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 | 7,129,624 | 6,531,897 | 3,756,825 | 3,763,664 | 2,095,861 | 6,611,099 | 6,717,660 | 6,306,368 | 4,466,297 | 4,075,883 | 5,433,661 | 5,620,936 | 5,154,284 | 5,269,792 | 4,184,698 | 3,045,611 | 2,987,324 | 2,687,519 | 1,432,257 | 721,981 | 195 |
Revenue Growth | - | 73.87% | -0.18% | 79.58% | -68.30% | -1.59% | 6.52% | 41.20% | 9.58% | -24.99% | -3.33% | 9.05% | -2.19% | 25.93% | 37.40% | 1.95% | 11.16% | 87.64% | 98.38% | 370,146.67% | |
Cost of Revenue | 4,366,953 | 3,708,563 | 2,503,374 | 2,558,581 | 1,743,219 | 4,067,053 | 4,086,275 | 3,963,393 | 2,774,022 | 2,530,374 | 3,316,311 | 3,478,822 | 3,251,575 | 3,310,033 | 2,699,615 | 1,989,334 | 1,938,308 | 1,625,065 | 842,713 | 398,101 | 82,040 |
Gross Profit | 2,762,671 | 2,823,334 | 1,253,451 | 1,205,083 | 352,642 | 2,544,046 | 2,631,385 | 2,342,975 | 1,692,275 | 1,545,509 | 2,117,350 | 2,142,114 | 1,902,709 | 1,959,759 | 1,485,083 | 1,056,277 | 1,049,016 | 1,062,454 | 589,544 | 323,880 | -81,845 |
Gross Profit Margin | 38.72% | 43.22% | 33.36% | 32.02% | 16.83% | 38.48% | 39.17% | 37.15% | 37.89% | 37.92% | 38.97% | 38.11% | 36.92% | 37.19% | 35.49% | 34.68% | 35.12% | 39.53% | 41.16% | 44.86% | -41,971.79% |
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 | 1,092,435 | 1,065,022 | 830,450 | 796,592 | 720,849 | 896,670 | 749,665 | 685,485 | 548,141 | 464,793 | 492,464 | 448,788 | 441,699 | 519,702 | 425,969 | 368,602 | 424,262 | 353,992 | 345,464 | 246,423 | 335 |
Total Operating Expenses | 1,632,871 | 1,983,163 | 1,536,116 | 1,548,862 | 1,517,232 | 1,645,455 | 1,360,278 | 1,257,834 | 1,115,791 | 876,160 | 840,635 | 834,885 | 833,455 | 951,519 | 859,831 | 792,856 | 736,515 | 633,051 | 1,418,054 | 348,436 | 7,953 |
Operating Income or Loss | 1,127,765 | 840,171 | -247,096 | -415,254 | -1,164,590 | 878,305 | 747,294 | 1,055,565 | 521,662 | 658,814 | 1,266,278 | 1,290,091 | 1,029,276 | 1,008,240 | 625,252 | 234,963 | 313,854 | 429,403 | 70,899 | -24,556 | -89,798 |
Operating Margin | 15.65% | 12.86% | -6.58% | -11.03% | -55.57% | 13.29% | 11.12% | 16.74% | 11.68% | 16.16% | 23.30% | 22.95% | 19.97% | 19.13% | 14.94% | 7.71% | 10.51% | 15.98% | 4.95% | -3.40% | -46,050.26% |
Interest Expense | 709,877 | 751,509 | 650,885 | 605,562 | 556,474 | 414,030 | 381,849 | 388,664 | 289,365 | 300,906 | 315,062 | 299,022 | 288,759 | 229,918 | 222,863 | 211,385 | 172,693 | 145,177 | 148,017 | 0 | 0 |
EBITDA | 1,972,195 | 1,724,162 | 643,167 | 310,008 | -480,299 | 1,527,126 | 1,749,697 | 1,607,933 | 950,592 | 981,443 | 1,580,397 | 1,674,500 | 1,394,956 | 1,433,524 | 965,464 | 664,038 | 584,824 | 735,659 | 1,122,710 | 97,509 | -18,818 |
Depreciation and Amortization | 684,138 | 687,270 | 692,318 | 715,962 | 725,502 | 624,878 | 550,596 | 552,368 | 404,730 | 322,629 | 314,119 | 371,051 | 373,199 | 398,039 | 405,558 | 410,547 | 262,848 | 239,241 | 198,883 | 122,065 | 70,980 |
