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 | 8,533,200 | 8,893,000 | 9,597,400 | 8,316,000 | 7,241,700 | 7,523,100 | 7,679,500 | 7,648,500 | 7,472,300 | 5,926,100 | 4,997,100 | 4,519,000 | 4,246,400 | 4,486,400 | 4,202,500 | 4,127,900 | 4,431,000 | 4,237,800 | 3,996,400 | 3,815,500 | 3,431,100 |
Revenue Growth | - | -7.34% | 15.41% | 14.83% | -3.74% | -2.04% | 0.41% | 2.36% | 26.09% | 18.59% | 10.58% | 6.42% | -5.35% | 6.76% | 1.81% | -6.84% | 4.56% | 6.04% | 4.74% | 11.20% | |
Cost of Revenue | 5,221,100 | 5,291,700 | 6,296,900 | 5,316,500 | 4,351,700 | 4,863,600 | 5,168,400 | 4,869,800 | 4,832,900 | 3,949,400 | 3,371,800 | 2,982,100 | 2,760,500 | 1,898,400 | 1,851,400 | 1,975,700 | 1,240,700 | 996,400 | 802,000 | 776,700 | 592,900 |
Gross Profit | 3,312,100 | 3,601,300 | 3,300,500 | 2,999,500 | 2,890,000 | 2,659,500 | 2,511,100 | 2,778,700 | 2,639,400 | 1,976,700 | 1,625,300 | 1,536,900 | 1,485,900 | 2,588,000 | 2,351,100 | 2,152,200 | 3,190,300 | 3,241,400 | 3,194,400 | 3,038,800 | 2,838,200 |
Gross Profit Margin | 38.47% | 40.50% | 34.39% | 36.07% | 39.91% | 35.35% | 32.70% | 36.33% | 35.32% | 33.36% | 32.52% | 34.01% | 34.99% | 57.69% | 55.95% | 52.14% | 72.00% | 76.49% | 79.93% | 79.64% | 82.72% |
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 | 582,500 | 91,800 | 97,400 | 68,600 | 35,500 | 30,100 | 18,900 | 1,900 | 14,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Operating Expenses | 1,146,800 | 1,693,300 | 1,376,300 | 1,284,600 | 1,183,900 | 1,128,100 | 1,042,700 | 993,500 | 957,300 | 726,200 | 513,200 | 456,800 | 485,600 | 1,700,700 | 1,540,700 | 1,488,500 | 3,017,800 | 2,612,900 | 2,625,900 | 2,475,900 | 2,481,300 |
Operating Income or Loss | 2,165,300 | 1,908,000 | 1,924,200 | 1,714,900 | 1,706,100 | 1,531,400 | 1,468,400 | 1,785,200 | 1,682,100 | 1,250,500 | 1,112,100 | 1,080,100 | 1,000,300 | 887,300 | 810,400 | 663,700 | 172,500 | 628,500 | 568,500 | 562,900 | 356,900 |
Operating Margin | 24.66% | 21.46% | 20.05% | 20.62% | 23.56% | 20.36% | 19.12% | 23.34% | 22.51% | 21.10% | 22.25% | 23.90% | 23.56% | 19.78% | 19.28% | 16.08% | 3.89% | 14.83% | 14.23% | 14.75% | 10.40% |
Interest Expense | 790,300 | 726,900 | 515,100 | 471,100 | 493,700 | 501,500 | 445,100 | 415,700 | 402,700 | 331,400 | 241,500 | 252,100 | 248,200 | 262,500 | 206,400 | 156,700 | 153,700 | 167,600 | 0 | 0 | 0 |
EBITDA | 3,597,500 | 3,527,400 | 3,151,200 | 2,861,400 | 2,723,200 | 2,493,900 | 2,340,200 | 2,583,800 | 2,444,700 | 1,834,000 | 1,600,300 | 1,555,500 | 1,472,500 | 1,161,000 | 1,216,300 | 1,097,300 | 1,060,100 | 966,500 | 813,600 | 912,900 | 882,600 |
Depreciation and Amortization | 1,335,000 | 1,264,200 | 1,122,600 | 1,074,300 | 975,900 | 926,300 | 845,800 | 798,600 | 762,600 | 583,500 | 419,400 | 400,200 | 371,700 | 336,400 | 317,400 | 349,400 | 332,300 | 361,200 | 336,800 | 350,000 | 384,200 |
