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 | 13,169,675 | 12,142,938 | 11,217,429 | 9,481,191 | 8,098,562 | 7,932,911 | 7,718,718 | 7,669,497 | 7,666,088 | 6,784,955 | 6,718,933 | 6,011,031 | 5,576,441 | 5,155,984 | 4,724,069 | 4,431,178 | 4,708,808 | 5,553,639 | 5,394,831 | 4,996,839 | 4,512,235 |
Revenue Growth | - | 8.25% | 18.31% | 17.07% | 2.09% | 2.77% | 0.64% | 0.04% | 12.99% | 0.98% | 11.78% | 7.79% | 8.15% | 9.14% | 6.61% | -5.90% | -15.21% | 2.94% | 7.96% | 10.74% | |
Cost of Revenue | 3,626,785 | 3,363,936 | 2,961,505 | 2,599,270 | 2,390,392 | 2,362,082 | 2,383,221 | 2,436,932 | 2,395,619 | 2,289,750 | 2,157,456 | 2,000,684 | 1,799,623 | 1,621,329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit | 9,542,890 | 8,779,002 | 8,255,924 | 6,881,921 | 5,708,170 | 5,570,829 | 5,335,497 | 5,232,565 | 5,270,469 | 4,495,205 | 4,561,477 | 4,010,347 | 3,776,818 | 3,534,655 | 4,724,069 | 4,431,178 | 4,708,808 | 5,553,639 | 5,394,831 | 4,996,839 | 4,512,235 |
Gross Profit Margin | 72.46% | 72.30% | 73.60% | 72.58% | 70.48% | 70.22% | 69.12% | 68.23% | 68.75% | 66.25% | 67.89% | 66.72% | 67.73% | 68.55% | 100.00% | 100.00% | 100.00% | 100.00% | 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 | 36,211 | 0 | 43,383 | 44,051 | 44,291 | 44,107 | 45,778 | 52,925 | 0 | 0 | 0 | 0 | 0 | 1,621,329 | 1,496,362 | 1,440,838 | 0 | 0 | 0 | 0 | 0 |
Total Operating Expenses | 5,011,214 | 7,024,599 | 3,505,624 | 3,085,625 | 2,766,077 | 2,795,466 | -6,757,756 | 2,747,082 | 2,782,954 | 6,343,481 | 6,048,558 | 5,586,469 | 4,995,324 | 3,016,372 | -4,014,074 | -3,960,982 | -4,298,125 | -4,410,092 | -4,316,393 | -4,143,500 | -3,811,472 |
Operating Income or Loss | 1,065,471 | 1,754,403 | 1,846,163 | 781,052 | 310,003 | 440,968 | 960,962 | 915,824 | 1,035,765 | 862,563 | 1,079,651 | 816,689 | 828,179 | 630,865 | 709,995 | 470,196 | 410,683 | 1,143,547 | 1,078,438 | 853,339 | 700,763 |
Operating Margin | 8.01% | 14.45% | 16.46% | 8.24% | 3.83% | 5.56% | 12.45% | 11.94% | 13.51% | 12.71% | 16.07% | 13.59% | 14.85% | 12.24% | 15.03% | 10.61% | 8.72% | 20.59% | 19.99% | 17.08% | 15.53% |
Interest Expense | 127,035 | 127,459 | 130,374 | 147,180 | 150,537 | 153,409 | 157,185 | 147,297 | 140,896 | 130,946 | 128,174 | 123,177 | 126,302 | 112,512 | 106,969 | 87,989 | 84,623 | 88,996 | 92,522 | 85,926 | 66,423 |
EBITDA | 2,083,513 | 1,861,001 | 1,905,927 | 1,559,767 | 990,404 | 1,119,716 | 1,100,387 | 1,033,023 | 1,123,385 | 948,115 | 1,169,206 | 925,155 | 931,649 | 713,610 | 793,141 | 549,094 | 494,898 | 1,220,327 | 1,146,841 | 882,809 | 759,970 |
Depreciation and Amortization | -626,133 | -20,861 | 55,872 | 129,682 | 135,065 | 113,387 | 131,108 | 112,956 | 86,051 | 85,139 | 88,836 | 103,090 | 103,419 | 88,012 | 82,867 | 78,875 | 83,953 | 73,697 | 65,674 | 63,854 | 55,034 |