Income Before Tax | 636,801 | 285,383 | -700,036 | -1,011,516 | -1,762,275 | 488,218 | 317,490 | 560,269 | 310,597 | 289,247 | 958,862 | 986,523 | 732,998 | 805,567 | 337,043 | 42,106 | 149,283 | 327,233 | 799,229 | -90,836 | -213,225 |
Income Tax Expense | -454,332 | -496,834 | 9,332 | 474 | 564,671 | 176,840 | -497,344 | -328,985 | 8,128 | 7,723 | -3,782 | -17,634 | 4,299 | -19,546 | 20,447 | 2,999 | -60,923 | 69,085 | 170,501 | 67,611 | 115,788 |
Net Income | 953,262 | 729,994 | -709,368 | -1,011,990 | -2,326,946 | 311,378 | 584,180 | 747,181 | 241,975 | 195,290 | 731,554 | 728,652 | 502,036 | 613,371 | 160,127 | 20,654 | 210,206 | 258,148 | 628,728 | -90,836 | -205,586 |
Net Income Margin | 12.98% | 11.18% | -18.88% | -26.89% | -111.03% | 4.71% | 8.70% | 11.85% | 5.42% | 4.79% | 13.46% | 12.96% | 9.74% | 11.64% | 3.83% | 0.68% | 7.04% | 9.61% | 43.90% | -12.58% | -105,428.72% |
EPS | 8.55 | 6.49 | -6.24 | -8.90 | -21.80 | 2.92 | 5.48 | 7.32 | 2.39 | 1.93 | 7.25 | 7.25 | 4.87 | 4.94 | 1.30 | 0.17 | 1.94 | 1.85 | 6.29 | -0.92 | -2.37 |
EPS Diluted | 8.28 | 6.47 | -6.24 | -8.90 | -21.80 | 2.91 | 5.46 | 7.28 | 2.38 | 1.92 | 7.18 | 7.17 | 4.82 | 4.88 | 1.29 | 0.17 | 1.92 | 1.80 | 6.24 | -0.92 | -2.37 |
Weighted Average Shares Out | - | 112,523 | 113,623 | 113,760 | 106,745 | 106,745 | 106,529 | 102,071 | 101,445 | 101,163 | 100,927 | 100,540 | 103,092 | 124,039 | 122,787 | 119,840 | 108,408 | 106,030 | 99,998 | 98,308 | 86,778 |
Weighted Average Shares Out Diluted | - | 112,855 | 113,623 | 113,760 | 106,745 | 106,985 | 107,032 | 102,598 | 101,855 | 101,671 | 101,931 | 101,641 | 104,249 | 125,667 | 123,939 | 120,185 | 109,441 | 112,685 | 111,627 | 98,308 | 86,778 |
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 | 2,407,289 | 2,879,186 | 3,650,440 | 2,522,530 | 3,482,032 | 2,351,904 | 2,215,001 | 2,804,474 | 2,453,122 | 2,080,089 | 2,182,164 | 2,435,041 | 1,725,219 | 1,262,587 | 1,258,499 | 1,991,830 | 1,133,904 | 1,275,120 | 789,407 | 434,289 | 330,261 |
Short Term Investments | 0 | 845,192 | 6,700 | 0 | 0 | 0 | 0 | 166,773 | 173,437 | 115,297 | 240,140 | 174,399 | 138,887 | 122,066 | 0 | 0 | 0 | 531,120 | 58,598 | 98,271 | 115,301 |
Cash + Short Term Investments | 2,407,289 | 3,724,378 | 3,650,440 | 2,522,530 | 3,482,032 | 2,351,904 | 2,215,001 | 2,971,247 | 2,626,559 | 2,195,386 | 2,422,304 | 2,609,440 | 1,864,106 | 1,384,653 | 1,258,499 | 1,991,830 | 1,133,904 | 1,275,120 | 789,407 | 434,289 | 330,261 |
Net Receivables | 388,858 | 341,712 | 216,033 | 199,463 | 200,158 | 346,429 | 276,644 | 224,128 | 218,968 | 187,887 | 237,957 | 241,932 | 238,573 | 238,490 | 187,464 | 152,879 | 125,196 | 179,059 | 140,232 | 88,468 | 227 |
