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 | 10,611,500 | 9,869,200 | 8,930,700 | 7,574,400 | 6,205,683 | 4,162,821 | 3,047,597 | 2,488,652 | 1,702,177 | 1,032,336 | 580,415 | 1,211,975 | 1,527,042 | 1,410,626 | 143,370 | 102,049 | 175,504 | 199,012 | 216,356 | 160,890 | 102,717 |
Revenue Growth | - | 10.51% | 17.91% | 22.06% | 49.07% | 36.59% | 22.46% | 46.20% | 64.89% | 77.86% | -52.11% | -20.63% | 8.25% | 883.91% | 40.49% | -41.85% | -11.81% | -8.02% | 34.47% | 56.63% | |
Cost of Revenue | 1,475,100 | 1,262,200 | 1,080,300 | 904,200 | 736,300 | 547,758 | 409,539 | 275,119 | 210,460 | 125,542 | 60,987 | 130,277 | 279,885 | 80,505 | 12,730 | 14,202 | 15,686 | 13,904 | 12,170 | 10,098 | 5,649 |
Gross Profit | 9,136,400 | 8,607,000 | 7,850,400 | 6,670,200 | 5,469,383 | 3,615,063 | 2,638,058 | 2,213,533 | 1,491,717 | 906,794 | 519,428 | 1,081,698 | 1,247,157 | 1,330,121 | 130,640 | 87,847 | 159,818 | 185,108 | 204,186 | 150,792 | 97,068 |
Gross Profit Margin | 86.09% | 87.21% | 87.90% | 88.06% | 88.14% | 86.84% | 86.56% | 88.95% | 87.64% | 87.84% | 89.49% | 89.25% | 81.67% | 94.29% | 91.12% | 86.08% | 91.06% | 93.01% | 94.38% | 93.72% | 94.50% |
Research and Development | 7,979,300 | 3,162,900 | 2,540,300 | 3,051,100 | 1,829,537 | 1,754,540 | 1,416,476 | 1,324,625 | 1,047,690 | 996,170 | 855,506 | 918,783 | 806,185 | 707,706 | 637,416 | 550,685 | 516,292 | 513,054 | 371,713 | 248,540 | 192,162 |
General and Administrative Expenses | 1,455,800 | 1,136,600 | 944,700 | 840,100 | 770,456 | 658,498 | 557,616 | 496,079 | 432,829 | 377,080 | 305,409 | 362,342 | 436,796 | 400,721 | 187,800 | 129,297 | 101,910 | 84,727 | 57,860 | 43,990 | 42,139 |
Total Operating Expenses | 9,450,400 | 4,775,000 | 3,485,000 | 3,891,200 | 2,599,993 | 2,413,038 | 1,974,092 | 1,820,704 | 1,480,519 | 1,373,250 | 1,160,915 | 1,281,125 | 1,242,981 | 1,108,427 | 825,216 | 679,982 | 618,202 | 597,781 | 429,573 | 292,530 | 234,301 |
Operating Income or Loss | -314,000 | 4,307,500 | 4,307,400 | 2,782,100 | 2,856,290 | 1,197,566 | 635,150 | 123,243 | 9,936 | -468,662 | -692,412 | -903,448 | 2,332 | 113,820 | -696,077 | -613,412 | -462,708 | -419,792 | -229,038 | -149,872 | -154,807 |
Operating Margin | -3.29% | 43.65% | 48.23% | 36.73% | 46.03% | 28.77% | 20.84% | 4.95% | 0.58% | -45.40% | -119.30% | -74.54% | 0.15% | 8.07% | -485.51% | -601.10% | -263.65% | -210.94% | -105.86% | -93.15% | -150.71% |
Interest Expense | 38,400 | 44,100 | 54,800 | 61,500 | 58,151 | 58,502 | 34,119 | 57,550 | 81,432 | 84,206 | 72,863 | 22,730 | 14,713 | 36,574 | 19,275 | 13,192 | 13,471 | 0 | 0 | 0 | 0 |
EBITDA | 517,700 | 4,605,200 | 4,435,500 | 2,917,500 | 3,284,464 | 1,560,362 | 706,780 | 103,258 | 75,464 | -411,251 | -598,755 | -554,753 | 42,463 | 133,938 | -704,892 | -598,879 | -426,188 | -385,214 | -199,519 | -114,449 | -107,593 |