Income Before Tax | 2,037,391 | 1,754,403 | 1,719,681 | 1,282,905 | 704,802 | 852,920 | 812,094 | 772,770 | 896,438 | 732,030 | 952,196 | 698,888 | 701,928 | 518,283 | 603,305 | 382,230 | 326,322 | 1,057,634 | 988,645 | 770,537 | 638,513 |
Income Tax Expense | 459,194 | 370,557 | 334,727 | 251,890 | 171,817 | 168,935 | 163,028 | 219,433 | 292,953 | 227,923 | 302,593 | 193,587 | 191,285 | 123,550 | 153,739 | 73,150 | 44,919 | 310,905 | 286,398 | 222,521 | 196,235 |
Net Income | 1,577,353 | 1,381,359 | 1,381,062 | 1,022,490 | 530,670 | 681,944 | 640,749 | 549,094 | 601,916 | 503,694 | 648,884 | 499,925 | 510,592 | 394,803 | 449,287 | 309,057 | 281,141 | 743,646 | 699,518 | 544,892 | 438,105 |
Net Income Margin | 11.99% | 11.38% | 12.31% | 10.78% | 6.55% | 8.60% | 8.30% | 7.16% | 7.85% | 7.42% | 9.66% | 8.32% | 9.16% | 7.66% | 9.51% | 6.97% | 5.97% | 13.39% | 12.97% | 10.90% | 9.71% |
EPS | 3.90 | 3.37 | 3.33 | 2.46 | 1.26 | 1.59 | 1.48 | 1.30 | 1.45 | 1.20 | 1.50 | 1.09 | 1.65 | 1.26 | 1.33 | 0.86 | 0.75 | 1.80 | 1.62 | 1.27 | 1.03 |
EPS Diluted | 3.89 | 3.37 | 3.29 | 2.44 | 1.25 | 1.56 | 1.48 | 1.26 | 1.39 | 1.15 | 1.44 | 1.05 | 1.58 | 1.20 | 1.28 | 0.83 | 0.72 | 1.73 | 1.54 | 1.21 | 0.98 |
Weighted Average Shares Out | - | 410,301 | 419,355 | 419,053 | 425,660 | 435,914 | 432,939 | 435,029 | 434,064 | 439,255 | 450,614 | 475,260 | 308,468 | 314,298 | 334,693 | 360,803 | 375,651 | 425,207 | 431,210 | 428,674 | 424,886 |
Weighted Average Shares Out Diluted | - | 409,947 | 419,192 | 419,624 | 424,718 | 435,422 | 432,889 | 435,436 | 433,866 | 439,387 | 451,075 | 475,007 | 322,459 | 327,762 | 348,931 | 374,792 | 390,272 | 442,570 | 454,889 | 450,738 | 446,035 |
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 | 1,573,238 | 1,363,195 | 1,449,346 | 1,568,843 | 2,372,366 | 1,023,710 | 817,602 | 950,471 | 795,285 | 763,631 | 674,441 | 839,738 | 905,670 | 911,742 | 642,952 | 515,430 | 1,134,835 | 951,863 | 754,247 | 672,941 | 932,079 |
Short Term Investments | 1,886,626 | 1,860,397 | 1,185,894 | 941,243 | 625,667 | 480,620 | 279,006 | 576,647 | 669,200 | 150,866 | 170,991 | 283,338 | 376,022 | 443,439 | 246,275 | 302,898 | 26,352 | 223,709 | 66,289 | 184,855 | 0 |
Cash + Short Term Investments | 1,573,238 | 317,623 | 2,635,240 | 2,510,086 | 2,998,033 | 1,504,330 | 1,096,608 | 1,527,118 | 1,464,485 | 914,497 | 845,432 | 1,123,076 | 1,281,692 | 911,742 | 642,952 | 515,430 | 1,134,835 | 951,863 | 754,247 | 672,941 | 932,079 |
Net Receivables | 389,869 | 6,948,793 | 109,793 | 5,469,568 | 0 | 0 | 0 | 0 | 0 | 3,640,893 | 3,593,186 | 3,420,256 | 0 | 0 | 1,450,048 | 0 | 1,323,390 | 1,609,058 | 0 | 2,060,743 | 851,019 |
