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 | 4,801,601 | 4,497,827 | 4,129,193 | 3,828,007 | 3,795,357 | 3,872,750 | 3,745,810 | 3,574,149 | 3,443,522 | 3,286,398 | 3,075,746 | 2,810,053 | 2,485,299 | 1,764,991 | 1,016,867 | 931,575 | 929,766 | 771,791 | 418,449 | 324,719 | 232,911 |
Revenue Growth | - | 8.93% | 7.87% | 0.86% | -2.00% | 3.39% | 4.80% | 3.79% | 4.78% | 6.85% | 9.46% | 13.07% | 40.81% | 73.57% | 9.16% | 0.19% | 20.47% | 84.44% | 28.86% | 39.42% | |
Cost of Revenue | 4,516,482 | 3,727,107 | 2,282,918 | 2,088,497 | 1,939,758 | 1,810,527 | 1,691,298 | 1,486,463 | 1,442,073 | 1,410,205 | 1,212,190 | 1,117,947 | 979,225 | 678,643 | 325,471 | 302,813 | 306,944 | 198,125 | 0 | 0 | 0 |
Gross Profit | 285,119 | 770,720 | 1,846,275 | 1,739,510 | 1,855,599 | 2,062,223 | 2,054,512 | 2,087,686 | 2,001,449 | 1,876,193 | 1,863,556 | 1,692,106 | 1,506,074 | 1,086,348 | 691,396 | 628,762 | 622,822 | 573,666 | 418,449 | 324,719 | 232,911 |
Gross Profit Margin | 5.19% | 17.14% | 44.71% | 45.44% | 48.89% | 53.25% | 54.85% | 58.41% | 58.12% | 57.09% | 60.59% | 60.22% | 60.60% | 61.55% | 67.99% | 67.49% | 66.99% | 74.33% | 100.00% | 100.00% | 100.00% |
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 | 157,938 | 148,876 | 144,874 | 129,758 | 130,158 | 165,996 | 151,982 | 135,490 | 126,875 | 128,035 | 121,746 | 115,106 | 98,801 | 74,537 | 49,830 | 38,830 | 40,651 | 36,425 | 26,136 | 23,104 | 16,917 |
Total Operating Expenses | 976,007 | 1,936,581 | 1,362,429 | 1,318,079 | 1,264,159 | 1,211,616 | 1,071,621 | 1,023,438 | 1,025,799 | 1,022,092 | 948,657 | 837,065 | 824,782 | 365,125 | 265,221 | 244,491 | 274,353 | 246,118 | 154,552 | 100,609 | 68,496 |
Operating Income or Loss | -163,753 | 665,115 | 454,078 | 389,304 | 592,577 | 865,762 | 861,089 | 622,086 | 556,786 | 834,724 | 875,835 | 835,801 | 693,639 | 51,169 | 52,215 | 208,123 | 145,285 | 126,324 | 125,422 | 100,220 | 87,096 |
Operating Margin | -3.97% | 14.79% | 11.00% | 10.17% | 15.61% | 22.36% | 22.99% | 17.41% | 16.17% | 25.40% | 28.48% | 29.74% | 27.91% | 2.90% | 5.13% | 22.34% | 15.63% | 16.37% | 29.97% | 30.86% | 37.39% |
Interest Expense | 584,082 | 574,112 | 467,557 | 440,089 | 469,541 | 451,662 | 442,497 | 448,196 | 419,740 | 367,114 | 376,842 | 334,484 | 293,401 | 236,807 | 178,863 | 176,990 | 203,184 | 204,218 | 136,544 | 0 | 0 |
EBITDA | 1,884,279 | 1,830,976 | 1,651,876 | 1,604,416 | 1,723,059 | 1,934,367 | 1,799,614 | 1,947,641 | 1,950,090 | 1,813,835 | 1,703,990 | 1,588,937 | 1,418,471 | 1,000,761 | 609,495 | 578,867 | 584,188 | 549,597 | 399,042 | 312,112 | 212,988 |
