chevron_right 2021 | 0.0 |
-1.0x
( -100.0% / year avg) |
chevron_left 1994 | $871.5M | |
vertical_align_top Peak | $15.7B | - |
vertical_align_bottom Bottom | 0.0 | |
arrow_drop_up # Up Years | 26 |
26 of 28 years up. |
arrow_drop_down # Down Years | 2 |
Line Item (in $M) | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Revenue | 0.00 | 16039073000.00 | 14983541000.00 | 14134732000.00 | 12866757000.00 | 11939999000.00 | 11041677000.00 | 10230000000.00 | 9721000000.00 | 8608000000.00 | 7866000000.00 | 7184000000.00 | 6486139000.00 | 5975000000.00 | 5570000000.00 | 4944000000.00 | 4240000000.00 | 3920583000.00 | 3531000000.00 | 2987000000.00 | 2709000000.00 | 2469000000.00 | 2182000000.00 | 1988700000.00 | 1690000000.00 | 1426000000.00 |
2 | Cost of Revenue | 9838574000000 | 11536187000 | 10726277000 | 10042638000 | 9173705000 | 8576873000 | 7937956000 | 7361000000 | 7011000000 | 6241000000 | 5730000000 | 5327000000 | 4956576000 | 4618000000 | 4318000000 | 3853000000 | 3287000000 | 2917935000 | 2630000000 | 2243000000 | 2018000000 | 1702000000 | 1514000000 | 1379600000 | 1194000000 | 1031000000 |
3 | Gross Profit (Income) | -9838574000000 | 4502886000 | 4257264000 | 4092094000 | 3693052000 | 3363126000 | 3103721000 | 2869000000 | 2710000000 | 2368000000 | 2136000000 | 1857000000 | 1529563000 | 1357000000 | 1253000000 | 1092000000 | 953000000 | 1002648000 | 901000000 | 743000000 | 691000000 | 766000000 | 668000000 | 609100000 | 496000000 | 395000000 |
4 | R&D | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
5 | SG&A | 2503281000000 | 2356704000 | 2216550000 | 2043698000 | 1890408000 | 1738755000 | 1615371000 | 1526000000 | 1438000000 | 1304000000 | 1230000000 | 1131000000 | 1034357000 | 936000000 | 863000000 | 766000000 | 658000000 | 628359000 | 572000000 | 485000000 | 438000000 | 473000000 | 415000000 | 374100000 | 332000000 | 293000000 |
6 | Other Expenses | 0.00 | 18106000.00 | 10162000.00 | -7676000.00 | -16488000.00 | -12612000.00 | 0.00 | 247000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
7 | Operating Expenses | 2503281000000.00 | 2356704000.00 | 2216550000.00 | 2043698000.00 | 1890408000.00 | 1738755000.00 | 1615371000.00 | 1526000000.00 | 1438000000.00 | 1304000000.00 | 1230000000.00 | 1131000000.00 | 1034357000.00 | 936000000.00 | 863000000.00 | 766000000.00 | 673000000.00 | 628359000.00 | 573000000.00 | 486000000.00 | 438000000.00 | 520000000.00 | 449000000.00 | 413600000.00 | 361000000.00 | 321000000.00 |
8 | Interest Expense | -83413000000.00 | 18106000.00 | 10162000.00 | -7676000.00 | -16488000.00 | -12612000.00 | 3395000.00 | 0.00 | -7000000.00 | -10000000.00 | -10000000.00 | -7593000000.00 | 8343000.00 | 4029000000.00 | 8627000000.00 | 2898000000.00 | -915000000.00 | 0.00 | -279000000.00 | -3000000.00 | -3000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3000000.00 |
9 | D&A | 364245000.00 | 350892000.00 | 330357000.00 | 313163000.00 | 302515000.00 | 274828000.00 | 232959000.00 | 206100000.00 | 185500000.00 | 159900000.00 | 160700000.00 | 159000000.00 | 141802000.00 | 122800000.00 | 108100000.00 | 94200000.00 | 80500000.00 | 76739000.00 | 69800000.00 | 62600000.00 | 55100000.00 | 48200000.00 | 43200000.00 | 39500000.00 | 35400000.00 | 32000000.00 |