Inventory | 75,479 | 75,552 | 70,094 | 69,967 | 66,285 | 88,519 | 66,627 | 71,636 | 91,541 | 74,493 | 72,223 | 74,739 | 63,799 | 72,061 | 86,847 | 107,005 | 120,944 | 73,291 | 64,368 | 39,884 | 757 |
Other Current Assets | 1,319,047 | 99,979 | 93,020 | 83,957 | 129,344 | 138,970 | 166,208 | 238,546 | 106,598 | 96,024 | 99,694 | 85,406 | 71,800 | 62,496 | 56,652 | 62,484 | 62,094 | 54,521 | 101,784 | 23,630 | 4,683 |
Total Current Assets | 4,190,673 | 4,241,621 | 4,029,587 | 2,875,917 | 3,813,147 | 2,856,337 | 2,641,376 | 3,423,784 | 2,990,367 | 2,505,778 | 2,782,331 | 2,968,814 | 2,202,378 | 1,726,452 | 1,561,136 | 2,282,956 | 1,411,091 | 1,581,991 | 1,095,791 | 684,542 | 451,229 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 8,321,271 | 8,521,375 | 8,749,224 | 9,136,673 | 9,595,238 | 10,076,751 | 9,385,920 | 8,498,756 | 8,259,631 | 7,477,478 | 5,855,842 | 4,934,449 | 4,727,899 | 4,865,332 | 4,921,259 | 5,062,059 | 5,105,473 | 3,939,979 | 3,157,622 | 2,663,870 | 1,987,032 |
Goodwill | 39,186 | 18,463 | 90,520 | 129,738 | 144,095 | 18,463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 241,200 | 311,245 | 154,733 | 177,840 | 134,100 | 146,414 | 222,506 | 123,705 | 113,588 | 110,972 | 112,367 | 30,767 | 31,297 | 35,751 | 40,205 | 44,659 | 49,049 | 60,074 | 67,635 | 60,480 | 7,400 |
Long Term Investments | 637,594 | 0 | 127,731 | 3,641 | 4,352 | 6,388 | 4,322 | 160,682 | 128,023 | 136,983 | 14,416 | 4,148 | 4,270 | 95,877 | 4,232 | 4,102 | 4,696 | 5,500 | 5,981 | 5,070 | 0 |
Tax Assets | 463,098 | 500,877 | -127,731 | -3,641 | -4,352 | 562,262 | 736,452 | 240,533 | 66,561 | 36,357 | 4,847 | 4,035 | 3,178 | 3,575 | 2,974 | 26,386 | 3,036 | 24,746 | 13,727 | -5,070 | 0 |
Other Non-Current Assets | 218,377 | 402,642 | 391,036 | 210,658 | 182,967 | 223,129 | 225,693 | 234,279 | 395,387 | 254,691 | 293,058 | 434,817 | 307,572 | 172,509 | 144,691 | 161,607 | 169,270 | 686,992 | 319,424 | 536,391 | 1,018,551 |
Total Non-Current Assets | 9,920,726 | 9,754,602 | 9,385,513 | 9,654,909 | 10,056,400 | 11,014,944 | 10,574,893 | 9,257,955 | 8,963,190 | 8,016,481 | 6,280,530 | 5,408,216 | 5,074,216 | 5,173,044 | 5,113,361 | 5,298,813 | 5,331,524 | 4,717,291 | 3,564,389 | 3,260,741 | 3,012,983 |
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 | 14,111,399 | 13,996,223 | 13,415,100 | 12,530,826 | 13,869,547 | 13,871,281 | 13,216,269 | 12,681,739 | 11,953,557 | 10,522,259 | 9,062,861 | 8,377,030 | 7,276,594 | 6,899,496 | 6,674,497 | 7,581,769 | 6,742,615 | 6,299,282 | 4,660,180 | 3,945,283 | 3,464,212 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 212,989 | 208,263 | 197,474 | 170,542 | 148,478 | 262,437 | 321,796 | 285,437 | 298,505 | 267,791 | 303,284 | 272,861 | 164,858 | 171,608 | 168,135 | 135,501 | 232,136 | 182,718 | 115,612 | 79,768 | 86,520 |