Depreciation and Amortization | 219,700 | 181,300 | 148,300 | 125,600 | 109,515 | 106,941 | 72,420 | 61,397 | 61,398 | 62,343 | 63,257 | 48,365 | 38,191 | 35,041 | 30,459 | 30,107 | 32,196 | 27,459 | 25,868 | 27,289 | 29,640 |
Income Before Tax | 259,600 | 4,379,800 | 4,232,400 | 2,730,400 | 3,116,798 | 1,394,919 | 600,241 | -15,689 | -67,366 | -559,581 | -734,875 | -976,117 | -12,381 | 60,445 | -754,626 | -642,178 | -464,175 | -426,911 | -206,891 | -173,390 | -158,505 |
Income Tax Expense | 739,400 | 760,200 | 910,400 | 388,300 | 405,151 | 218,109 | -1,486,862 | -107,324 | 16,665 | 30,381 | 6,958 | -288,567 | 38,754 | 19,266 | 19,275 | 19,336 | -30,729 | -21,394 | -18,496 | 61,679 | 29,014 |
Net Income | -479,800 | 3,619,600 | 3,322,000 | 2,342,100 | 2,711,700 | 1,176,810 | 2,096,896 | 263,484 | -112,052 | -558,115 | -738,555 | -445,028 | -107,032 | 29,574 | -754,626 | -641,578 | -459,851 | -391,279 | -206,891 | -203,417 | -166,247 |
Net Income Margin | -4.82% | 36.68% | 37.20% | 30.92% | 43.70% | 28.27% | 68.80% | 10.59% | -6.58% | -54.06% | -127.25% | -36.72% | -7.01% | 2.10% | -526.35% | -628.70% | -262.02% | -196.61% | -95.63% | -126.43% | -161.85% |
EPS | -1.85 | 14.05 | 12.97 | 9.09 | 10.44 | 4.58 | 8.25 | 1.06 | -0.46 | -2.32 | -3.14 | -1.98 | -0.50 | 0.14 | -3.77 | -3.70 | -3.27 | -3.03 | -1.83 | -2.28 | -2.12 |
EPS Diluted | -1.99 | 13.89 | 12.82 | 9.01 | 10.29 | 4.51 | 8.09 | 1.04 | -0.46 | -2.31 | -3.14 | -1.98 | -0.50 | 0.14 | -3.77 | -3.70 | -3.27 | -3.03 | -1.83 | -2.28 | -2.12 |
Weighted Average Shares Out | - | 257,700 | 256,100 | 257,700 | 259,841 | 256,728 | 254,292 | 248,858 | 243,591 | 240,837 | 234,918 | 224,831 | 211,946 | 204,891 | 200,402 | 173,259 | 140,556 | 128,986 | 113,221 | 89,241 | 78,571 |
Weighted Average Shares Out Diluted | - | 260,500 | 259,100 | 259,900 | 263,396 | 260,673 | 259,185 | 253,225 | 244,685 | 241,312 | 235,307 | 224,906 | 211,946 | 208,807 | 200,402 | 173,259 | 140,556 | 128,986 | 113,221 | 89,241 | 78,571 |
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 | 5,239,200 | 10,369,100 | 10,504,000 | 6,795,000 | 5,988,187 | 3,109,322 | 2,650,134 | 1,665,412 | 1,183,945 | 714,768 | 625,259 | 569,299 | 489,407 | 475,320 | 243,197 | 446,658 | 389,115 | 355,663 | 213,171 | 78,045 | 55,006 |
Short Term Investments | 1,285,300 | 849,200 | 274,500 | 729,900 | 670,710 | 698,972 | 518,108 | 423,254 | 250,612 | 327,694 | 761,847 | 895,777 | 831,808 | 493,602 | 788,214 | 838,255 | 442,986 | 105,208 | 491,455 | 283,112 | 337,314 |
Cash + Short Term Investments | 6,524,500 | 11,218,300 | 10,778,500 | 7,524,900 | 6,658,897 | 3,808,294 | 3,168,242 | 2,088,666 | 1,434,557 | 1,042,462 | 1,387,106 | 1,465,076 | 1,321,215 | 968,922 | 1,031,411 | 1,284,913 | 832,101 | 460,871 | 704,626 | 361,157 | 392,320 |