10 | EBITDA | 364245000 | 2497074000 | 2371071000 | 2361559000 | 2105159000 | 1899199000 | 1721309000 | 1549100000 | 1457500000 | 1222900000 | 1067700000 | 885000000 | 637008000 | 543800000 | 498100000 | 419200000 | 360500000 | 451028000 | 398800000 | 320600000 | 308100000 | 294200000 | 263200000 | 235000000 | 169400000 | 107000000 |
11 | Operating Income | 0.00 | 2146182000.00 | 2040714000.00 | 2048396000.00 | 1802644000.00 | 1624371000.00 | 1488350000.00 | 1343000000.00 | 1272000000.00 | 1063000000.00 | 907000000.00 | 726000000.00 | 495206000.00 | 421000000.00 | 390000000.00 | 325000000.00 | 280000000.00 | 374289000.00 | 329000000.00 | 258000000.00 | 253000000.00 | 246000000.00 | 220000000.00 | 195500000.00 | 134000000.00 | 75000000.00 |
12 | Other Income Expenses (Net) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 300000.00 | 0.00 | 0.00 |
13 | Pre-Income Tax | 0.00 | 2164288000.00 | 2050876000.00 | 2040720000.00 | 1786156000.00 | 1611759000.00 | 1485366000.00 | 1343000000.00 | 1265000000.00 | 1053000000.00 | 897000000.00 | 719000000.00 | 495363000.00 | 425000000.00 | 398000000.00 | 328000000.00 | 279000000.00 | 374551000.00 | 329000000.00 | 255000000.00 | 249000000.00 | 246000000.00 | 219000000.00 | 195800000.00 | 135000000.00 | 72000000.00 |
14 | Income Tax Expense | 0.00 | 503360000.00 | 463419000.00 | 677967000.00 | 668502000.00 | 591098000.00 | 560642000.00 | 506006000.00 | 478081000.00 | 395974000.00 | 342224000.00 | 276000000.00 | 189922000.00 | 164000000.00 | 157000000.00 | 129000000.00 | 109000000.00 | 146449000.00 | 128000000.00 | 100000000.00 | 97000000.00 | 96000000.00 | 86000000.00 | 78300000.00 | 54000000.00 | 29000000.00 |
15 | Net Income | 0.00 | 1660928000.00 | 1587457000.00 | 1362753000.00 | 1117654000.00 | 1020661000.00 | 924724000.00 | 837000000.00 | 787000000.00 | 657000000.00 | 555000000.00 | 443000000.00 | 305441000.00 | 261000000.00 | 242000000.00 | 200000000.00 | 170000000.00 | 228102000.00 | 200000000.00 | 155000000.00 | 152000000.00 | 150000000.00 | 134000000.00 | 117500000.00 | 81000000.00 | 43000000.00 |
16 | EPS | 0.24 | 4.60 | 4.26 | 3.55 | 2.83 | 2.51 | 2.23 | 1.94 | 1.76 | 1.43 | 1.16 | 0.89 | 0.59 | 0.48 | 0.43 | 0.34 | 0.28 | 0.38 | 0.31 | 0.24 | 0.23 | 0.20 | 0.17 | 0.15 | 0.10 | 0.05 |
17 | EPS Diluted | 0.24 | 4.60 | 4.26 | 3.55 | 2.83 | 2.51 | 2.21 | 1.94 | 1.76 | 1.43 | 1.16 | 0.89 | 0.58 | 0.48 | 0.43 | 0.34 | 0.28 | 0.37 | 0.31 | 0.24 | 0.23 | 0.20 | 0.17 | 0.15 | 0.10 | 0.05 |
18 | Shares Outstanding | 352481000 | 361182000 | 372678000 | 384329000 | 394958000 | 406405000 | 413554000 | 432000000 | 446000000 | 460000000 | 480000000 | 500000000 | 516940000 | 549000000 | 568000000 | 586000000 | 602000000 | 608660000 | 638000000 | 650000000 | 667000000 | 733000000 | 766000000 | 782848000 | 821000000 | 792000000 |
19 | Shares Outstanding (Diluted) | 354457000 | 361182000 | 372678000 | 384329000 | 394958000 | 406405000 | 418078000 | 432000000 | 446000000 | 460000000 | 480000000 | 500000000 | 525260000 | 549000000 | 568000000 | 586000000 | 602000000 | 620604000 | 638000000 | 650000000 | 667000000 | 733000000 | 766000000 | 800032000 | 821000000 | 792000000 |