Inventory | 0 | 0 | -11,819,754 | -5,824,793 | -6,803,901 | -3,606,632 | -4,053,670 | -3,730,014 | -4,166,260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 830,797 | 0 | 0 | 0 | 648,376 | 567,595 | 498,880 | 472,009 | 413,140 | 0 | 0 | 0 | 316,309 | 258,271 | 215,816 | 211,054 | 181,462 | 179,495 | 169,965 | 178,621 | 191,381 |
Total Current Assets | 2,793,904 | 6,851,266 | 3,250,896 | 7,979,654 | 8,120,954 | 6,072,140 | 5,184,592 | 5,273,442 | 5,409,680 | 4,555,390 | 4,438,618 | 4,543,332 | 4,619,665 | 2,445,856 | 2,093,000 | 1,873,448 | 2,458,225 | 3,465,300 | 2,928,166 | 2,831,913 | 2,815,722 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 478,361 | 603,299 | 423,232 | 419,883 | 405,930 | 422,091 | 416,372 | 422,960 | 349,432 | 348,224 | 332,098 | 339,448 | 267,227 | 262,275 | 254,720 | 246,605 | 260,522 | 204,252 | 183,249 | 169,472 | 162,941 |
Goodwill | 184,089 | 174,597 | 185,509 | 169,652 | 169,652 | 169,652 | 173,037 | 178,945 | 144,513 | 153,291 | 150,944 | 110,146 | 87,865 | 90,832 | 90,581 | 107,131 | 0 | 102,462 | 67,962 | 65,759 | 59,021 |
Intangible Assets | 0 | 119,000 | 287,509 | 254,652 | 262,652 | 268,652 | 601,629 | 614,549 | 619,890 | 607,128 | 584,525 | 524,101 | 435,047 | 0 | 0 | 0 | 107,564 | 0 | 0 | 0 | 0 |
Long Term Investments | 25,940,870 | 2,559,704 | 19,717,473 | 18,723,522 | 15,126,509 | 15,062,390 | 14,338,366 | 14,745,546 | 14,159,867 | 12,971,957 | 13,326,799 | 12,422,310 | 12,649,055 | 12,152,788 | 12,129,399 | 12,166,347 | 10,193,131 | 11,079,379 | 10,664,510 | 9,488,563 | 7,063,024 |
Tax Assets | 131,209 | 309,623 | 340,647 | 57,425 | 29,055 | 17,706 | 35,490 | 86,764 | 134,365 | 6,811 | 37,452 | 20,120 | 60,255 | 31,623 | 80,861 | 202,159 | 339,452 | 190,629 | 145,675 | 138,128 | 99,265 |
Other Non-Current Assets | 0 | 21,429,463 | -19,717,473 | -57,425 | -29,055 | -17,706 | 9,932,712 | 8,865,702 | 8,576,667 | 8,250,684 | 7,869,398 | 7,659,772 | 7,091,494 | 5,950,213 | 4,972,986 | 4,606,354 | 5,220,489 | 5,255,448 | 4,595,093 | 4,034,365 | 4,066,782 |
Total Non-Current Assets | 26,734,529 | 26,057,295 | 949,388 | 19,313,057 | 15,702,091 | 15,654,133 | 24,895,977 | 24,299,917 | 23,364,844 | 21,730,967 | 21,716,691 | 20,551,796 | 20,155,896 | 18,487,731 | 17,528,547 | 17,328,596 | 16,121,158 | 16,832,170 | 15,656,489 | 13,896,287 | 11,451,033 |
Other Assets | 10,830,865 | 0 | 29,680,644 | 4,808,422 | 11,109,665 | 11,035,497 | 295,206 | 190,434 | -328,547 | 77,818 | 185,516 | -173,938 | -284,199 | -2,445,856 | -2,093,000 | -1,873,448 | -2,458,225 | -3,465,300 | -2,928,166 | -2,831,913 | -2,815,722 |
Total Assets | 40,359,298 | 32,908,561 | 33,880,928 | 32,101,133 | 34,932,710 | 32,761,770 | 30,375,775 | 29,763,793 | 28,445,977 | 26,364,175 | 26,340,825 | 24,921,190 | 24,491,362 | 18,487,731 | 17,528,547 | 17,328,596 | 16,121,158 | 16,832,170 | 15,656,489 | 13,896,287 | 11,451,033 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 727,074 | 631,164 | 523,131 | 568,616 | 426,124 | 360,314 | 256,917 | 246,460 | 213,128 | 224,752 | 237,270 | 276,755 | 316,388 | 241,204 | 0 | 0 | 0 | 108,178 | 149,427 | 87,652 | 119,901 |
Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 0 | 47,525 | 34,350 | 21,068 | 41,282 | 13,398 | 703 | 11,327 | 14,768 | 55,763 | 67,623 | 24,737 | 0 | 9,670 | 19,163 | 28,707 | 85,804 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | -52,024 | 43,018 | 375,647 | 0 | -10,519,710 | 0 | -9,508,009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | 16,713,049 | 15,271,704 | -557,481 | 12,940,993 | -467,406 | 10,482,317 | -257,620 | -257,787 | -227,896 | -280,515 | -304,893 | -301,492 | -316,388 | -250,874 | -19,163 | -28,707 | -85,804 | -108,178 | -149,427 | -87,652 | -119,901 |
Total Current Liabilities | 17,440,123 | 15,950,393 | 39,123 | 514,980 | 426,124 | 360,314 | 256,917 | 246,460 | 213,128 | 224,752 | 237,270 | 276,755 | 316,388 | 9,670 | 19,163 | 28,707 | 85,804 | 108,178 | 149,427 | 87,652 | 119,901 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,837,417 | 2,830,041 | 2,837,194 | 3,267,068 | 2,725,334 | 2,626,279 | 2,789,519 | 2,497,270 | 2,488,225 | 2,184,941 | 2,455,587 | 2,032,242 | 2,114,741 | 1,743,500 | 1,743,203 | 1,595,274 | 1,271,453 | 1,371,168 | 1,111,140 | 1,418,452 | 1,016,550 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | -334,227 | -2,337,574 | -2,409,462 | -1,967,000 | -2,255,769 | 0 | -1,858,608 | -1,775,123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 42,660 | 11,646 | 17,470 | 42,161 | 17,706 | 334,227 | 86,764 | 134,365 | 6,811 | 37,452 | 0 | 60,255 | 31,623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 7,319,928 | 6,616,230 | 24,244,098 | 22,134,146 | 19,513,621 | 17,917,523 | 16,626,660 | 16,351,484 | 15,795,485 | 14,912,818 | 14,636,970 | 14,150,160 | 13,705,689 | -1,743,500 | -1,743,203 | -1,595,274 | -1,271,453 | -1,371,168 | -1,111,140 | -1,418,452 | -1,016,550 |
Total Non-Current Liabilities | 10,157,345 | 9,488,931 | 27,053,815 | 3,284,538 | 2,767,495 | 2,643,985 | 19,416,179 | 18,848,754 | 18,283,710 | 17,097,759 | 17,092,557 | 16,182,402 | 15,820,430 | 14,471,779 | 13,818,691 | 13,726,650 | 13,069,478 | 13,226,899 | 12,290,715 | 11,307,896 | 9,295,180 |
Total Liabilities | 31,919,896 | 25,439,324 | 27,112,767 | 25,433,403 | 28,606,913 | 26,643,428 | 24,895,977 | 24,312,630 | 23,364,843 | 21,730,967 | 21,716,691 | 20,551,796 | 20,155,896 | 14,471,779 | 13,818,691 | 13,726,650 | 13,069,478 | 13,226,899 | 12,290,715 | 11,307,896 | 9,295,180 |
Common Stock | 158,705 | 105,803 | 105,803 | 70,535 | 70,535 | 70,535 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 47,024 | 31,351 | 20,901 |