Net Receivables | 1,750,600 | 1,563,400 | 1,442,200 | 1,136,800 | 885,352 | 633,518 | 409,688 | 281,343 | 235,483 | 188,520 | 90,057 | 85,517 | 143,250 | 183,135 | 12,529 | 9,601 | 23,489 | 31,320 | 62,923 | 20,595 | 11,891 |
Inventory | 1,079,800 | 738,800 | 460,600 | 353,100 | 280,777 | 167,502 | 124,360 | 111,830 | 77,604 | 56,083 | 30,848 | 14,147 | 30,464 | 112,430 | 0 | 8 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 449,200 | 623,700 | 553,500 | 545,800 | 308,300 | 213,515 | 140,819 | 126,439 | 83,896 | 118,964 | 38,500 | 39,189 | 49,346 | 66,767 | 26,198 | 25,024 | 23,982 | 4,660 | 3,857 | 3,303 | 2,501 |
Total Current Assets | 9,804,100 | 14,144,200 | 12,681,300 | 9,014,800 | 7,825,026 | 4,609,314 | 3,702,290 | 2,483,328 | 1,761,006 | 1,355,094 | 1,548,141 | 1,588,576 | 1,589,585 | 1,331,254 | 1,057,039 | 1,307,034 | 867,581 | 496,851 | 771,406 | 385,055 | 406,712 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,513,900 | 1,452,900 | 1,108,400 | 1,094,100 | 958,534 | 745,080 | 812,005 | 789,437 | 698,362 | 697,715 | 715,812 | 696,911 | 433,609 | 133,176 | 72,333 | 62,279 | 68,331 | 66,509 | 61,535 | 54,533 | 64,225 |
Goodwill | 1,088,000 | 1,088,000 | 1,088,000 | 1,402,200 | 1,402,158 | 1,402,158 | 50,384 | 50,384 | 50,384 | 50,384 | 39,915 | 30,992 | 30,992 | 30,992 | 26,102 | 26,102 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 831,600 | 839,900 | 603,600 | 400,000 | 400,000 | 400,000 | 0 | 29,000 | 284,340 | 284,340 | 29,000 | 105,800 | 663,500 | 663,500 | 518,700 | 518,700 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 4,703,500 | 2,596,400 | 99,400 | 85,800 | 20,800 | 44,155 | 0 | 20,447 | 20,276 | 52,083 | 0 | 7,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,863 | 18,863 |
Tax Assets | 2,308,900 | 1,812,100 | 1,246,900 | 934,500 | 882,779 | 1,190,815 | 1,499,672 | -20,447 | -20,276 | -52,083 | 0 | -7,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 990,200 | 796,700 | 1,323,300 | 901,100 | 662,511 | 326,943 | 181,547 | 193,865 | 99,693 | 109,512 | 3,441 | 2,562 | 41,602 | 45,358 | 51,272 | 41,381 | 44,567 | 38,117 | 88,638 | 90,547 | 55,653 |
Total Non-Current Assets | 12,436,100 | 8,586,000 | 5,469,600 | 4,417,700 | 3,926,782 | 3,709,151 | 2,543,608 | 1,062,686 | 1,132,779 | 1,141,951 | 788,168 | 730,465 | 1,169,703 | 873,026 | 668,407 | 648,462 | 112,898 | 104,626 | 150,173 | 163,943 | 138,741 |
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 | 22,240,200 | 22,730,200 | 18,150,900 | 13,432,500 | 11,751,808 | 8,318,465 | 6,245,898 | 3,546,014 | 2,893,785 | 2,497,045 | 2,336,309 | 2,319,041 | 2,759,288 | 2,204,280 | 1,725,446 | 1,955,496 | 980,479 | 601,477 | 921,579 | 548,998 | 545,453 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 395,800 | 364,900 | 303,900 | 195,000 | 155,139 | 87,610 | 110,987 | 73,994 | 61,451 | 74,942 | 71,194 | 49,327 | 101,292 | 74,642 | 35,851 | 36,989 | 51,760 | 32,750 | 15,368 | 6,210 | 6,660 |