Line Item (in $M) | Q4 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Cash & Cash Equivalents | 4819293000 | 1351205000 | 1412912000 | 1290294000 | 1111599000 | 761602000 | 696608000 | 423200000 | 646800000 | 649800000 | 833900000 | 768300000 | 321355000 | 257600000 | 367400000 | 191800000 | 115300000 | 201546000 | 150600000 | 30400000 | 37200000 | 79300000 | 80100000 | 56400000 | 44800000 | 23400000 |
2 | Short Term Investments | 0.00 | 0.00 | 0.00 | 512000.00 | 0.00 | 1737000.00 | 500000.00 | 12000000.00 | 1100000.00 | 700000.00 | 3200000.00 | 1800000.00 | 798000.00 | 6100000.00 | 5200000.00 | 12800000.00 | 67400000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
3 | Cash & S-T Investments | 4819293000 | 1351205000 | 1412912000 | 1290806000 | 1111599000 | 763339000 | 697108000 | 435200000 | 647900000 | 650500000 | 837100000 | 770100000 | 322153000 | 263700000 | 372600000 | 204600000 | 182700000 | 201546000 | 150600000 | 30400000 | 37200000 | 79300000 | 80100000 | 56400000 | 44800000 | 23400000 |
4 | Accounts Receivables | 115067000.00 | 102236000.00 | 96711000.00 | 87868000.00 | 75154000.00 | 73627000.00 | 73278000.00 | 62600000.00 | 59600000.00 | 50800000.00 | 45400000.00 | 44200000.00 | 41170000.00 | 37500000.00 | 30100000.00 | 29100000.00 | 31200000.00 | 25292000.00 | 18300000.00 | 20500000.00 | 14400000.00 | 15700000.00 | 11600000.00 | 8100000.00 | 7800000.00 | 7600000.00 |
5 | Inventory | 1508982000 | 1832339000 | 1750442000 | 1641735000 | 1512886000 | 1419104000 | 1372675000 | 1257200000 | 1209200000 | 1130100000 | 1086900000 | 872500000 | 881058000 | 1025300000 | 1051700000 | 938100000 | 853100000 | 841491000 | 716500000 | 623400000 | 559600000 | 500500000 | 466500000 | 418800000 | 373700000 | 296000000 |
6 | Other Current Assets | 249149000.00 | 147048000.00 | 143954000.00 | 130748000.00 | 113410000.00 | 116125000.00 | 0.00 | 112200000.00 | 114800000.00 | 93000000.00 | 73800000.00 | 58600000.00 | 0.00 | 71500000.00 | 60600000.00 | 57100000.00 | 60900000.00 | 0.00 | 53700000.00 | 40700000.00 | 19900000.00 | 17700000.00 | 15700000.00 | 15100000.00 | 13300000.00 | 13500000.00 |
7 | Total Current Assets | 6692491000 | 3432828000 | 3404019000 | 3151157000 | 2813049000 | 2372195000 | 2262790000 | 1867200000 | 2031400000 | 1924400000 | 2043200000 | 1745400000 | 1313715000 | 1398000000 | 1515000000 | 1228800000 | 1127900000 | 1120538000 | 939100000 | 715000000 | 631100000 | 613200000 | 573900000 | 498400000 | 439600000 | 340500000 |
8 | PP&E | 2710496000 | 5707218000 | 2475201000 | 2382464000 | 2328048000 | 2342906000 | 2273752000 | 1875300000 | 1493300000 | 1241700000 | 983800000 | 943000000 | 951656000 | 868300000 | 748200000 | 639900000 | 556200000 | 484199000 | 402700000 | 331600000 | 301700000 | 273200000 | 248700000 | 204700000 | 192600000 | 181400000 |
9 | Goodwill | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2889000.00 | 2900000.00 | 2900000.00 | 2900000.00 | 2900000.00 | 0.00 | 2889000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