Depreciation and Amortization | 2,042,632 | 1,165,861 | 3,595,815 | 3,224,286 | 3,050,824 | 2,870,934 | 2,800,187 | 2,497,053 | 2,442,660 | 979,111 | 828,155 | 753,136 | 724,832 | 459,704 | 214,707 | 207,611 | 235,719 | 237,501 | 119,653 | 88,002 | 54,340 |
Income Before Tax | -884,615 | -39,836 | -57,857 | 61,386 | 344,651 | 382,987 | 376,038 | 584,150 | 522,866 | 350,255 | 448,378 | 478,482 | 298,266 | 330,441 | 227,133 | 194,266 | 145,285 | 120,351 | 130,583 | 120,900 | 100,173 |
Income Tax Expense | 12,462 | -9,539 | -16,926 | 4,827 | -96,534 | -56,310 | -39,953 | -59,799 | -31,343 | -39,284 | -8,732 | -11,828 | -6,282 | -31,137 | 5,201 | -1,719 | -15,885 | -28,042 | 132,467 | 93,527 | 43,515 |
Net Income | -66,501 | -40,973 | -40,931 | 49,008 | 439,149 | 433,016 | 409,467 | 1,356,470 | 649,231 | 417,843 | 475,767 | 453,509 | 362,800 | 364,493 | 246,167 | 266,495 | 226,288 | 282,318 | 131,430 | 130,583 | 120,900 |
Net Income Margin | -1.46% | -0.91% | -0.99% | 1.28% | 11.57% | 11.18% | 10.93% | 37.95% | 18.85% | 12.71% | 15.47% | 16.14% | 14.60% | 20.65% | 24.21% | 28.61% | 24.34% | 36.58% | 31.41% | 40.21% | 51.91% |
EPS | -0.17 | -0.10 | -0.11 | 0.13 | 1.18 | 1.18 | 1.15 | 3.82 | 1.88 | 1.26 | 1.62 | 1.55 | 1.24 | 1.60 | 1.57 | 1.75 | 1.62 | 2.26 | 1.26 | 1.37 | 1.45 |
EPS Diluted | -0.16 | -0.10 | -0.11 | 0.13 | 1.17 | 1.17 | 1.14 | 3.78 | 1.86 | 1.25 | 1.60 | 1.54 | 1.23 | 1.58 | 1.56 | 1.74 | 1.62 | 2.25 | 1.25 | 1.36 | 1.43 |
Weighted Average Shares Out | - | 401,809 | 373,368 | 382,785 | 373,368 | 365,977 | 356,265 | 355,326 | 344,703 | 330,311 | 294,175 | 292,654 | 292,064 | 228,453 | 156,608 | 152,566 | 139,572 | 122,597 | 104,206 | 95,037 | 83,491 |
Weighted Average Shares Out Diluted | - | 401,809 | 373,368 | 386,304 | 376,503 | 369,886 | 359,301 | 358,566 | 348,390 | 334,007 | 296,677 | 295,110 | 294,488 | 230,790 | 157,657 | 152,758 | 139,912 | 123,012 | 104,731 | 95,775 | 84,352 |
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 | 1,104,733 | 508,794 | 122,564 | 149,725 | 413,327 | 106,363 | 72,277 | 81,355 | 286,707 | 53,023 | 55,348 | 94,816 | 67,908 | 45,807 | 21,812 | 107,397 | 176,812 | 28,334 | 1,246 | 1,641 | 3,365 |
Short Term Investments | 0 | 0 | 537,075 | 0 | 237,553 | 237,360 | 56,378 | 54,665 | 55,049 | 63,679 | 63,115 | 0 | 5,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 1,104,733 | 508,794 | 122,564 | 149,725 | 413,327 | 106,363 | 72,277 | 136,020 | 286,707 | 116,702 | 118,463 | 94,816 | 67,908 | 45,807 | 21,812 | 107,397 | 176,812 | 28,334 | 1,246 | 1,641 | 3,365 |
Net Receivables | 371,788 | 194,108 | 537,075 | 530,126 | 605,567 | 704,612 | 495,869 | 1,619,130 | 702,021 | 1,050,423 | 944,958 | 376,229 | 755,327 | 0 | 0 | 0 | 0 | 0 | 2,466 | 2,841 | 3,216 |
Inventory | 0 | 0 | 451,355 | 448,745 | 0 | 556,107 | 0 | 0 | 0 | 0 | 0 | -155,340 | -111,556 | 0 | -149,263 | -92,055 | -123,289 | 54,077 | 0 | 0 | 0 |