Retained Earnings | 11,909,408 | 11,040,908 | 10,161,005 | 9,015,135 | 8,348,381 | 7,932,372 | 7,558,619 | 6,956,882 | 6,595,987 | 6,178,070 | 5,732,410 | 5,265,015 | 4,817,807 | 4,546,232 | 4,194,684 | 3,785,187 | 3,514,531 | 3,248,762 | 2,542,744 | 1,873,953 | 1,354,489 |
Accumulated Other Comprehensive Income/Loss | -603,144 | -925,838 | -1,264,581 | -281,955 | -62,172 | -257,299 | -510,470 | 68,541 | 55,568 | -66,698 | 183,550 | 189,391 | 465,631 | 354,851 | 276,563 | 163,207 | -228,959 | 53,201 | 111,613 | 24,903 | 112,055 |
Total Stockholders Equity | 8,426,264 | 7,455,431 | 6,748,332 | 6,653,011 | 6,310,802 | 6,074,939 | 5,437,851 | 5,411,344 | 5,047,208 | 4,600,246 | 4,589,945 | 4,336,035 | 4,306,217 | 4,008,426 | 3,702,876 | 3,596,067 | 3,046,319 | 3,569,775 | 3,335,159 | 2,567,077 | 2,109,702 |
Total Investments | 27,827,496 | 4,420,101 | 24,545,672 | 23,705,508 | 21,370,503 | 19,856,776 | 18,828,321 | 18,508,646 | 17,857,006 | 16,460,690 | 16,508,087 | 15,540,488 | 15,681,803 | 13,782,423 | 12,995,393 | 13,050,238 | 11,143,281 | 11,347,585 | 10,664,510 | 9,488,563 | 7,063,024 |
Total Debt | 2,837,417 | 2,837,041 | 2,837,194 | 3,267,068 | 2,725,334 | 2,626,279 | 2,789,519 | 2,497,270 | 2,488,225 | 2,184,941 | 2,455,587 | 2,032,242 | 2,114,741 | 1,743,500 | 1,743,203 | 1,595,274 | 1,271,453 | 1,371,168 | 1,111,140 | 1,418,452 | 1,016,550 |
Net Debt | 1,264,179 | 1,473,846 | 1,387,848 | 1,698,225 | 352,968 | 1,602,569 | 1,971,917 | 1,546,799 | 1,692,940 | 1,421,310 | 1,781,146 | 1,192,504 | 1,209,071 | 831,758 | 1,100,251 | 1,079,844 | 136,618 | 419,305 | 356,893 | 745,511 | 84,471 |
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 | 1,577,354 | 1,381,359 | 1,381,062 | 1,022,490 | 530,670 | 681,944 | 640,749 | 549,094 | 601,916 | 503,694 | 648,884 | 499,925 | 510,592 | 394,803 | 449,287 | 309,057 | 281,141 | 743,646 | 699,518 | 544,892 | 438,832 |
Depreciation & Amortization | -181,148 | -20,861 | 55,872 | 129,682 | 135,065 | 113,387 | 131,108 | 112,956 | 86,051 | 85,139 | 88,836 | 103,090 | 103,419 | 88,012 | 82,867 | 78,875 | 83,953 | 73,697 | 65,674 | 63,854 | 55,034 |
Deferred Income Tax | 35,106 | 0 | -64,712 | -310,647 | -157,253 | -189,897 | -74,761 | -16,893 | 9,012 | 47,260 | 30,812 | 56,281 | 13,240 | 44,945 | -56,581 | 215,078 | 356,931 | -17,225 | -35,554 | -91 | -48,059 |
Stock Based Compensation | 53,523 | 51,000 | 49,411 | 46,680 | 49,658 | 49,274 | 36,591 | 40,490 | 37,174 | 32,123 | 28,068 | 23,784 | 26,763 | 27,175 | 27,407 | 24,465 | 24,139 | 0 | 0 | 0 | 0 |
Change in Working Capital | 2,071,091 | 1,633,251 | 1,425,863 | 1,287,257 | 1,056,231 | 487,044 | 67,271 | 409,291 | 487,972 | 414,487 | 354,841 | 376,879 | 322,113 | 284,089 | -78,583 | -311,444 | 797,984 | 678,376 | 814,839 | 1,129,526 | 1,180,254 |