Short Term Debt | 0 | 83,700 | 89,400 | 80,200 | -274,990 | 38,794 | 15,088 | 45,062 | 38,852 | 86,841 | 49,818 | 16,893 | 27,414 | 0 | 136,991 | 32,071 | 0 | 19,997 | 101,750 | 0 | 0 |
Tax Payables | 0 | 99,500 | 123,300 | 211,300 | 104,173 | 72,293 | 0 | 0 | 6,883 | 30,953 | 10,038 | 8,362 | 715 | 12,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 170,300 | 159,600 | 171,700 | 191,519 | 62,332 | 554,089 | 237,570 | 79,421 | 16,296 | 17,468 | 21,510 | 27,566 | 163,132 | 74,619 | 300,531 | 37,678 | 25,528 | 33,889 | 31,449 | 47,741 |
Other Current Liabilities | 3,577,300 | 2,829,000 | 2,225,500 | 1,655,500 | 1,066,898 | 1,073,798 | 969,347 | 683,035 | 679,346 | 297,135 | 219,736 | 285,085 | 275,637 | 260,594 | 227,322 | 140,867 | 127,126 | 121,004 | 97,999 | 62,584 | 99,344 |
Total Current Liabilities | 3,973,100 | 3,547,400 | 2,430,600 | 1,873,600 | 1,560,110 | 1,204,522 | 715,482 | 807,260 | 7,954 | 506,349 | 368,254 | 397,829 | 432,624 | 838,768 | 474,783 | 666,507 | 216,564 | 199,279 | 251,014 | 100,243 | 153,745 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 1,702,900 | 1,449,400 | 810,300 | 887,200 | 889,500 | 622,868 | 581,550 | 583,902 | 521,335 | 739,397 | 792,935 | 489,691 | 683,201 | 455,950 | 400,000 | 121,765 | 287,500 | 0 | 19,997 | 0 | 334,997 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 88,762 | 82,573 | 80,157 | 12,637 | 26,010 | 45,276 | 70,969 | 123,808 | 118,095 | 160,049 | 38,207 | 247,474 | 101,217 | 116,295 | 851 | 18,345 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | -88,762 | -82,573 | 6,341 | 134,063 | 110,439 | 15,044 | 28,353 | 280,367 | 243,707 | 160,278 | 160,278 | 11,058 | 0 | -116,295 | -851 | -18,345 |
Other Non-Current Liabilities | 933,300 | 153,000 | 685,800 | 303,300 | 297,960 | 275,526 | 108,853 | 104,479 | 104,029 | 39,242 | 34,455 | 75,116 | 32,472 | 65,704 | 26,363 | 66,641 | 27,745 | 29,686 | 28,338 | 208,728 | 2,925 |
Total Non-Current Liabilities | 2,636,200 | 1,602,400 | 1,807,600 | 1,458,900 | 1,504,883 | 1,028,699 | 1,095,213 | 1,503,708 | 1,547,640 | 1,404,365 | 1,240,126 | 962,636 | 1,524,906 | 400,000 | 746,690 | 192,043 | 525,041 | 130,903 | 164,630 | 209,579 | 356,267 |
Total Liabilities | 6,609,300 | 5,149,800 | 4,238,200 | 3,332,500 | 3,064,993 | 2,233,221 | 1,810,695 | 1,503,708 | 1,555,594 | 1,404,365 | 1,240,126 | 962,636 | 1,524,906 | 1,238,768 | 1,221,473 | 858,550 | 741,605 | 330,182 | 415,644 | 309,822 | 510,012 |
Common Stock | 2,600 | 2,600 | 2,600 | 2,500 | 2,599 | 2,589 | 2,546 | 2,512 | 2,450 | 2,427 | 2,385 | 2,320 | 2,149 | 2,072 | 2,016 | 1,982 | 1,494 | 1,312 | 1,244 | 1,081 | 807 |