Other Current Assets | 111,601 | 157,091 | 93,074 | 75,271 | 47,921 | 188,990 | 64,641 | 207,222 | 135,608 | 170,956 | 282,234 | 0 | 217,469 | 0 | 0 | 0 | 0 | 0 | 235,155 | 219,282 | 143,377 |
Total Current Assets | 1,588,122 | 859,993 | 752,713 | 755,122 | 1,066,815 | 942,147 | 632,787 | 1,962,372 | 1,124,336 | 1,338,081 | 1,355,307 | 555,702 | 808,823 | 122,397 | 60,752 | 369,648 | 232,678 | 82,411 | 238,867 | 223,764 | 149,958 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 0 | 506,876 | 310,307 | 20,447,091 | 19,319,149 | 20,422,935 | 18,385,483 | 18,800,293 | 18,567,484 | 18,913,406 | 17,683,761 | 16,877,453 | 15,912,664 | 15,913,732 | 5,279,519 | 5,246,597 | 5,296,228 | 0 | 3,083,900 | 2,526,474 | 1,071,132 |
Goodwill | 1,045,955 | 1,045,176 | 1,044,415 | 1,046,140 | 1,051,650 | 1,051,161 | 1,050,548 | 1,034,641 | 1,033,225 | 1,047,497 | 472,052 | 476,483 | 515,429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 4,953 | 5,584 | 1,346,190 | 1,369,747 | 1,230,886 | 1,306,152 | 1,502,955 | 1,544,491 | 1,510,629 | 1,357,646 | 1,039,651 | 1,010,181 | 981,704 | 0 | 146,813 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 678,518 | 579,949 | 523,465 | 443,688 | 45,022 | 48,378 | 173,377 | 95,921 | 95,707 | 167,918 | 91,656 | 95,409 | 105,303 | 15,332 | 0 | 0 | 5,474,013 | 0 | 0 | 0 |
Tax Assets | 3,495 | 1,754 | 10,490 | 11,152 | 9,987 | 47,495 | 205,219 | 250,092 | 316,641 | -18,913,406 | 344,337 | 250,167 | 259,715 | 0 | 241,333 | 253,665 | 257,499 | 297,590 | 30,394 | 30,394 | 30,394 |
Other Non-Current Assets | 22,704,664 | 21,627,532 | 20,113,776 | 565,069 | 807,229 | 877,296 | 759,185 | 189,275 | 518,364 | 18,422,987 | 163,145 | 946,335 | 921,685 | 1,130,478 | 14,272 | -253,665 | -16,421 | -137,386 | -3,083,900 | -2,526,474 | -1,071,132 |
Total Non-Current Assets | 23,759,067 | 23,865,440 | 23,405,127 | 23,962,664 | 22,862,589 | 23,750,061 | 21,951,768 | 21,992,169 | 22,042,264 | 20,923,837 | 19,870,864 | 19,175,792 | 18,171,177 | 17,149,513 | 5,697,269 | 5,246,597 | 5,537,306 | 5,634,217 | 30,394 | 30,394 | 30,394 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,984,539 | 2,384,960 | 946,583 |
Total Assets | 25,347,189 | 24,725,433 | 24,157,840 | 24,717,786 | 23,929,404 | 24,692,208 | 22,584,555 | 23,954,541 | 23,166,600 | 22,261,918 | 21,226,171 | 19,731,494 | 18,980,000 | 17,271,910 | 5,758,021 | 5,616,245 | 5,769,984 | 5,716,628 | 3,253,800 | 2,639,118 | 1,126,935 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 1,148,752 | 957,126 | 1,031,689 | 1,090,254 | 1,133,066 | 1,145,939 | 1,086,030 | 1,183,489 | 518,414 | 483,853 | 475,510 | 433,319 | 995,156 | 1,085,597 | 207,143 | 190,445 | 168,198 | 173,576 | 114,012 | 60,542 | 18,718 |