Short Term Debt | 1,239,054 | 709,593 | 547,543 | 50,000 | 596,408 | 323,876 | 11,960 | 62,690 | 0 | 0 | 0 | 1,050 | 1,050 | 407,934 | 2,675 | 2,675 | 2,685 | 3,273 | 6,115 | 15,489 | 10,201 |
Tax Payables | 157,134 | 172,832 | 44,967 | 73,173 | 66,346 | 168,043 | 247,341 | 211,600 | 162,706 | 98,559 | 137,269 | 207,318 | 165,111 | 179,521 | 175,051 | 102,156 | 68,237 | 138 | 87,164 | 0 | 0 |
Deferred Revenue | 538,136 | 56,070 | 506,148 | 436,388 | 646,856 | 824,269 | 955,450 | 1,049,629 | 599,566 | 436,409 | 548,818 | 704,401 | 544,649 | 576,011 | 368,621 | 318,755 | 209,906 | 177,605 | 131,702 | 66,120 | 34,115 |
Other Current Liabilities | 595,992 | 1,053,696 | 515,291 | 557,777 | 422,800 | 404,259 | 345,516 | 320,934 | 355,524 | 307,412 | 323,794 | 269,904 | 255,709 | 244,819 | 173,447 | 166,498 | 219,815 | 221,449 | 302,196 | 174,522 | 73,232 |
Total Current Liabilities | 2,743,305 | 2,200,454 | 1,811,423 | 1,287,880 | 1,880,888 | 1,982,884 | 1,882,063 | 1,930,290 | 1,416,301 | 1,110,171 | 1,313,165 | 1,455,534 | 1,131,377 | 1,579,893 | 887,929 | 725,585 | 723,775 | 585,183 | 511,087 | 269,779 | 169,953 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 12,167,923 | 12,684,521 | 13,184,473 | 11,999,733 | 12,592,486 | 10,239,165 | 9,411,140 | 9,565,936 | 10,125,352 | 9,212,765 | 7,345,262 | 6,586,518 | 5,781,770 | 2,809,785 | 3,264,854 | 3,566,428 | 4,290,424 | 3,533,339 | 2,380,537 | 2,110,063 | 1,627,968 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | -49,825 | -85,283 | -138,067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42,856 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 49,825 | 85,283 | 138,067 | 66,561 | 36,357 | 25,225 | 14,343 | 45,499 | 54,294 | 76,881 | 42,856 | 4,433 | 152,953 | 97,064 | 0 | 0 |
Other Non-Current Liabilities | 265,649 | 212,182 | 59,569 | 79,428 | 133,490 | 107,760 | 108,277 | 107,163 | 87,462 | 141,121 | 168,118 | 188,284 | 214,016 | 232,070 | 64,248 | 129,393 | 131,461 | 79,648 | 25,907 | 2,546 | 22,000 |
Total Non-Current Liabilities | 12,433,572 | 12,896,703 | 13,244,042 | 12,079,161 | 12,725,976 | 10,346,925 | 9,519,417 | 9,673,099 | 10,279,375 | 9,390,243 | 7,538,605 | 6,789,145 | 6,041,285 | 3,096,149 | 3,405,983 | 3,695,821 | 4,426,318 | 3,765,940 | 2,503,508 | 2,112,609 | 1,649,968 |
Total Liabilities | 15,176,877 | 15,097,157 | 15,055,465 | 13,367,041 | 14,606,864 | 12,329,809 | 11,401,480 | 11,603,389 | 11,695,676 | 10,500,414 | 8,851,770 | 8,244,679 | 7,172,662 | 4,676,042 | 4,293,912 | 4,421,406 | 5,150,093 | 4,351,123 | 3,014,595 | 2,382,388 | 1,819,921 |
Common Stock | 1,335 | 1,330 | 1,323 | 1,314 | 1,235 | 1,228 | 1,221 | 1,164 | 1,150 | 1,146 | 1,144 | 1,142 | 1,137 | 1,379 | 1,374 | 1,361 | 1,248 | 1,162 | 1,018 | 993 | 990 |