10 | Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8082000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
11 | Goodwill & Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2889000.00 | 2900000.00 | 2900000.00 | 2900000.00 | 2900000.00 | 0.00 | 10971000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
12 | L-T Investments | 0.00 | 0.00 | 125000.00 | 712000.00 | 1288000.00 | 1331000.00 | 3000000.00 | 3700000.00 | 4400000.00 | 5600000.00 | 14100000.00 | 16800000.00 | 38000000.00 | 40800000.00 | 31100000.00 | 11200000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
13 | Tax Assets | 0.00 | 363765000.00 | 124308000.00 | 85806000.00 | 121385000.00 | 130088000.00 | 0.00 | 287600000.00 | 246800000.00 | 203600000.00 | 190000000.00 | 174500000.00 | 0.00 | 161200000.00 | 129300000.00 | 122900000.00 | 116700000.00 | 0.00 | 41500000.00 | 41000000.00 | 43400000.00 | 51800000.00 | 42500000.00 | 0.00 | 25900000.00 | 21100000.00 |
14 | Other Non-Current Assets | 0.00 | 208321000.00 | 194346000.00 | 187718000.00 | 166966000.00 | 152687000.00 | 63254000.00 | 147700000.00 | 138600000.00 | 126600000.00 | 72200000.00 | 63300000.00 | 3851000.00 | 64200000.00 | 64300000.00 | 58800000.00 | 57100000.00 | 52473000.00 | 36200000.00 | 36200000.00 | 42300000.00 | 61300000.00 | 47700000.00 | 34900000.00 | 27200000.00 | 19300000.00 |
15 | Total Non-Current Assets | 2710496000 | 5915539000 | 2669672000 | 2570894000 | 2496302000 | 2496924000 | 2440344000 | 2029600000 | 1639200000 | 1376800000 | 1073000000 | 1023200000 | 1041796000 | 973300000 | 843600000 | 709900000 | 613300000 | 536672000 | 438900000 | 367700000 | 343900000 | 334500000 | 296400000 | 239600000 | 219900000 | 200700000 |
16 | Other Assets | 3314880000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
17 | Total Assets | 12717867000 | 9348367000 | 6073691000 | 5722051000 | 5309351000 | 4869119000 | 4703134000 | 3896800000 | 3670600000 | 3301200000 | 3116200000 | 2768600000 | 2355511000 | 2371300000 | 2358600000 | 1938700000 | 1741200000 | 1657210000 | 1378000000 | 1082700000 | 975000000 | 947700000 | 870300000 | 738000000 | 659500000 | 541200000 |
18 | Accounts Payables | 2256928000 | 1296482000 | 1177104000 | 1059844000 | 1021735000 | 945559000 | 1000700000 | 779500000 | 807500000 | 761700000 | 767500000 | 658300000 | 536745000 | 637200000 | 698100000 | 474600000 | 451900000 | 448044000 | 397200000 | 314500000 | 260100000 | 254300000 | 248100000 | 202000000 | 184100000 | 137700000 |
19 | S-T Debt | 598120000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 50000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 34000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
20 | Income Tax Payables | 54680000.00 | 14425000.00 | 37749000.00 | 0.00 | 16153000.00 | 0.00 | 0.00 | 18349000.00 | 53504000.00 | 31129000.00 | 57661000.00 | 51505000000.00 | 0.00 | 21818000000.00 | 33577000000.00 | 25586000000.00 | 0.00 | 0.00 | 15790000000.00 | 11885000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