Short Term Debt | 57,012 | 14,006 | 202,967 | 721,853 | 596,017 | 884,394 | 406,629 | 0 | 640,408 | 633,785 | 919,099 | 0 | 540,727 | 455,578 | 0 | 253,665 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 10,490 | -229,846 | -82,049 | -737,614 | -756,740 | 93,958 | -62,776 | 80,864 | 0 | -376,343 | -540,727 | 0 | 0 | 4,315 | 7,057 | 9,065 | 8,194 | 10,540 | 12,887 |
Other Current Liabilities | 69,915 | 136,826 | -85,933 | -604,401 | -481,327 | -768,055 | -306,757 | 692,923 | -165,670 | -42,371 | 591,819 | 622,545 | -493,162 | -157,162 | 260,629 | 17,974 | 21,931 | 20,790 | 61,878 | 108,458 | 105,282 |
Total Current Liabilities | 1,275,679 | 1,107,958 | 1,148,723 | 1,207,706 | 1,247,756 | 1,262,278 | 1,185,902 | 1,876,412 | 993,152 | 1,075,267 | 1,986,428 | 1,055,864 | 1,042,721 | 1,384,013 | 467,772 | 462,084 | 197,186 | 203,431 | 215,000 | 169,000 | 124,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 13,827,299 | 13,649,963 | 12,284,253 | 11,502,925 | 11,509,312 | 11,525,575 | 10,327,070 | 11,276,062 | 10,486,918 | 11,206,996 | 10,844,351 | 9,364,992 | 7,872,919 | 6,100,353 | 2,900,044 | 2,670,101 | 3,147,694 | 0 | 0 | 0 | 843,178 |
Deferred Revenue | 0 | -206,665 | 13,671,513 | 13,491,743 | 13,415,723 | 13,873,078 | 12,124,820 | 12,863,866 | 12,437,119 | 0 | 0 | 0 | -142,412 | 0 | 0 | -3,381,535 | 7,057 | -3,852,455 | 8,194 | 10,540 | 12,887 |
Deferred Tax | 36,755 | 24,500 | 35,570 | 59,259 | 62,638 | 200,831 | 205,219 | 250,092 | 316,641 | 338,382 | 344,337 | 250,167 | 259,715 | 0 | 0 | 253,665 | 257,499 | 297,590 | 30,394 | 0 | 0 |
Other Non-Current Liabilities | 49,090 | 95,971 | 467,617 | 1,002,136 | 831,507 | 1,158,072 | 594,770 | -380,210 | 841,136 | 15,846 | -703,342 | 156,660 | 715,282 | 170,878 | 0 | -253,665 | 0 | 3,360,499 | 2,497,142 | -10,540 | -856,065 |
Total Non-Current Liabilities | 13,913,144 | 13,770,434 | 12,787,440 | 12,564,320 | 12,403,457 | 12,884,478 | 11,127,059 | 11,145,944 | 11,644,695 | 11,561,224 | 10,485,346 | 9,771,819 | 8,847,916 | 6,531,953 | 2,900,044 | 2,670,101 | 3,405,193 | 3,658,089 | 2,329,000 | 1,803,000 | 843,000 |
Total Liabilities | 15,188,823 | 14,878,392 | 13,936,163 | 13,772,026 | 13,651,213 | 14,146,756 | 12,312,961 | 13,022,356 | 12,637,847 | 12,636,491 | 12,471,774 | 10,827,683 | 9,890,637 | 7,915,966 | 3,367,816 | 3,132,185 | 3,602,379 | 3,861,520 | 2,543,924 | 1,971,799 | 966,711 |
Common Stock | 104,723 | 100,648 | 99,912 | 99,838 | 93,635 | 93,185 | 89,125 | 89,029 | 88,514 | 83,579 | 74,656 | 74,488 | 73,904 | 72,240 | 39,391 | 39,160 | 35,825 | 33,416 | 26,545 | 25,927 | 21,283 |