Retained Earnings | -1,926,524 | -2,066,953 | -2,711,808 | -2,288,078 | -1,532,420 | 641,818 | 921,785 | 635,067 | 95,097 | 55,332 | 164,487 | 66,130 | 44,775 | 36,368 | 9,042 | -89,559 | 67,400 | -143,899 | -377,747 | -395,161 | -314,533 |
Accumulated Other Comprehensive Income/Loss | -4,409 | 3,406 | -404 | 6,004 | 3,604 | -1,679 | -1,950 | -1,845 | 1,484 | 1,092 | 2,505 | 2,913 | 4,177 | 840 | 889 | 2,446 | 2,614 | -2,905 | -94 | -15,784 | 5,928 |
Total Stockholders Equity | -281,402 | -251,382 | -750,838 | -214,418 | -351,997 | 1,743,045 | 2,034,123 | 947,846 | 157,949 | -111,979 | -28,779 | -184,507 | -259,037 | 2,089,022 | 2,237,948 | 3,034,338 | 1,592,522 | 1,948,159 | 1,645,585 | 1,562,895 | 1,644,291 |
Total Investments | 637,594 | 845,192 | 127,731 | 3,641 | 4,352 | 6,388 | 4,322 | 327,455 | 301,460 | 252,280 | 254,556 | 178,547 | 143,157 | 217,943 | 4,232 | 4,102 | 4,696 | 536,620 | 64,579 | 103,341 | 115,301 |
Total Debt | 13,406,977 | 13,416,821 | 13,732,016 | 12,049,733 | 13,188,894 | 10,563,041 | 9,423,100 | 9,628,626 | 10,125,352 | 9,212,765 | 7,345,262 | 6,587,568 | 5,782,820 | 3,217,719 | 3,267,529 | 3,569,103 | 4,293,109 | 3,542,350 | 2,394,085 | 2,134,536 | 1,601,046 |
Net Debt | 10,999,688 | 10,537,617 | 10,081,576 | 9,527,203 | 9,706,862 | 8,211,137 | 7,208,099 | 6,824,152 | 7,672,230 | 7,132,676 | 5,163,098 | 4,152,527 | 4,057,601 | 1,955,132 | 2,009,030 | 1,577,273 | 3,159,205 | 2,267,230 | 1,604,678 | 1,700,247 | 1,270,785 |
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 | 1,046,512 | 729,994 | -709,368 | -1,011,990 | -2,326,946 | 311,378 | 803,084 | 889,254 | 302,469 | 281,524 | 962,644 | 1,004,157 | 728,699 | 825,113 | 316,596 | 39,107 | 210,206 | 258,148 | 628,728 | -90,836 | -205,586 |
Depreciation & Amortization | 684,138 | 687,270 | 692,318 | 715,962 | 725,502 | 624,878 | 550,596 | 552,368 | 404,730 | 322,629 | 314,119 | 371,051 | 373,199 | 398,039 | 405,558 | 410,547 | 262,848 | 239,241 | 198,883 | 122,065 | 70,980 |
Deferred Income Tax | -464,806 | -502,784 | 3,241 | -2,706 | 562,484 | 174,190 | -498,654 | -310,854 | 6,356 | 6,498 | -8,086 | -19,826 | -3,655 | -10,822 | 18,875 | -656 | -62,822 | 68,152 | 170,321 | -4,676 | -3,429 |
Stock Based Compensation | 59,582 | 64,515 | 67,627 | 95,238 | 62,254 | 40,372 | 35,040 | 43,971 | 43,722 | 38,475 | 39,196 | 39,537 | 19,648 | 23,881 | 27,168 | 24,336 | 20,328 | 18,527 | 16,712 | 4,676 | 3,429 |
Change in Working Capital | -71,177 | 1,842 | -56,618 | -141,017 | -245,620 | -321,387 | -107,237 | 523,416 | 204,288 | -196,963 | -265,105 | 227,453 | -29,956 | 147,287 | 172,674 | 113,088 | -21,259 | -28,501 | 70,099 | -3,774 | 16,093 |
Accounts Receivable | -94,234 | -123,747 | -9,335 | -117,801 | 162,475 | 61,910 | -59,157 | 829 | -39,272 | 47,011 | 38 | -14,875 | -21,019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 30,061 | -6,025 | -19,737 | -21,499 | 27,660 | -37,907 | -5,212 | -4,372 | -36,642 | -23,613 | -6,917 | -17,749 | 3,644 | 11,168 | 22,169 | 3,265 | -49,417 | -7,565 | -21,261 | -58,934 | -2,175 |