Retained Earnings | 8,693,800 | 10,142,400 | 6,522,800 | 3,200,800 | 858,669 | -1,852,978 | -2,989,478 | -5,119,723 | -5,373,836 | -5,261,784 | -4,705,450 | -3,966,895 | -3,521,867 | -3,414,835 | -3,444,409 | -2,689,783 | -2,047,605 | -1,587,754 | -1,196,475 | -989,584 | -786,167 |
Accumulated Other Comprehensive Income/Loss | 28,800 | -14,300 | 800 | 15,900 | -68,480 | -1,973 | 659 | -11,572 | 21,173 | 1,824 | 917 | -306 | -550 | -1,053 | -1,067 | -640 | 3,168 | 881 | -962 | -16,281 | -13,031 |
Total Stockholders Equity | 15,630,900 | 17,580,400 | 13,912,700 | 10,100,000 | 8,686,815 | 6,085,244 | 4,435,203 | 2,042,306 | 1,338,191 | 1,092,680 | 1,096,183 | 1,356,405 | 999,180 | 786,843 | 503,973 | 1,096,946 | 238,874 | 271,295 | 505,935 | 239,176 | 35,441 |
Total Investments | 5,988,800 | 3,445,600 | 274,500 | 729,900 | 670,710 | 698,972 | 518,108 | 443,701 | 270,888 | 327,694 | 761,847 | 895,777 | 831,808 | 493,602 | 788,214 | 838,255 | 442,986 | 105,208 | 491,455 | 301,975 | 356,177 |
Total Debt | 1,702,900 | 808,400 | 561,000 | 556,700 | 581,476 | 577,371 | 567,163 | 563,911 | 838,249 | 820,614 | 825,298 | 440,937 | 672,631 | 400,000 | 536,991 | 153,836 | 287,500 | 19,997 | 123,755 | 180,097 | 334,997 |
Net Debt | -3,536,300 | -9,560,700 | -9,943,000 | -6,238,300 | -5,406,711 | -2,531,951 | -2,082,971 | -1,101,501 | -345,696 | 105,846 | 200,039 | -128,362 | 183,224 | -75,320 | 293,794 | -292,822 | -101,615 | -335,666 | -89,416 | 102,052 | 279,991 |
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 | -479,800 | 3,619,600 | 3,322,000 | 2,342,100 | 2,711,647 | 1,176,810 | 2,087,103 | 91,635 | -84,031 | -588,181 | -742,745 | -687,550 | -51,135 | 41,179 | -754,626 | -642,178 | -459,851 | -391,279 | -206,891 | -203,417 | -166,247 |
Depreciation & Amortization | 219,700 | 181,300 | 148,300 | 125,600 | 109,515 | 106,941 | 72,420 | 61,397 | 61,398 | 62,343 | 63,257 | 48,365 | 38,191 | 35,041 | 30,459 | 30,107 | 32,196 | 27,459 | 25,868 | 27,289 | 29,640 |
Deferred Income Tax | -531,400 | -536,500 | -275,900 | -154,600 | 277,341 | 167,387 | -1,512,325 | -120,513 | 16,961 | 3,283 | 281 | -285,053 | 36,660 | -7,501 | 54,857 | -2,225 | 0 | -59,110 | -50,226 | -7,530 | -4,165 |
Stock Based Compensation | 739,300 | 581,200 | 491,300 | 441,400 | 429,500 | 360,489 | 325,047 | 290,736 | 237,705 | 231,025 | 177,542 | 127,303 | 114,285 | 126,751 | 97,676 | 86,722 | 63,012 | 59,407 | 39,137 | 7,530 | 4,165 |
Change in Working Capital | -838,900 | -265,700 | 340,800 | -105,200 | -54,454 | -66,101 | 238,020 | 15,264 | -2,070 | -85,950 | -11,063 | -5,051 | -13,788 | -193,064 | -63,777 | 61,424 | 138,783 | 47,300 | 123,054 | -52,073 | -12,741 |