Retained Earnings | -6,748,224 | -6,213,803 | -5,449,385 | -4,679,889 | -4,030,376 | -3,669,050 | -2,930,214 | -2,240,698 | -2,487,695 | -2,111,958 | -1,526,388 | -1,126,541 | -777,927 | -412,181 | -255,628 | -165,710 | -110,407 | -47,846 | -84,176 | -50,402 | -45,297 |
Accumulated Other Comprehensive Income/Loss | -41,566 | -57,852 | -36,800 | -64,520 | -54,354 | -34,564 | -19,582 | -35,120 | -57,534 | -7,565 | 13,121 | 19,659 | 23,354 | 22,062 | 26,868 | 19,669 | -21,089 | 17,416 | 1,037 | -856 | -9,747 |
Total Stockholders Equity | 9,759,094 | 9,488,058 | 10,152,968 | 10,854,385 | 10,180,167 | 10,445,892 | 10,215,857 | 10,866,226 | 10,460,240 | 9,564,327 | 8,680,184 | 8,824,281 | 9,019,128 | 9,274,957 | 2,386,726 | 2,465,511 | 2,148,468 | 1,823,654 | 709,876 | 667,319 | 160,224 |
Total Investments | 711,340 | 678,518 | 1,117,024 | 523,465 | 681,241 | 282,382 | 161,576 | 228,042 | 150,970 | 159,386 | 231,033 | 91,656 | 100,809 | 105,303 | 15,332 | 0 | 0 | 5,474,013 | 0 | 0 | 0 |
Total Debt | 13,884,311 | 13,685,630 | 12,915,450 | 12,224,778 | 12,105,329 | 12,409,969 | 10,733,699 | 11,276,062 | 11,127,326 | 11,206,996 | 10,888,092 | 9,364,992 | 8,413,646 | 6,429,116 | 2,900,044 | 2,670,101 | 3,147,694 | 3,360,499 | 2,329,053 | 1,802,564 | 843,178 |
Net Debt | 12,779,578 | 13,176,836 | 12,792,886 | 12,075,053 | 11,692,002 | 12,303,606 | 10,661,422 | 11,194,707 | 10,840,619 | 11,153,973 | 10,832,744 | 9,270,176 | 8,345,738 | 6,383,309 | 2,878,232 | 2,562,704 | 2,970,882 | 3,332,165 | 2,327,807 | 1,800,923 | 839,813 |
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 | -61,195 | -40,973 | -40,931 | 56,559 | 441,185 | 439,297 | 415,981 | 1,361,112 | 651,490 | 419,222 | 477,186 | 454,889 | 361,775 | 363,261 | 249,729 | 269,360 | 226,288 | 282,318 | 132,703 | 130,583 | 122,270 |
Depreciation & Amortization | 2,080,125 | 1,165,861 | 1,210,755 | 1,215,112 | 1,130,482 | 1,068,605 | 938,525 | 904,006 | 909,281 | 979,111 | 828,155 | 753,136 | 724,832 | 459,704 | 214,707 | 207,611 | 235,719 | 237,501 | 119,653 | 88,002 | 54,340 |
Deferred Income Tax | 6,496 | -15,269 | -21,348 | -1,224 | -101,985 | -58,918 | -43,026 | -63,599 | -34,227 | -42,384 | -9,431 | -11,828 | -6,286 | -31,137 | -32,301 | -87,572 | -39,026 | -182,964 | 0 | 0 | 0 |
Stock Based Compensation | 32,033 | 30,987 | 30,715 | 31,966 | 21,487 | 33,923 | 29,963 | 26,543 | 20,958 | 19,537 | 20,994 | 20,653 | 20,784 | 19,346 | 14,078 | 11,882 | 9,976 | 7,493 | 0 | 0 | 0 |
Change in Working Capital | -2,872 | -53,598 | -40,785 | -43,772 | 121,828 | -40,290 | -55,715 | -40,045 | -35,419 | 53,003 | -5,305 | 23,805 | -10,847 | -28,843 | -3,746 | 14,835 | -15,041 | 55,240 | 5,247 | 24,361 | -169 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41,684 | 4,724 | -9,067 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -264 | 19,916 | 2,753 |