Accounts Payable | -25,797 | 93,663 | -97,238 | 117,801 | -162,475 | -61,910 | 49,527 | 70,954 | 116,985 | -107,613 | -102,827 | 260,077 | -12,581 | 220,772 | 213,578 | 151,239 | 23,537 | 54,093 | 164,287 | 159,578 | 18,417 |
Other Working Capital | 50,350 | 37,951 | 69,692 | -119,518 | -273,280 | -283,480 | -92,395 | 456,005 | 163,217 | -112,748 | -155,399 | -14,875 | -21,019 | -84,653 | -63,073 | -41,416 | 4,621 | -75,029 | -72,927 | -104,418 | -149 |
Other Non-Cash Items | 490,160 | 267,042 | -68,472 | 121,922 | 149,901 | 71,639 | 178,660 | 178,422 | 8,981 | 120,650 | 55,549 | 54,270 | 97,783 | 132,337 | 116,441 | 7,534 | 113,882 | 103,605 | -843,977 | 21,020 | 3,748 |
Net Cash Provided by Operating Activities | 1,347,264 | 1,247,879 | -71,272 | -222,591 | -1,072,425 | 901,070 | 961,489 | 1,876,577 | 970,546 | 572,813 | 1,098,317 | 1,676,642 | 1,185,718 | 1,515,835 | 1,057,312 | 593,956 | 523,183 | 659,172 | 240,766 | 48,475 | -114,765 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -50,444 | 0 | -352,504 | -346,691 | -290,115 | -1,069,293 | -1,602,386 | -949,045 | -1,240,928 | -1,925,152 | -1,345,940 | -506,786 | -240,985 | -184,146 | -283,828 | -540,929 | -1,376,771 | -1,050,586 | -702,816 | -877,074 | -1,007,993 |
Acquisitions Net | 672 | 0 | 1,471 | 4,268 | 4,604 | 695 | 1,602,386 | 949,045 | 727 | 1,901 | 1,345,940 | 506,786 | 240,985 | 184,146 | 0 | 0 | 0 | 0 | 899,409 | 0 | 0 |
Purchases of Investments | -50,000 | -836,519 | 0 | 0 | 0 | 0 | -34,098 | -229,328 | -196,750 | -253,284 | -200,258 | -222,856 | -282,608 | -316,533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 784,945 | 0 | 0 | 0 | 0 | 0 | 359,461 | 200,366 | 144,829 | 247,723 | 200,090 | 146,112 | 216,051 | 101,017 | 0 | 0 | 0 | 0 | 0 | 499,765 | 0 |
Other Investing Activities | -791,681 | -506,014 | 1,700,000 | 4,268 | 19,752 | 695 | -1,548,173 | -928,671 | 3,872 | 37,254 | -1,114,184 | -600,836 | -278,297 | -243,584 | -12,295 | -10,151 | 37,772 | -272,153 | 205,216 | -43,811 | -539,097 |
Net Cash Used for Investing Activities | -37,643 | -1,342,533 | 1,348,967 | -342,423 | -265,759 | -1,068,598 | -1,222,810 | -957,633 | -1,288,250 | -1,891,558 | -1,114,352 | -677,580 | -344,854 | -459,100 | -296,123 | -551,080 | -1,338,999 | -1,322,739 | 401,809 | -421,120 | -1,547,090 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -22,702 | -352,391 | 143,247 | -1,163,778 | 2,650,683 | 963,690 | -243,342 | -529,855 | 1,029,606 | 1,948,641 | 758,269 | 796,470 | 625,796 | -51,418 | -376,517 | 1,067,616 | 773,957 | 1,368,255 | 297,019 | 496,277 | 928,324 |