21 | Deferred Revenue | 121867000.00 | 149679000000.00 | 124308000000.00 | 85806000000.00 | 121385000000.00 | 130088000000.00 | 0.00 | 10227000000.00 | 20407000000.00 | 5598000000.00 | 10003000000.00 | 2894000000.00 | 0.00 | 19639000000.00 | 16242000000.00 | 100657000000.00 | 8968000000.00 | 0.00 | 66473000000.00 | 36184000000.00 | 42313000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
22 | Other Current Liabilities | 990118000.00 | 14425000.00 | 37749000.00 | 0.00 | 16153000.00 | 0.00 | 0.00 | 18300000.00 | 53500000.00 | 31100000.00 | 57700000.00 | 54400000.00 | 0.00 | 21800000.00 | 33600000.00 | 25600000.00 | 0.00 | 9146000.00 | 15800000.00 | 11900000.00 | 0.00 | 17700000.00 | 19100000.00 | 121700000.00 | 0.00 | 10600000.00 |
23 | Total Current Liabilities | 3967033000 | 2701934000 | 2009484000 | 1926402000 | 1752506000 | 1602847000 | 1659368000 | 1393100000 | 1422600000 | 1346100000 | 1352300000 | 1190500000 | 955259000 | 1010600000 | 1083300000 | 879000000 | 711600000 | 711844000 | 626700000 | 489600000 | 434100000 | 422500000 | 403100000 | 323700000 | 304800000 | 218800000 |
24 | L-T Debt | 64910000.00 | 312891000.00 | 312440000.00 | 311994000.00 | 396493000.00 | 396025000.00 | 398375000.00 | 150000000.00 | 150000000.00 | 150000000.00 | 150000000.00 | 150000000.00 | 150000000.00 | 150000000.00 | 150000000.00 | 0.00 | 50000000.00 | 50000000.00 | 25000000.00 | 0.00 | 30000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9800000.00 |
Line Item (in $M) | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Net Income (Earnings) | 85382000 | 1660928000 | 1587457000 | 1362753000 | 1117654000 | 1020661000 | 924724000 | 837000000 | 787000000 | 657000000 | 555000000 | 443000000 | 305441000 | 261000000 | 242000000 | 200000000 | 170000000 | 228102000 | 200000000 | 155000000 | 152000000 | 150000000 | 134000000 | 117500000 | 81000000 | 43000000 |
2 | D&A | 364245000.00 | 350892000.00 | 330357000.00 | 313163000.00 | 302515000.00 | 274828000.00 | 232959000.00 | 206100000.00 | 185500000.00 | 159900000.00 | 160700000.00 | 159000000.00 | 141802000.00 | 122800000.00 | 108100000.00 | 94200000.00 | 80500000.00 | 76739000.00 | 69800000.00 | 62600000.00 | 55100000.00 | 48200000.00 | 43200000.00 | 39500000.00 | 35400000.00 | 32000000.00 |
3 | Deferred Income Tax | -27812000.00 | 32009000.00 | 31777000.00 | -34903000.00 | -8703000.00 | 56358000.00 | 54845000.00 | -15300000.00 | -39000000.00 | 21700000.00 | -18000000.00 | 16100000.00 | 23804000.00 | -10700000.00 | -10700000.00 | -2600000.00 | 28100000.00 | 31946000.00 | 16700000.00 | 12600000.00 | 10000000.00 | -5300000.00 | -4400000.00 | -1700000.00 | -7400000.00 | -2900000.00 |
4 | Stock-Based Compensation (SBC) | 101568000.00 | 95438000.00 | 95585000.00 | 87417000.00 | 74554000.00 | 70937000.00 | 53001000.00 | 46847000.00 | 48952000.00 | 40404000.00 | 36551000.00 | 25746000000.00 | 22575000.00 | 25165000000.00 | 26680000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
5 | Change in Working Capital | 1994564000.00 | -663641000.00 | 169780000.00 | 164212000.00 | 291195000.00 | 165926000.00 | 129322000.00 | -134700000.00 | 30500000.00 | -112600000.00 | 136000000.00 | 196444000.00 | -28944000.00 | -44300000.00 | 81900000.00 | -66500000.00 | 7606000.00 | 96294000.00 | 87000000.00 | 28400000.00 | 6300000.00 | 19900000.00 | -3900000.00 | 39900000.00 | 13100000.00 | -10100000.00 |