Income Before Tax | 1,472,200 | 1,536,300 | 1,732,600 | 1,498,800 | 1,429,300 | 1,259,700 | 1,230,300 | 1,588,400 | 1,506,700 | 1,074,100 | 950,000 | 915,300 | 852,600 | 776,700 | 704,300 | 594,500 | 575,700 | 552,900 | 487,500 | 452,800 | 202,500 |
Income Tax Expense | 182,500 | 204,600 | 322,900 | 200,300 | 227,900 | 125,000 | 169,800 | 383,500 | 566,500 | 433,800 | 361,700 | 337,900 | 306,300 | 263,900 | 249,900 | 217,300 | 217,100 | 216,400 | 175,000 | 149,200 | 80,300 |
Net Income | 1,293,400 | 1,332,900 | 1,409,300 | 1,301,500 | 1,201,100 | 1,135,200 | 1,060,500 | 1,204,900 | 940,200 | 640,300 | 588,300 | 577,400 | 546,300 | 526,200 | 456,500 | 382,400 | 359,100 | 335,600 | 316,400 | 308,700 | 306,400 |
Net Income Margin | 14.48% | 14.99% | 14.68% | 15.65% | 16.59% | 15.09% | 13.81% | 15.75% | 12.58% | 10.80% | 11.77% | 12.78% | 12.87% | 11.73% | 10.86% | 9.26% | 8.10% | 7.92% | 7.92% | 8.09% | 8.93% |
EPS | 4.09 | 4.22 | 4.46 | 4.12 | 3.80 | 3.60 | 3.36 | 3.81 | 2.98 | 2.36 | 2.61 | 2.54 | 2.37 | 2.26 | 1.95 | 1.64 | 1.54 | 1.44 | 1.35 | 1.32 | 1.30 |
EPS Diluted | 4.09 | 4.22 | 4.45 | 4.11 | 3.79 | 3.58 | 3.35 | 3.79 | 2.96 | 2.34 | 2.59 | 2.51 | 2.35 | 2.24 | 1.93 | 1.62 | 1.52 | 1.42 | 1.34 | 1.31 | 1.29 |
Weighted Average Shares Out | - | 315,400 | 315,400 | 315,400 | 315,400 | 315,400 | 315,500 | 315,600 | 315,600 | 271,100 | 225,600 | 227,600 | 230,200 | 232,600 | 233,800 | 233,800 | 233,800 | 233,800 | 234,000 | 234,000 | 235,692 |
Weighted Average Shares Out Diluted | - | 315,900 | 316,100 | 316,300 | 316,500 | 316,700 | 316,900 | 317,200 | 316,900 | 272,700 | 227,500 | 229,700 | 232,800 | 235,400 | 236,700 | 235,800 | 236,400 | 237,000 | 236,800 | 236,800 | 238,444 |
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 | 322,500 | 42,900 | 28,900 | 16,300 | 24,800 | 37,500 | 84,500 | 38,900 | 37,500 | 49,800 | 61,900 | 26,000 | 35,600 | 14,100 | 24,500 | 20,900 | 32,500 | 435,500 | 37,000 | 73,200 | 35,600 |
Short Term Investments | 0 | 0 | 1,909,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 322,500 | 42,900 | 28,900 | 16,300 | 24,800 | 37,500 | 84,500 | 38,900 | 37,500 | 49,800 | 61,900 | 26,000 | 35,600 | 14,100 | 24,500 | 20,900 | 32,500 | 435,500 | 37,000 | 73,200 | 35,600 |
Net Receivables | 1,175,500 | 1,503,200 | 1,818,400 | 1,505,700 | 1,202,800 | 1,176,500 | 1,280,900 | 1,350,700 | 1,241,700 | 1,028,600 | 643,400 | 727,100 | 563,400 | 504,500 | 428,300 | 304,400 | 369,500 | 674,000 | 637,100 | 704,700 | 349,300 |
Inventory | 789,900 | 775,200 | 807,100 | 635,800 | 528,600 | 549,800 | 548,200 | 539,000 | 587,600 | 687,000 | 400,600 | 329,400 | 360,700 | 382,000 | 379,100 | 379,300 | 344,700 | 361,300 | 417,200 | 451,600 | 409,500 |