Accounts Receivable | -152,900 | -84,100 | -358,600 | -274,700 | -223,444 | -225,587 | -108,152 | -71,759 | -33,027 | -104,847 | 7,428 | 53,363 | 39,912 | -170,606 | -2,923 | 13,900 | 7,831 | 31,603 | -42,328 | -8,704 | -4,567 |
Inventory | -439,800 | -322,900 | -136,400 | -92,800 | -132,014 | -64,047 | -31,965 | -44,984 | -16,450 | -23,146 | -16,469 | 7,142 | -29,925 | -111,388 | 6,191 | 9,524 | -3,152 | 19,535 | 48,249 | 0 | 0 |
Accounts Payable | 9,300 | 48,700 | 120,800 | 31,900 | 51,276 | -22,785 | 36,554 | 8,753 | -11,745 | -1,709 | 25,048 | -49,234 | 14,892 | 37,468 | -1,182 | -15,057 | 19,010 | 17,382 | 9,158 | -450 | -5,646 |
Other Working Capital | -255,500 | 92,600 | 715,000 | 230,400 | 249,728 | 246,318 | 341,583 | 123,254 | 59,152 | 43,752 | -27,070 | -16,322 | -38,667 | 51,462 | -65,863 | 53,057 | 115,094 | -21,220 | 107,975 | -42,919 | -2,528 |
Other Non-Cash Items | 938,400 | -42,600 | 103,400 | -5,800 | -220,005 | -176,196 | 60,021 | 506,423 | 6,140 | 12,048 | -471 | 750,416 | 143,628 | 141,329 | -31 | 38,564 | -622 | 63,747 | 46,583 | 56,147 | 7,188 |
Net Cash Provided by Operating Activities | -842,600 | 3,537,300 | 4,129,900 | 2,643,500 | 3,253,505 | 1,569,330 | 1,270,286 | 844,942 | 236,103 | -365,432 | -513,199 | -51,570 | 267,841 | 143,735 | -635,442 | -427,586 | -226,482 | -252,476 | -22,475 | -172,054 | -142,160 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -508,900 | -200,400 | -204,700 | -235,000 | -259,800 | -75,451 | -95,524 | -259,421 | -56,563 | -45,302 | -51,201 | -51,393 | -71,140 | -94,595 | -38,054 | -23,496 | -32,180 | -32,415 | -32,417 | -16,959 | -12,495 |
Acquisitions Net | -55,900 | 0 | -295,900 | 77,000 | -418,240 | -1,154,212 | 0 | -160,000 | 0 | -80,000 | -10,000 | 0 | 0 | -60,000 | 0 | -87,422 | 0 | 32,984 | 0 | 0 | 0 |
Purchases of Investments | -6,299,100 | -3,817,500 | -740,500 | -605,200 | -450,723 | -576,515 | -515,389 | -532,581 | -629,700 | -633,041 | -1,424,172 | -2,412,418 | -1,705,829 | -721,545 | -1,234,719 | -1,186,701 | -755,422 | -318,039 | -508,085 | -236,489 | -148,506 |
Sales/Maturities of Investments | 3,223,500 | 934,200 | 920,000 | 499,300 | 809,909 | 570,860 | 431,576 | 369,214 | 757,562 | 1,067,443 | 1,557,938 | 2,348,295 | 1,367,927 | 1,016,040 | 1,284,806 | 788,263 | 427,648 | 755,620 | 302,438 | 243,410 | 292,351 |
Other Investing Activities | -430,100 | -58,000 | 179,500 | -77,000 | 418,242 | -5,700 | -22,821 | 145,107 | 33,170 | -40,244 | 1,394 | 61,386 | -16,775 | 72,512 | -4,732 | 624 | -696 | -32,984 | 29,593 | 8,306 | -23,922 |
Net Cash Used for Investing Activities | -3,834,600 | -3,141,700 | -321,100 | -340,900 | 99,388 | -1,235,318 | -202,158 | -437,681 | 104,469 | 268,856 | 73,959 | -54,130 | -425,817 | 212,412 | 7,301 | -508,732 | -360,650 | 405,166 | -208,471 | -1,732 | 107,428 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -44,300 | -43,100 | -82,000 | -18,700 | -29,000 | -29,139 | -12,548 | -284,670 | -6,856 | 3,327 | 272,464 | -83,742 | -21,488 | -155,000 | 391,645 | 149,771 | 258,610 | -42,102 | 0 | 0 | -12,563 |