6 | Accounts Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1300000.00 | -4100000.00 | -3500000.00 | 0.00 | -200000.00 | -2200000.00 |
7 | Inventory | 323357000 | -81897000 | -108707000 | -128849000 | -93782000 | -46429000 | -115520000 | -47918000 | -79167000 | -43153000 | -214419000000 | 8560000000 | 144237000 | 26434000000 | -113638000000 | -84979000000 | -11621000000 | -124973000 | -93128000000 | -63824000000 | -59100000 | -34000000 | -47700000 | -45100000 | -77700000 | -20800000 |
8 | Accounts Payables | 938837000.00 | 114153000.00 | 110483000.00 | 41322000.00 | 83085000.00 | -41464000.00 | 204158000.00 | -4104000.00 | 40109000.00 | -11614000.00 | 102851000000.00 | 115893000000.00 | -101682000.00 | -63199000000.00 | 221644000000.00 | 21448000000.00 | 2908000000.00 | 0.00 | 81958000000.00 | 54064000000.00 | -5800000.00 | -6200000.00 | -46100000.00 | 0.00 | -46400000.00 | -28100000.00 |
9 | Other Working Capital | 2725458000 | 730894000 | 1394535000 | 1224755000 | 1060543000 | 769348000 | 603422000 | 474100000 | 608800000 | 578300000 | 690900000 | 554900000 | 358456000 | 387400000 | 431700000 | 349800000 | 416300000 | 408694000 | 312400000 | 225400000 | 197000000 | 190700000 | 170800000 | 174700000 | 134800000 | 121700000 |
10 | Other Non-Cash Items | 0.00 | 95438000.00 | 95585000.00 | 81089000.00 | 74554000.00 | 71017000.00 | 0.00 | 47600000.00 | 49800000.00 | 41300000.00 | 37200000.00 | 27000000.00 | 8532000.00 | 26600000.00 | 29200000.00 | 38600000.00 | 44700000.00 | 4719000.00 | 16600000.00 | 12100000.00 | 0.00 | 0.00 | 0.00 | -100000.00 | 0.00 | 0.00 |
11 | Net Cash Provided by Operating Activities | 2245933000 | 2171546000 | 2066677000 | 1681338000 | 1558901000 | 1326252000 | 1372865000 | 1022000000 | 979600000 | 820100000 | 673100000 | 888400000 | 583439000 | 353600000 | 506900000 | 375200000 | 298200000 | 315306000 | 354700000 | 255000000 | 143300000 | 183400000 | 200500000 | 117900000 | 117000000 | 88000000 |
12 | Investments in PP&E | -405433000 | -555483000 | -413898000 | -371423000 | -297880000 | -366960000 | -646691000 | -550515000 | -424434000 | -416271000 | -198651000 | -158487000000 | -224418000 | -236121000000 | -136626000000 | -175851000000 | -149541000000 | -146529000 | -133166000000 | -86002000000 | -82100000 | -74000000 | -78500000 | -33300000 | -37100000 | -41700000 |
13 | Acquisitions (Net) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
14 | Purchase of Investments | 0.00 | -1275000000.00 | -1075000000.00 | -875000000.00 | -700000000.00 | -700718000.00 | 0.00 | -562012000.00 | -455430000.00 | -450000000.00 | -381842000.00 | -2904000000.00 | -36984000.00 | -146082000000.00 | -71938000000.00 | 43455000000.00 | -67400000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
15 | Sales/Maturities of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12021000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 42522000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