Common Stock Issued | 0 | 0 | 2,895 | 841,896 | 0 | 0 | 915,240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,071,798 | 344,250 | 664,125 | 21,790 | 1,404 | 794,997 |
Common Stock Repurchased | -339,685 | -212,455 | -187,499 | -13,842 | -11,533 | -66,986 | -159,544 | -17,771 | -14,017 | -7,199 | -2,062 | -15,472 | -911 | -7,629 | 0 | 0 | -440,062 | -679,345 | 0 | 0 | 0 |
Dividends Paid | -140,058 | -84,733 | -1,445 | -1,553 | -108,777 | -566,521 | -569,781 | -569,781 | -325,217 | -499,107 | -942,928 | -1,034,986 | -955,493 | -1,033,447 | -1,192,138 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -26,643 | -69,627 | 22,019 | -50,725 | -67,128 | -21,859 | -1,182,070 | 114,031 | 1,494 | -226,077 | -37,045 | -16,719 | -51,871 | 34,853 | 9,833 | -3,697,329 | -10,573 | -201,096 | -606,266 | -21,008 | -72,757 |
Net Cash Used Provided by Financing Activities | -487,848 | -719,206 | -719,206 | -388,002 | 2,463,245 | 299,012 | -324,257 | -324,257 | 691,866 | 1,216,258 | -235,625 | -291,143 | -382,479 | -1,057,641 | -1,492,636 | 815,515 | 667,572 | 1,151,939 | -287,457 | 476,673 | 1,650,564 |
Effect of Forex Changes on Cash | 7,354 | 282 | -2,094 | -2,301 | 3,031 | 7,485 | -1,733 | -3,880 | -1,129 | 412 | -1,217 | 1,903 | 4,247 | 4,994 | -1,884 | -465 | 7,028 | -2,659 | 0 | 0 | 0 |
Net Change in Cash | 919,560 | -813,578 | 1,251,923 | -955,317 | 1,128,092 | 138,969 | -587,311 | 351,352 | 373,033 | -102,075 | -252,877 | 709,822 | 462,632 | 4,088 | -733,331 | 857,926 | -141,216 | 485,713 | 355,118 | 104,028 | -11,291 |
Cash at End of Period | 11,477,681 | 2,969,412 | 3,782,990 | 2,531,067 | 3,486,384 | 2,358,292 | 2,219,323 | 2,804,474 | 2,453,122 | 2,080,089 | 2,182,164 | 2,435,041 | 1,725,219 | 1,262,587 | 1,258,499 | 1,991,830 | 1,133,904 | 1,275,120 | 789,407 | 434,289 | 330,261 |
Cash at Start of Period | 10,558,121 | 3,782,990 | 2,531,067 | 3,486,384 | 2,358,292 | 2,219,323 | 2,806,634 | 2,453,122 | 2,080,089 | 2,182,164 | 2,435,041 | 1,725,219 | 1,262,587 | 1,258,499 | 1,991,830 | 1,133,904 | 1,275,120 | 789,407 | 434,289 | 330,261 | 341,552 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,347,264 | 1,247,879 | -71,272 | -222,591 | -1,072,425 | 901,070 | 961,489 | 1,876,577 | 970,546 | 572,813 | 1,098,317 | 1,676,642 | 1,185,718 | 1,515,835 | 1,057,312 | 593,956 | 523,183 | 659,172 | 240,766 | 48,475 | -114,765 |
Capital Expenditure | -50,444 | -507,176 | -352,504 | -346,691 | -290,115 | -1,069,293 | -1,602,386 | -949,045 | -1,240,928 | -1,925,152 | -1,345,940 | -506,786 | -240,985 | -184,146 | -283,828 | -540,929 | -1,376,771 | -1,050,586 | -702,816 | -877,074 | -1,007,993 |
Free Cash Flow | 1,296,820 | 740,703 | -423,776 | -569,282 | -1,362,540 | -168,223 | -640,897 | 927,532 | -270,382 | -1,352,339 | -247,623 | 1,169,856 | 944,733 | 1,331,689 | 773,484 | 53,027 | -853,588 | -391,414 | -462,050 | -828,599 | -1,122,758 |