Other Current Assets | 331,300 | 474,400 | 533,300 | 498,900 | 326,800 | 329,800 | 334,000 | 284,900 | 301,900 | 441,400 | 186,800 | 468,600 | 312,900 | 227,400 | 499,200 | 832,300 | 960,800 | 378,900 | 136,700 | 147,500 | 382,100 |
Total Current Assets | 2,619,200 | 2,795,700 | 3,187,700 | 2,656,700 | 2,083,000 | 2,093,600 | 2,247,600 | 2,213,500 | 2,168,700 | 2,206,800 | 1,535,400 | 1,551,100 | 1,313,900 | 1,426,200 | 1,331,100 | 1,461,700 | 1,693,100 | 1,849,700 | 1,228,000 | 1,377,000 | 1,176,500 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 32,852,900 | 31,581,500 | 29,113,800 | 26,982,400 | 25,707,400 | 23,620,100 | 22,000,900 | 21,347,000 | 19,915,500 | 19,189,700 | 11,257,700 | 10,906,600 | 10,572,200 | 10,160,400 | 9,601,500 | 9,070,500 | 8,517,000 | 7,599,300 | 6,834,100 | 6,362,900 | 5,903,100 |
Goodwill | 3,052,800 | 3,052,800 | 3,052,800 | 3,052,800 | 3,052,800 | 3,052,800 | 3,052,800 | 3,053,500 | 3,046,200 | 3,023,500 | 441,900 | 441,900 | 441,900 | 441,900 | 441,900 | 441,900 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 24,900 | 5,700 | 0 | 0 | 0 | 0 | 0 | 13,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 2,080,800 | 2,005,900 | 1,909,200 | 1,789,400 | 1,764,300 | 1,720,800 | 1,665,300 | 1,553,400 | 1,443,900 | 1,466,700 | 456,900 | 438,800 | 413,800 | 349,700 | 376,300 | 314,600 | -296,600 | -20,400 | 4,154,300 | -63,400 | 3,405,000 |
Tax Assets | 0 | 118,800 | 4,625,600 | 4,146,100 | 3,524,100 | 3,506,700 | 3,388,100 | 2,999,800 | 5,146,600 | 4,622,300 | 328,100 | 312,700 | 352,200 | 430,600 | 104,900 | 187,400 | 296,600 | 20,400 | -4,154,300 | 63,400 | -3,405,000 |
Other Non-Current Assets | 4,590,800 | 4,385,000 | -17,000 | 361,100 | 896,500 | 957,800 | 1,121,100 | 423,300 | -1,597,700 | -1,153,800 | 1,143,400 | 1,118,300 | 1,191,000 | 1,053,300 | 1,204,100 | 1,221,800 | 1,965,800 | 1,829,400 | 2,626,200 | 2,280,200 | 2,043,900 |
Total Non-Current Assets | 42,577,300 | 41,144,000 | 38,684,400 | 36,331,800 | 34,945,100 | 32,858,200 | 31,228,200 | 29,377,000 | 27,954,500 | 27,148,400 | 13,628,000 | 13,218,300 | 12,971,100 | 12,435,900 | 11,728,700 | 11,236,200 | 10,924,700 | 9,870,600 | 9,902,200 | 9,085,000 | 8,388,900 |
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 | 45,196,500 | 43,939,700 | 41,872,100 | 38,988,500 | 37,028,100 | 34,951,800 | 33,475,800 | 31,590,500 | 30,123,200 | 29,355,200 | 15,163,400 | 14,769,400 | 14,285,000 | 13,862,100 | 13,059,800 | 12,697,900 | 12,617,800 | 11,720,300 | 11,130,200 | 10,462,000 | 9,565,400 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 740,700 | 896,600 | 1,198,100 | 1,005,700 | 880,700 | 908,100 | 876,400 | 859,900 | 861,500 | 815,400 | 363,300 | 342,600 | 368,400 | 325,700 | 315,400 | 290,600 | 441,000 | 478,300 | 404,500 | 418,100 | 309,700 |