16 | Other Investing Activities | 0.00 | 1275517000.00 | 1078489000.00 | 893331000.00 | 705117000.00 | 705169000.00 | -4329000.00 | 548719000.00 | 454140000.00 | 394503000.00 | 1056714000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
17 | Net Cash used for Investing Activities | -405433000 | -554966000 | -410409000 | -354755000 | -296180000 | -362509000 | -638999000 | -563800000 | -425700000 | -471800000 | -196800000 | -136800000 | -218763000 | -244700000 | -235900000 | -132400000 | -199500000 | -146529000 | -138900000 | -86000000 | -82100000 | -74000000 | -78500000 | -33300000 | -37100000 | -41700000 |
18 | Debt Repayment | -805601000.00 | 506591000000.00 | -85000000.00 | 714566000000.00 | 628441000000.00 | 523597000000.00 | 0.00 | 506182000000.00 | 435808000000.00 | 370074000000.00 | 330589000000.00 | 0.00 | 0.00 | 164223000000.00 | -50000000000.00 | 74120000000.00 | 86046000000.00 | 0.00 | 91875000000.00 | 61433000000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
19 | Common Stock Issued | 23534000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 47873000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 24695000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 34100000.00 | 0.00 | 0.00 |
20 | Common Stock Repurchased | -132467000.00 | -1313456000.00 | -1109272000.00 | -901965000.00 | -724782000.00 | -748739000.00 | -589041000.00 | -560800000.00 | -460400000.00 | -448600000.00 | -348100000.00 | -256700000.00 | -304909000.00 | -183100000.00 | -171300000.00 | -135600000.00 | -159600000.00 | -150003000.00 | -115700000.00 | -88200000.00 | -155000000.00 | -98300000.00 | -88000000.00 | -98100000.00 | -41700000.00 | -4200000.00 |
21 | Dividends Paid | -101404000.00 | -369793000.00 | -337189000.00 | -247526000.00 | -214640000.00 | -192312000.00 | -168454000.00 | -147900000.00 | -125700000.00 | -102000000.00 | -77300000.00 | -55200000.00 | -49838000.00 | -40600000.00 | -33600000.00 | -30700000.00 | -25300000.00 | -17572000.00 | -14800000.00 | -13600000.00 | -12400000.00 | -11800000.00 | -10400000.00 | -8800000.00 | -7000000.00 | -5900000.00 |
22 | Other Financing Activities | 0.00 | -38456000.00 | -34272000.00 | -26965000.00 | -1451000.00 | -6437000.00 | 29415000.00 | 16129000.00 | 18700000.00 | 19616000.00 | 41681000.00 | 0.00 | 5973000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -100000.00 | 0.00 | 0.00 |
23 | Net Cash Used Provided by Financing Activities | 1701859000.00 | -1683249000.00 | -1531461000.00 | -1149491000.00 | -916091000.00 | -898749000.00 | -460426000.00 | -681800000.00 | -557000000.00 | -532400000.00 | -410600000.00 | -304600000.00 | -300901000.00 | -218600000.00 | -95300000.00 | -166400000.00 | -184800000.00 | -117880000.00 | -105600000.00 | -165800000.00 | -103400000.00 | -110100000.00 | -98300000.00 | -73000000.00 | -58500000.00 | -46400000.00 |
24 | Net Change in Cash | 3542359000.00 | -66669000.00 | 124807000.00 | 177092000.00 | 346630000.00 | 64994000.00 | 273440000.00 | -223600000.00 | -3100000.00 | -184100000.00 | 65600000.00 | 447000000.00 | 63775000.00 | -109800000.00 | 175600000.00 | 76400000.00 | -86200000.00 | 50897000.00 | 110300000.00 | 3200000.00 | -42200000.00 | -800000.00 | 23700000.00 | 0.00 | 21400000.00 | -200000.00 |