Accounts Payable | 118,576 | -6,405 | 7,197 | 16,721 | 189,785 | 26,666 | -37,509 | -35,259 | -43,583 | -9,308 | -18,580 | 17,689 | -24,572 | -20,117 | 3,188 | 0 | -12,600 | 0 | 46,931 | 19,637 | 8,898 |
Other Working Capital | -121,448 | -47,193 | -47,982 | -60,493 | -67,957 | -66,956 | -18,206 | -4,786 | 8,164 | 62,311 | 13,275 | 6,116 | 13,725 | -8,726 | -6,934 | 14,835 | -2,441 | 55,240 | 264 | -19,916 | -2,753 |
Other Non-Cash Items | -230,601 | 32,865 | -18,243 | -232,525 | -162,821 | -4,834 | 95,739 | -745,837 | -144,626 | -36,722 | -56,754 | -45,900 | -97,442 | -9,134 | 5,155 | 5,985 | -53,741 | 222 | -18,736 | -19,182 | -26,483 |
Net Cash Provided by Operating Activities | 1,235,068 | 1,119,873 | 1,120,163 | 1,026,116 | 1,450,176 | 1,437,783 | 1,381,467 | 1,442,180 | 1,367,457 | 1,391,767 | 1,254,845 | 1,194,755 | 992,816 | 773,197 | 447,622 | 422,101 | 364,175 | 399,810 | 238,867 | 223,764 | 149,958 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -452,554 | -259,415 | -454,069 | -432,969 | -528,647 | -560,647 | -462,734 | -431,643 | -261,103 | -227,161 | -194,442 | -177,355 | -183,432 | -629,669 | -294,296 | -59,513 | -70,160 | -1,354,726 | -490,679 | -589,552 | -323,931 |
Acquisitions Net | -39,513 | -80,468 | -83,652 | -129,291 | -286,822 | -3,855 | -47,007 | -61,220 | 4,480 | -56,986 | -9,115 | -14,331 | -3,934 | 550,687 | 38,308 | 36,716 | 0 | 0 | 0 | 1,416 | 0 |
Purchases of Investments | -711,180 | 0 | -792,919 | -1,746,526 | -861,046 | -2,624,090 | -873,324 | -1,773,108 | -1,731,394 | 227,161 | -96,689 | 177,355 | -276,419 | -628,133 | -38,725 | -13,803 | -63,680 | 0 | -196,598 | -47,333 | 0 |
Sales/Maturities of Investments | 471,507 | 0 | 113,816 | 1,188,529 | 1,163,368 | 1,165,164 | 1,265,332 | 960,971 | 620,643 | 76,800 | 21,689 | 5,493 | 37,500 | 243,229 | 19,291 | 13,028 | 0 | 23,576 | 195,411 | 30,394 | 3,580 |
Other Investing Activities | -255,191 | 155,219 | 357,606 | 396,117 | 667,442 | 438,129 | 834,237 | -483,654 | -973,540 | -2,443,506 | -1,776,483 | -1,273,922 | -1,743,404 | -533,553 | -26,498 | 21,826 | -2,416 | 157,774 | 9,892 | -9,966 | 21,656 |
Net Cash Used for Investing Activities | -886,051 | -184,664 | -859,218 | -724,140 | 154,295 | -1,585,299 | 324,496 | -976,517 | -1,234,643 | -2,423,692 | -2,055,040 | -1,282,760 | -2,169,689 | -997,439 | -301,920 | -1,746 | -136,256 | -1,173,376 | -481,974 | -615,041 | -298,695 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 276,594 | 541,940 | 355,211 | -700,718 | -409,012 | -180,616 | -594,643 | 127,348 | -164,532 | 1,753,694 | 1,396,515 | 811,025 | 1,602,320 | 492,130 | 101,186 | -469,019 | -203,268 | 45,805 | 395,845 | 408,933 | 91,639 |