Short Term Debt | 2,420,700 | 3,285,100 | 2,601,000 | 2,070,100 | 2,569,500 | 1,533,100 | 1,805,100 | 2,286,700 | 1,017,400 | 1,252,700 | 1,041,700 | 879,600 | 806,700 | 702,500 | 1,131,300 | 1,120,800 | 664,100 | 1,253,500 | 1,208,600 | 952,300 | 439,000 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,400 | 36,600 | 57,900 | -87,400 | -42,700 | 43,400 | -89,400 | -106,900 | 0 | -5,100 | 0 |
Deferred Revenue | 0 | 0 | 370,700 | 389,200 | 174,000 | 199,800 | 520,400 | 543,300 | 566,200 | 579,400 | 95,100 | 96,900 | 100,900 | 3,500 | 100,800 | 201,700 | 203,200 | 164,500 | 0 | 0 | 0 |
Other Current Liabilities | 848,000 | 933,100 | 811,900 | -101,200 | 523,900 | 741,500 | 650,200 | 722,700 | 552,700 | 640,900 | 275,100 | 237,600 | 210,300 | 423,700 | 216,300 | 225,400 | 719,100 | 877,900 | 274,900 | 281,500 | 243,700 |
Total Current Liabilities | 4,009,400 | 5,114,800 | 4,611,000 | 3,753,000 | 4,148,100 | 3,182,700 | 3,331,700 | 3,869,300 | 2,431,600 | 2,709,000 | 1,668,700 | 1,496,400 | 1,443,300 | 1,364,500 | 1,721,100 | 1,881,900 | 1,734,800 | 2,502,800 | 1,888,000 | 1,646,800 | 992,400 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 16,889,200 | 15,512,800 | 14,506,700 | 13,565,700 | 11,728,100 | 11,163,500 | 10,012,400 | 8,746,600 | 9,158,200 | 9,124,100 | 4,246,300 | 4,363,200 | 3,705,300 | 4,614,300 | 3,932,000 | 3,913,500 | 1,410,700 | 1,149,300 | 3,276,400 | 943,400 | 3,430,600 |
Deferred Revenue | 339,900 | 356,400 | 370,700 | 389,200 | 412,200 | 497,100 | 520,400 | 543,300 | 566,200 | 579,400 | 614,100 | 664,200 | 709,700 | 754,500 | 805,500 | 739,100 | 0 | 0 | 0 | 0 | 188,500 |
Deferred Tax | 5,322,200 | 4,918,500 | 4,625,600 | 4,308,500 | 4,059,800 | 3,769,300 | 3,388,100 | 2,999,800 | 5,146,600 | 4,622,300 | 2,906,700 | 2,634,000 | 2,117,000 | 1,696,100 | 1,188,800 | 1,017,900 | 855,600 | 599,500 | 572,900 | 593,700 | 530,400 |
Other Non-Current Liabilities | 6,244,600 | 5,965,700 | 6,141,500 | 5,858,800 | 6,017,400 | 6,084,600 | 6,380,500 | 5,939,700 | 3,860,400 | 3,635,200 | 1,277,500 | 1,348,200 | 647,200 | 1,439,000 | 1,579,900 | 1,585,900 | -1,410,700 | -1,149,300 | -3,276,400 | -943,400 | -3,619,100 |
Total Non-Current Liabilities | 28,795,900 | 26,753,400 | 25,644,500 | 24,122,200 | 22,217,500 | 21,514,500 | 20,301,400 | 18,229,400 | 18,731,400 | 17,961,000 | 9,044,600 | 9,009,600 | 8,676,200 | 8,503,900 | 7,506,200 | 7,218,700 | 1,113,000 | 523,400 | 954,400 | 285,800 | 1,380,500 |
Total Liabilities | 32,805,300 | 31,868,200 | 30,255,500 | 27,875,200 | 26,365,600 | 24,697,200 | 23,633,100 | 22,098,700 | 21,163,000 | 20,670,000 | 10,713,300 | 10,506,000 | 10,119,500 | 9,868,400 | 9,227,300 | 9,100,600 | 9,250,500 | 8,590,700 | 8,210,800 | 7,751,500 | 7,042,600 |
Common Stock | 3,200 | 3,200 | 3,200 | 3,200 | 3,200 | 3,200 | 3,200 | 3,200 | 3,200 | 3,200 | 2,300 | 2,300 | 2,300 | 3,963,300 | 1,200 | 3,566,900 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
