490 | -17,089,789 | -17,694,790 | -18,184,954 | -18,625,599 | -19,000,835 | -19,356,095 | -19,900,545 | -20,220,577 | -20,363,468 | -21,194,435 | -21,439,410 | -21,033,452 | -20,929,497 | -21,147,368 | -21,553,829 |
Accumulated Other Comprehensive Income/Loss | -2,400 | -2,600 | -2,700 | -2,785 | -2,756 | -2,621 | -2,811 | -2,941 | -3,453 | -3,993 | -2,998 | -3,085 | -388 | -3,084 | -1,334 | 7,659 | 17,006 | 1,975 | -8,398 | -26,464 | -7,538 |
Total Stockholders Equity | -1,900,600 | -1,581,000 | -1,562,200 | -1,260,519 | -1,390,198 | -1,490,100 | -1,385,474 | -1,260,271 | -1,200,595 | -1,070,447 | -883,466 | -423,558 | -9,323 | -88,107 | 676,430 | 549,741 | 50,795 | 1,527,865 | 2,376,860 | 2,031,675 | 1,691,997 |
Total Investments | 377,600 | 686,300 | 606,800 | 982,318 | 765,713 | 709,863 | 912,254 | 1,948,900 | 1,565,962 | 1,686,771 | 1,233,076 | 1,384,062 | 1,426,113 | 32,860 | 501,238 | 7,146 | 0 | 110,839 | 198,656 | 378,006 | 413,593 |
Total Debt | 1,802,100 | 1,797,500 | 1,787,900 | 1,785,709 | 1,790,083 | 1,787,565 | 1,785,047 | 2,410,145 | 1,866,953 | 1,869,680 | 1,381,190 | 1,374,056 | 697,614 | 690,086 | 581,626 | 574,378 | 1,261,655 | 1,265,296 | 199,000 | 138,051 | 0 |
Net Debt | 1,534,800 | 1,557,400 | 1,414,300 | 1,562,222 | 1,388,889 | 1,279,369 | 1,427,632 | 1,944,294 | 1,635,008 | 1,641,021 | 1,189,582 | 1,034,833 | 566,878 | -623,263 | -978,002 | -902,788 | 472,587 | -111,426 | -302,184 | -338,775 | -330,641 |
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 | 858,900 | 817,600 | 673,800 | 784,830 | 814,888 | 612,299 | 582,489 | 457,248 | 440,645 | 375,236 | 355,260 | 544,450 | 320,032 | 142,891 | 108,600 | 249,239 | -374,692 | -139,502 | 379,015 | 406,461 | 186,225 |
Depreciation & Amortization | 38,500 | 44,100 | 46,900 | 47,940 | 46,352 | 46,330 | 48,367 | 49,878 | 58,167 | 61,491 | 63,690 | 60,655 | 54,819 | 55,706 | 67,655 | 86,266 | 128,031 | 231,505 | 231,529 | 197,259 | 168,217 |
Deferred Income Tax | -48,600 | 0 | 0 | 0 | -12,533 | -15,594 | -66,545 | -25,281 | -27,460 | -4,334 | -8,298 | -112,688 | 71,800 | -13,420 | -131,926 | -41,719 | -170,878 | -11,042 | -227,194 | -9,890 | -8,390 |
Stock Based Compensation | 59,900 | 59,700 | 58,600 | 53,400 | 48,243 | 50,626 | 52,504 | 52,907 | 50,044 | 46,075 | 43,977 | 36,649 | 33,362 | 43,272 | 52,178 | 51,166 | 90,066 | 85,250 | 66,285 | 6,312 | 3,136 |
Change in Working Capital | -58,600 | -43,100 | 55,700 | -85,084 | -170,192 | 56,563 | 72,860 | 167,737 | 150,314 | 173,262 | 134,967 | 57,351 | 136,872 | 94,487 | 109,225 | 53,806 | 88,852 | 78,108 | 40,296 | 83,013 | 58,002 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -871 | 661 | -73 | -2,500 | 3,327 | -251 | 13,147 | 25,798 | 54,048 | -104,338 | 32,356 | -63,819 | -65,822 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,980 | -1,728 | 11,571 | -2,694 | 62,456 | 0 | -19,105 | 27,927 | -512,690 | 133,522 | -80,514 | -243,625 | -227,615 |