Accounts Receivable | -305,949 | 0 | -268,171 | -364,395 | -173,618 | -189,151 | -43,813 | -67,752 | -60,403 | -60,942 | -104,174 | -138,027 | -228,756 | -122,468 | 0 | 0 | 0 | -82,352 | -346,555 | -287,897 | -210,803 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -104,138 | -59,305 | 105,156 | 1,325,283 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 742,755 | 1,273,534 | 1,434,803 | 1,490,410 |
Other Working Capital | 1,098,125 | 1,633,251 | 1,694,034 | 1,651,652 | 1,229,849 | 676,195 | 111,084 | 477,043 | 548,375 | 475,429 | 459,015 | 514,906 | 550,869 | 406,557 | -78,583 | -311,444 | 797,984 | 122,111 | -52,835 | -122,536 | -1,424,636 |
Other Non-Cash Items | -290,982 | -115,511 | -278,892 | 8,525 | 2,315 | 2,041 | -180,759 | -384,055 | -373,749 | -201,399 | -416,594 | -240,161 | -300,669 | -168,745 | 26,919 | 23 | 8,812 | -26,091 | 96,123 | -18,430 | -6,372 |
Net Cash Provided by Operating Activities | 3,528,212 | 2,929,238 | 2,568,604 | 2,183,987 | 1,616,686 | 1,143,793 | 620,199 | 710,883 | 848,376 | 881,304 | 734,847 | 819,798 | 675,458 | 670,279 | 451,316 | 316,054 | 1,552,960 | 1,479,767 | 1,564,014 | 1,719,751 | 1,619,689 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -102,623 | -53,080 | -52,684 | -66,634 | -38,171 | -60,457 | -49,860 | -115,719 | -50,829 | -63,562 | -41,958 | -63,150 | -40,556 | -45,320 | -49,605 | -30,455 | -78,947 | -31,108 | -42,593 | -32,276 | -41,871 |
Acquisitions Net | -9,067 | -11,558 | 857,217 | 240,515 | 180,401 | 51,392 | 2,027 | -70,570 | 196,765 | -7,312 | -49,638 | -56,878 | -42,779 | -261,992 | 0 | -33,812 | -48,895 | -53,101 | 0 | 0 | 0 |
Purchases of Investments | -9,162,776 | -6,777,010 | -8,377,162 | -11,181,393 | -7,807,664 | -5,525,864 | -6,763,363 | -7,968,479 | -5,743,938 | -4,484,749 | -4,323,372 | -4,354,692 | -3,901,993 | -2,913,326 | -3,050,387 | -5,042,327 | -2,550,567 | -4,598,488 | -3,614,652 | -5,005,194 | -4,117,706 |
Sales/Maturities of Investments | 6,591,840 | 4,836,950 | 5,771,446 | 8,036,349 | 7,811,645 | 5,107,214 | 6,699,593 | 7,787,176 | 4,772,717 | 4,403,852 | 3,352,549 | 4,330,417 | 3,539,291 | 3,150,847 | 3,114,022 | 3,983,084 | 2,250,650 | 3,530,375 | 2,497,850 | 1,303,342 | 1,870,824 |
Other Investing Activities | 19,773 | 42,734 | -90,172 | -17,983 | -26,515 | 2,844 | -602,641 | 34,128 | 30,797 | -18,992 | 254,108 | -401,061 | -329,031 | -134,483 | 23,317 | 7,276 | -186,805 | 104,800 | -6,025 | 1,378,337 | 6,144 |
Net Cash Used for Investing Activities | -2,662,853 | -1,961,964 | -1,891,355 | -2,989,146 | 119,696 | -424,871 | -714,244 | -333,464 | -794,488 | -170,763 | -808,311 | -545,364 | -775,068 | -204,274 | 37,347 | -1,116,234 | -614,564 | -1,047,522 | -1,165,420 | -2,355,791 | -2,282,609 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -360 | -974 | -429,812 | 529,155 | 88,886 | -165,386 | 290,038 | 6,963 | 313,282 | -272,030 | 350,312 | -118,567 | 369,291 | -1,310 | 137,545 | 326,589 | -78,003 | 244,625 | -7,375 | 416,249 | 160,481 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,676 | 22,167 | 11,250 | 11,238 |