Retained Earnings | 7,895,300 | 7,612,800 | 7,265,300 | 6,775,100 | 6,329,600 | 5,927,700 | 5,538,200 | 5,176,800 | 4,613,900 | 4,299,800 | 4,419,700 | 4,233,000 | 4,135,100 | 3,362,500 | 3,078,300 | 2,808,800 | 2,584,200 | 2,351,400 | 2,133,300 | 1,924,500 | 1,718,700 |
Accumulated Other Comprehensive Income/Loss | -7,900 | -7,700 | -6,800 | -3,200 | -6,800 | -4,100 | -2,600 | 2,900 | 2,900 | 4,600 | -4,583,400 | -4,349,600 | -4,122,800 | -3,797,800 | -100 | -500 | -800 | -900 | -1,000 | -15,900 | -12,600 |
Total Stockholders Equity | 12,112,400 | 11,754,600 | 11,407,300 | 10,943,600 | 10,500,100 | 10,143,800 | 9,819,300 | 9,491,800 | 8,960,200 | 8,685,200 | 4,450,100 | 4,263,400 | 4,165,500 | 3,993,700 | 3,832,500 | 3,597,300 | 3,367,300 | 3,129,600 | 2,919,400 | 2,710,500 | 2,522,800 |
Total Investments | 2,080,800 | 2,005,900 | 3,818,400 | 1,789,400 | 1,764,300 | 1,720,800 | 1,665,300 | 1,553,400 | 1,443,900 | 1,466,700 | 456,900 | 438,800 | 413,800 | 349,700 | 376,300 | 314,600 | -296,600 | -20,400 | 4,154,300 | -63,400 | 3,405,000 |
Total Debt | 19,309,900 | 18,797,900 | 17,294,500 | 15,590,100 | 14,290,800 | 12,735,000 | 11,799,100 | 11,033,300 | 10,175,600 | 10,376,800 | 5,228,100 | 5,242,800 | 5,260,500 | 5,316,800 | 5,063,300 | 4,996,600 | 4,738,800 | 4,426,000 | 4,282,000 | 3,983,300 | 3,678,500 |
Net Debt | 18,987,400 | 18,755,000 | 17,265,600 | 15,573,800 | 14,266,000 | 12,697,500 | 11,714,600 | 10,994,400 | 10,138,100 | 10,327,000 | 5,166,200 | 5,216,800 | 5,224,900 | 5,302,700 | 5,038,800 | 4,975,700 | 4,706,300 | 3,990,500 | 4,245,000 | 3,910,100 | 3,642,900 |
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 | 1,293,400 | 1,331,700 | 1,409,700 | 1,298,500 | 1,201,400 | 1,134,700 | 1,060,500 | 1,204,900 | 940,200 | 640,300 | 588,300 | 577,400 | 546,300 | 526,200 | 456,500 | 382,400 | 359,100 | 335,600 | 316,400 | 303,600 | 122,200 |
Depreciation & Amortization | 1,335,000 | 1,264,200 | 1,122,600 | 1,074,300 | 975,900 | 926,300 | 845,800 | 798,600 | 762,600 | 583,500 | 419,400 | 400,200 | 371,700 | 336,400 | 317,400 | 349,400 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax | 63,500 | 219,400 | 280,100 | 151,100 | 209,400 | 162,900 | 297,300 | 271,700 | 493,800 | 418,700 | 328,100 | 312,700 | 352,200 | 430,600 | 104,900 | 187,400 | 296,600 | 20,400 | -54,000 | 63,400 | 6,500 |
Stock Based Compensation | 9,700 | 0 | 34,800 | 15,700 | 35,700 | 50,200 | 36,100 | 29,000 | 18,000 | 23,300 | 21,900 | 19,000 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | -287,800 | 234,400 | -340,800 | -306,800 | -51,800 | 169,800 | 47,700 | 127,200 | 36,000 | -7,800 | -138,100 | -59,300 | -56,300 | -22,400 | -10,800 | 186,300 | 83,200 | -339,300 | 29,800 | -181,500 | -30,400 |