Accounts Payable | -70,400 | 0 | -100 | 15,495 | 2,227 | -24 | -2,130 | 15,483 | 40,244 | 21,013 | 45,419 | 19,291 | -12,922 | 18,162 | 34,952 | -40,800 | -100,463 | -76,719 | -15,384 | 100,315 | 44,911 |
Other Working Capital | 11,800 | -43,100 | 55,800 | -100,579 | -172,419 | 56,587 | 74,990 | 152,254 | 101,961 | 153,316 | 78,050 | 43,254 | 84,011 | 76,576 | 80,231 | 40,881 | 647,957 | 125,643 | 103,838 | 290,142 | 306,528 |
Other Non-Cash Items | 169,400 | -24,500 | -3,900 | 6,027 | 3,425 | 3,668 | 8,092 | 272 | -3,761 | -248 | 11,353 | -7,020 | -79,255 | 12,965 | 9,474 | -3,567 | 720,664 | 226,141 | -15,152 | -174,202 | -41,852 |
Net Cash Provided by Operating Activities | 875,300 | 853,800 | 831,100 | 807,152 | 730,183 | 753,892 | 697,767 | 702,761 | 667,949 | 651,482 | 600,949 | 579,397 | 537,630 | 335,901 | 215,206 | 395,191 | 482,043 | 470,460 | 474,779 | 508,953 | 365,338 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -23,600 | -45,800 | -27,400 | -53,033 | -43,395 | -40,316 | -37,007 | -49,499 | -169,574 | -40,656 | -39,327 | -65,594 | -53,023 | -192,660 | -80,527 | -116,876 | -118,999 | -152,237 | -181,611 | -140,499 | -92,532 |
Acquisitions Net | -27,800 | 0 | -383,100 | 216,200 | 20,810 | -9,872 | 52,240 | 0 | -143,000 | 0 | 0 | 0 | 0 | 0 | 1,162,306 | 469,380 | 63,200 | 159,023 | -604,795 | -151,669 | -246,356 |
Purchases of Investments | -1,103,000 | -1,330,500 | -1,338,400 | -2,870,670 | -2,355,405 | -2,030,521 | -2,976,752 | -4,929,834 | -3,691,057 | -3,219,329 | -3,277,096 | -3,450,068 | -2,622,898 | -78,975 | -792,506 | -3,592 | -15,679 | -17,461 | -541,569 | -276,869 | -1,083,203 |
Sales/Maturities of Investments | 1,537,700 | 1,278,900 | 1,721,500 | 2,654,457 | 2,305,732 | 2,247,904 | 4,031,809 | 4,562,161 | 3,817,899 | 2,767,027 | 3,428,659 | 3,508,569 | 1,234,156 | 546,006 | 313,817 | 129,479 | 298,997 | 206,707 | 716,250 | 329,835 | 1,067,258 |
Other Investing Activities | -205,900 | 0 | 383,100 | -216,200 | -28,900 | 207,511 | -160 | 12,096 | 145,333 | -3,941 | 452 | -3,969 | -588 | -1,129 | -4,788 | 6,064 | -148,764 | 16,053 | 49,329 | 353,133 | 69,970 |
Net Cash Used for Investing Activities | 411,100 | -97,400 | 355,700 | -269,246 | -72,258 | 167,195 | 1,070,130 | -405,076 | -40,399 | -496,899 | 112,688 | -11,062 | -1,442,353 | 273,242 | 603,090 | 484,455 | 78,755 | 212,085 | -562,396 | 113,931 | -284,863 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 0 | 0 | 0 | -8,947 | 0 | 0 | -1,250,009 | 543,185 | 0 | 492,237 | 0 | 638,297 | 0 | 98,933 | -1,004 | 2,071 | 0 | 1,025,247 | 199,000 | -2,200 | -4,491 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 13,152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,983 | 92,510 | 36,204 | 122,427 | 306,976 | 51,540 | 80,454 | 63,723 |