Common Stock Issued | 850,274 | 108,455 | 8,691 | 617,438 | 55,362 | 942,085 | 0 | 73,596 | 1,286,680 | 491,023 | 242,107 | 141,343 | 342,469 | 299,847 | 0 | 299,201 | 408,540 | 1,045,713 | 831 | 108,783 | 81,882 |
Common Stock Repurchased | -183,338 | 0 | -1,487 | -96 | -575 | -2,203 | -1,370 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -732,692 | -723,559 | -720,319 | -686,888 | -928,809 | -1,157,720 | -1,127,143 | -827,285 | -1,024,968 | -1,003,413 | -875,614 | -802,123 | -728,546 | -523,602 | -344,167 | -324,268 | -288,849 | -286,188 | -160,598 | -125,843 | -103,523 |
Other Financing Activities | -70,899 | -470,585 | 81,180 | 211,702 | -17,562 | 1,499,010 | -40,151 | -44,986 | 62 | -211,182 | -4,951 | -35,249 | -17,329 | -22,649 | 3,447 | 3,906 | 3,330 | 319 | 6,634 | -2,320 | 0 |
Net Cash Used Provided by Financing Activities | 334,518 | -543,749 | -283,928 | -558,466 | -1,300,021 | 160,674 | -1,761,937 | -671,327 | 101,722 | 1,030,122 | 758,057 | 114,996 | 1,198,914 | 248,282 | -231,452 | -490,180 | -80,247 | 805,649 | 242,712 | 389,553 | 69,998 |
Effect of Forex Changes on Cash | -530 | 1,257 | -2,869 | 1,447 | 1,088 | 1,480 | -815 | 312 | -852 | -522 | 2,670 | -83 | 60 | -45 | 165 | 410 | 806 | -4,995 | 0 | 0 | 0 |
Net Change in Cash | 673,951 | 392,717 | -25,852 | -255,043 | 305,538 | 14,638 | -56,789 | -205,352 | 233,684 | -2,325 | -39,468 | 26,908 | 22,101 | 23,995 | -85,585 | -69,415 | 148,478 | 27,088 | -395 | -1,724 | -78,739 |
Cash at End of Period | 3,032,852 | 563,462 | 170,745 | 196,597 | 451,640 | 146,102 | 131,464 | 81,355 | 286,707 | 53,023 | 55,348 | 94,816 | 67,908 | 45,807 | 21,812 | 107,397 | 176,812 | 28,334 | 1,246 | 1,641 | 3,365 |
Cash at Start of Period | 2,358,901 | 170,745 | 196,597 | 451,640 | 146,102 | 131,464 | 188,253 | 286,707 | 53,023 | 55,348 | 94,816 | 67,908 | 45,807 | 21,812 | 107,397 | 176,812 | 28,334 | 1,246 | 1,641 | 3,365 | 82,104 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,235,068 | 1,119,873 | 1,120,163 | 1,026,116 | 1,450,176 | 1,437,783 | 1,381,467 | 1,442,180 | 1,367,457 | 1,391,767 | 1,254,845 | 1,194,755 | 992,816 | 773,197 | 447,622 | 422,101 | 364,175 | 399,810 | 238,867 | 223,764 | 149,958 |
Capital Expenditure | -452,554 | -259,415 | -454,069 | -432,969 | -528,647 | -560,647 | -462,734 | -431,643 | -261,103 | -227,161 | -194,442 | -177,355 | -183,432 | -629,669 | -294,296 | -59,513 | -70,160 | -1,354,726 | -490,679 | -589,552 | -323,931 |
Free Cash Flow | 782,514 | 935,128 | 666,094 | 593,147 | 921,529 | 877,136 | 918,733 | 1,010,537 | 1,106,354 | 1,164,606 | 1,060,403 | 1,017,400 | 809,384 | 143,528 | 153,326 | 362,588 | 294,015 | -954,916 | -251,812 | -365,788 | -173,973 |