Accounts Receivable | 63,900 | 340,600 | -282,100 | -331,500 | 16,100 | 98,200 | 23,500 | -86,400 | -180,700 | 84,000 | 80,700 | -162,900 | 38,300 | 30,100 | -50,400 | 111,100 | -46,500 | -245,900 | -26,700 | 109,800 | 0 |
Inventory | -40,000 | 41,900 | -171,300 | -107,200 | 21,200 | -1,500 | -8,800 | 49,300 | 100,000 | -69,400 | -71,200 | 31,300 | 21,300 | -2,900 | -1,000 | -34,600 | 16,600 | 31,300 | 34,400 | -48,500 | -23,900 |
Accounts Payable | -55,100 | -254,000 | 121,500 | 126,900 | -61,300 | 1,500 | 110,600 | 8,500 | 34,400 | -9,300 | 23,700 | -14,800 | 43,800 | 11,800 | 21,300 | -118,500 | 202,500 | 38,500 | 25,100 | -248,900 | 0 |
Other Working Capital | -256,600 | 105,900 | -8,900 | 5,000 | -27,800 | 71,600 | -54,100 | 69,400 | -98,400 | 70,900 | -171,300 | 87,100 | -159,700 | -61,400 | 19,300 | 228,300 | -89,400 | -163,200 | -3,000 | 6,100 | -6,500 |
Other Non-Cash Items | 2,657,400 | -31,300 | -445,700 | -159,300 | -109,800 | -45,300 | 212,800 | -318,000 | -82,500 | -341,100 | -112,100 | 49,200 | 60,000 | 526,200 | 151,600 | -338,600 | -1,900 | 515,800 | 437,600 | 391,400 | 500,400 |
Net Cash Provided by Operating Activities | 3,110,000 | 3,018,400 | 2,060,700 | 2,032,700 | 2,196,000 | 2,345,500 | 2,445,500 | 2,079,600 | 2,103,500 | 1,293,600 | 1,197,700 | 1,231,000 | 1,173,900 | 993,400 | 810,400 | 628,800 | 737,000 | 532,500 | 729,800 | 576,900 | 598,700 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -2,698,100 | -2,492,900 | -2,334,100 | -2,252,800 | -2,238,800 | -2,260,800 | -2,115,700 | -1,959,500 | -1,423,700 | -1,223,900 | -736,100 | -687,400 | -707,000 | -830,800 | -798,200 | -817,700 | -1,137,100 | -1,211,500 | -928,700 | -745,100 | -636,800 |
Acquisitions Net | -5,500 | -1,078,700 | -427,500 | -119,900 | -625,700 | -320,800 | -354,900 | -335,600 | -42,300 | -1,338,600 | -13,100 | -10,500 | -15,700 | 0 | 0 | 0 | 0 | 0 | -14,600 | -10,500 | -26,400 |
Purchases of Investments | -12,200 | 0 | -45,500 | -18,700 | -37,800 | 2,260,800 | -65,000 | -113,300 | -42,300 | 0 | 0 | 0 | 0 | -6,600 | -5,200 | -25,900 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | -41,000 | 10,400 | 15,400 | 18,700 | 56,200 | 200 | 118,600 | 8,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | -150,800 | 3,000 | 149,300 | 60,900 | 39,300 | -2,174,300 | 32,600 | 55,500 | 195,900 | 45,000 | -7,600 | -47,900 | -6,900 | -55,100 | 169,900 | 107,500 | 230,200 | 668,300 | 4,000 | 58,500 | 906,300 |
Net Cash Used for Investing Activities | -2,839,700 | -3,558,200 | -2,642,400 | -2,311,800 | -2,806,800 | -2,494,900 | -2,384,400 | -2,239,600 | -1,270,100 | -2,517,500 | -756,800 | -745,800 | -729,600 | -892,500 | -633,500 | -736,100 | -906,900 | -543,200 | -939,300 | -697,100 | 243,100 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 991,800 | 1,537,500 | 1,654,600 | 1,242,600 | 1,552,700 | 925,600 | 782,200 | 864,900 | -140,800 | 1,783,400 | 5,900 | -3,400 | -43,800 | 265,400 | 71,100 | 263,200 | 316,800 | 148,400 | 299,700 | 291,900 | -654,200 |