Common Stock Issued | 71,700 | 134,600 | 186,300 | 102,000 | 264,946 | 343,244 | 289,293 | 344,840 | 68,230 | 185,592 | 274,615 | 265,878 | 191,721 | 124,862 | 33,434 | 849,235 | 362,128 | 31,965 | 366,035 | 32,205 | 8,742 |
Common Stock Repurchased | -1,309,600 | -427,600 | -172,000 | -1,561,300 | -739,407 | -192,015 | -350,043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 38,400 | 134,600 | 186,300 | 102,000 | 263,119 | 691,141 | 291,372 | 353,074 | 140,127 | 0 | -49,703 | -1,252 | 1,971 | -94,100 | -22 | 0 | 0 | -53 | -170 | 197,456 | -4,805 |
Net Cash Used Provided by Financing Activities | -1,223,400 | -562,200 | -67,700 | -1,478,000 | -505,281 | 126,773 | -71,219 | 68,404 | 133,271 | 188,919 | 497,376 | 180,884 | 172,204 | -124,238 | 425,057 | 999,006 | 620,738 | -10,190 | 365,865 | 197,456 | -8,626 |
Effect of Forex Changes on Cash | 32,100 | 26,900 | -29,200 | -13,400 | 20,552 | 1,643 | -6,182 | 5,802 | -4,666 | -2,834 | -2,176 | 4,708 | -141 | 214 | -377 | -5,145 | -154 | -8 | 207 | -631 | 205 |
Net Change in Cash | -5,868,500 | -139,700 | 3,711,900 | 811,200 | 2,868,164 | 462,428 | 990,727 | 481,467 | 469,177 | 89,509 | 55,960 | 79,892 | 14,087 | 232,123 | -203,461 | 57,543 | 33,452 | 142,492 | 135,126 | 23,039 | -43,153 |
Cash at End of Period | 29,358,500 | 10,372,300 | 10,512,000 | 6,800,100 | 5,988,845 | 3,120,681 | 2,658,253 | 1,665,412 | 1,183,945 | 714,768 | 625,259 | 569,299 | 489,407 | 475,320 | 243,197 | 446,658 | 389,115 | 355,663 | 213,171 | 78,045 | 55,006 |
Cash at Start of Period | 35,227,000 | 10,512,000 | 6,800,100 | 5,988,900 | 3,120,681 | 2,658,253 | 1,667,526 | 1,183,945 | 714,768 | 625,259 | 569,299 | 489,407 | 475,320 | 243,197 | 446,658 | 389,115 | 355,663 | 213,171 | 78,045 | 55,006 | 98,159 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | -842,600 | 3,537,300 | 4,129,900 | 2,643,500 | 3,253,505 | 1,569,330 | 1,270,286 | 844,942 | 236,103 | -365,432 | -513,199 | -51,570 | 267,841 | 143,735 | -635,442 | -427,586 | -226,482 | -252,476 | -22,475 | -172,054 | -142,160 |
Capital Expenditure | -321,200 | -258,400 | -204,700 | -235,000 | -259,800 | -75,451 | -95,524 | -259,421 | -56,563 | -45,302 | -51,201 | -51,393 | -71,140 | -94,595 | -38,054 | -23,496 | -32,180 | -32,415 | -32,417 | -16,959 | -12,495 |
Free Cash Flow | -1,163,800 | 3,278,900 | 3,925,200 | 2,408,500 | 2,993,705 | 1,493,879 | 1,174,762 | 585,521 | 179,540 | -410,734 | -564,400 | -102,963 | 196,701 | 49,140 | -673,496 | -451,082 | -258,662 | -284,891 | -54,892 | -189,013 | -154,655 |