Common Stock Repurchased | -1,188,900 | -901,400 | -1,048,100 | -722,587 | -777,454 | -782,583 | -638,152 | -621,173 | -662,491 | -643,169 | -883,403 | -1,035,617 | -325,680 | -550,097 | -449,749 | -260,571 | -1,327,378 | -1,156,491 | -135,000 | -548,630 | -113,257 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -463,498 | -518,217 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 11,600 | 11,600 | 12,300 | 12,417 | 12,577 | -872 | 12,836 | 12,915 | 38,728 | 33,154 | 23,651 | 39,987 | 47,928 | 62,464 | 223,696 | 24,302 | 40,924 | 12,939 | -4,805 | 863 | -447 |
Net Cash Used Provided by Financing Activities | -1,177,300 | -889,800 | -1,035,800 | -719,130 | -764,877 | -770,303 | -1,875,325 | -65,073 | -623,763 | -117,778 | -859,752 | -357,333 | -277,752 | -852,198 | -745,274 | -197,994 | -1,164,027 | 188,671 | 110,735 | -469,513 | -54,472 |
Effect of Forex Changes on Cash | 600 | -100 | -800 | -561 | -48 | 64 | -958 | 1,294 | -501 | 246 | -1,500 | -2,515 | -138 | -3,224 | 9,440 | 6,446 | 15,575 | 3,721 | 6 | -7,186 | 3,045 |
Net Change in Cash | 115,000 | -133,500 | 150,200 | -181,785 | -107,000 | 150,848 | -108,386 | 233,906 | 3,286 | 37,051 | -147,615 | 208,487 | -1,182,613 | -246,279 | 82,462 | 688,098 | -587,654 | 874,937 | 23,124 | 146,185 | 29,048 |
Cash at End of Period | 1,496,800 | 245,500 | 379,000 | 228,816 | 410,601 | 517,601 | 366,753 | 465,851 | 231,945 | 228,659 | 191,608 | 339,223 | 130,736 | 1,313,349 | 1,559,628 | 1,477,166 | 789,068 | 1,376,722 | 501,184 | 476,826 | 330,641 |
Cash at Start of Period | 1,381,800 | 379,000 | 228,800 | 410,601 | 517,601 | 366,753 | 475,139 | 231,945 | 228,659 | 191,608 | 339,223 | 130,736 | 1,313,349 | 1,559,628 | 1,477,166 | 789,068 | 1,376,722 | 501,785 | 478,060 | 330,641 | 301,593 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 875,300 | 853,800 | 831,100 | 807,152 | 730,183 | 753,892 | 697,767 | 702,761 | 667,949 | 651,482 | 600,949 | 579,397 | 537,630 | 335,901 | 215,206 | 395,191 | 482,043 | 470,460 | 474,779 | 508,953 | 365,338 |
Capital Expenditure | -23,600 | -45,800 | -27,400 | -53,033 | -43,395 | -40,316 | -37,007 | -49,499 | -169,574 | -40,656 | -39,327 | -65,594 | -53,023 | -192,660 | -80,527 | -116,876 | -118,999 | -152,237 | -181,611 | -140,499 | -92,532 |
Free Cash Flow | 851,700 | 808,000 | 803,700 | 754,119 | 686,788 | 713,576 | 660,760 | 653,262 | 498,375 | 610,826 | 561,622 | 513,803 | 484,607 | 143,241 | 134,679 | 278,315 | 363,044 | 318,223 | 293,168 | 368,454 | 272,806 |