Common Stock Issued | 59,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,100 | 0 | 0 | 0 | 0 | 0 | 0 | 11,600 | 36,100 | 26,800 | 47,000 | 70,900 |
Common Stock Repurchased | -9,100 | -16,600 | -69,200 | -33,100 | -99,200 | -140,100 | -72,400 | -71,300 | -108,000 | -127,400 | -123,200 | -223,400 | -153,200 | -193,900 | -156,600 | -29,600 | -23,000 | -67,800 | -48,000 | -75,100 | -152,700 |
Dividends Paid | -1,037,300 | -984,200 | -917,900 | -854,800 | -798,000 | -744,500 | -697,300 | -656,500 | -624,900 | -455,400 | -352,000 | -328,900 | -276,300 | -242,000 | -187,000 | -157,800 | -126,300 | -116,900 | -107,600 | -102,900 | -97,800 |
Other Financing Activities | -55,800 | -13,900 | 8,900 | -60,700 | -54,400 | 44,600 | 13,900 | 24,300 | 28,000 | -94,200 | 64,300 | 60,900 | 50,500 | 59,200 | 99,900 | 19,900 | 7,500 | 1,300 | 2,400 | -3,100 | -500 |
Net Cash Used Provided by Financing Activities | -50,700 | 522,800 | 676,400 | 294,000 | 601,100 | 85,600 | 26,400 | 161,400 | -845,700 | 1,211,800 | -405,000 | -494,800 | -422,800 | -111,300 | -172,600 | 95,700 | 175,000 | 1,100 | 173,300 | 157,800 | -834,300 |
Effect of Forex Changes on Cash | -70,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 201,400 | -17,000 | 94,700 | 14,900 | -9,700 | -63,800 | 87,500 | 1,400 | -12,300 | -12,100 | 35,900 | -9,600 | 21,500 | -10,400 | 4,300 | -11,600 | 5,100 | -9,600 | -36,200 | 37,600 | 7,500 |
Cash at End of Period | 761,700 | 165,200 | 182,200 | 87,500 | 72,600 | 82,300 | 146,100 | 38,900 | 37,500 | 49,800 | 61,900 | 26,000 | 35,600 | 14,100 | 24,500 | 20,900 | 32,500 | 27,400 | 37,000 | 73,200 | 35,600 |
Cash at Start of Period | 560,300 | 182,200 | 87,500 | 72,600 | 82,300 | 146,100 | 58,600 | 37,500 | 49,800 | 61,900 | 26,000 | 35,600 | 14,100 | 24,500 | 20,200 | 32,500 | 27,400 | 37,000 | 73,200 | 35,600 | 28,100 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,062,300 | 3,018,400 | 2,060,700 | 2,032,700 | 2,196,000 | 2,345,500 | 2,445,500 | 2,079,600 | 2,103,500 | 1,293,600 | 1,197,700 | 1,231,000 | 1,173,900 | 993,400 | 810,400 | 628,800 | 737,000 | 532,500 | 729,800 | 576,900 | 598,700 |
Capital Expenditure | -2,698,100 | -2,492,900 | -2,334,100 | -2,252,800 | -2,238,800 | -2,260,800 | -2,115,700 | -1,959,500 | -1,423,700 | -1,223,900 | -736,100 | -687,400 | -707,000 | -830,800 | -798,200 | -817,700 | -1,137,100 | -1,211,500 | -928,700 | -745,100 | -636,800 |
Free Cash Flow | 364,500 | 525,500 | -273,400 | -220,100 | -42,800 | 84,700 | 329,800 | 120,100 | 679,800 | 69,700 | 461,600 | 543,600 | 466,900 | 162,600 | 12,200 | -188,900 | -400,100 | -679,000 | -198,900 | -168,200 | -38,100 |