Common Stock Repurchased | -342,870 | -537,163 | -94,140 | -122,426 | -346,357 | -18,225 | -24,750 | -47,807 | -132,392 | -223,652 | -238,933 | -166,473 | -127,663 | -187,163 | -471,007 | -147,144 | -553,284 | -488,794 | -45,062 | -33,753 | -337 |
Dividends Paid | -626,049 | -501,456 | -235,192 | -355,736 | -84,147 | -308,191 | -254,951 | -188,199 | -183,999 | -58,034 | -181,489 | -52,717 | -183,947 | -43,253 | -49,348 | -28,843 | -46,978 | -36,284 | -29,430 | -19,055 | -23,527 |
Other Financing Activities | -16,301 | -22,902 | -12,848 | -45,162 | -56,225 | -21,391 | -17,740 | -6,043 | -3,823 | -1,602 | 337 | 7,495 | 39,511 | 36,513 | 23,735 | 22,783 | 14,974 | 36,295 | -283,041 | 48,289 | 11,462 |
Net Cash Used Provided by Financing Activities | -985,580 | -1,062,495 | -771,992 | 5,831 | -397,843 | -513,193 | -7,403 | -235,086 | -6,932 | -555,318 | -69,773 | -330,262 | 97,192 | -195,213 | -359,075 | 173,385 | -663,291 | -244,158 | -342,741 | 376,902 | 163,533 |
Effect of Forex Changes on Cash | 9,185 | 9,070 | -24,754 | -4,195 | 10,117 | 379 | -31,421 | 12,853 | -15,302 | -66,033 | -22,060 | -10,104 | -3,654 | -2,002 | -2,066 | 7,390 | -92,133 | 9,529 | 25,453 | 0 | 0 |
Net Change in Cash | -72,836 | -86,151 | -119,497 | -803,523 | 1,348,656 | 206,108 | -132,869 | 155,186 | 31,654 | 89,190 | -165,297 | -65,932 | -6,072 | 268,790 | 127,522 | -619,405 | 182,972 | 197,616 | 81,306 | -259,138 | -499,387 |
Cash at End of Period | 5,685,756 | 1,363,195 | 1,449,346 | 1,568,843 | 2,372,366 | 1,023,710 | 817,602 | 950,471 | 795,285 | 763,631 | 674,441 | 839,738 | 905,670 | 911,742 | 642,952 | 515,430 | 1,134,835 | 951,863 | 754,247 | 672,941 | 932,079 |
Cash at Start of Period | 5,758,592 | 1,449,346 | 1,568,843 | 2,372,366 | 1,023,710 | 817,602 | 950,471 | 795,285 | 763,631 | 674,441 | 839,738 | 905,670 | 911,742 | 642,952 | 515,430 | 1,134,835 | 951,863 | 754,247 | 672,941 | 932,079 | 1,431,466 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 3,528,212 | 2,929,238 | 2,568,604 | 2,183,987 | 1,616,686 | 1,143,793 | 620,199 | 710,883 | 848,376 | 881,304 | 734,847 | 819,798 | 675,458 | 670,279 | 451,316 | 316,054 | 1,552,960 | 1,479,767 | 1,564,014 | 1,719,751 | 1,619,689 |
Capital Expenditure | -102,623 | -53,080 | -52,684 | -66,634 | -38,171 | -60,457 | -49,860 | -115,719 | -50,829 | -63,562 | -41,958 | -63,150 | -40,556 | -45,320 | -49,605 | -30,455 | -78,947 | -31,108 | -42,593 | -32,276 | -41,871 |
Free Cash Flow | 3,425,589 | 2,876,158 | 2,515,920 | 2,117,353 | 1,578,515 | 1,083,336 | 570,339 | 595,164 | 797,547 | 817,742 | 692,889 | 756,648 | 634,902 | 624,959 | 401,711 | 285,599 | 1,474,013 | 1,448,659 | 1,521,421 | 1,687,475 | 1,577,818 |