Financials
Cash flow
| Fiscal date | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Operating activities | 2.9B | 3.0B | 2.8B | 2.4B |
| Net income | 814M | 969.0M | 704.6M | 499.7M |
| Depreciation | 2.0B | 1.8B | 1.7B | 1.7B |
| Deferred taxes | — | — | — | — |
| StockBased compensation | 462M | 407.5M | 404.0M | 363.8M |
| Other non cash items | 52M | 60.4M | 80.9M | 45.9M |
| Accounts receivable | 27M | -150.3M | -153.4M | -1.9M |
| Accounts payable | — | — | — | — |
| Other assets liabilities | -462M | -86.3M | 65.3M | -195.5M |
| Investing activities | -3.6B | -2.8B | -3.1B | -2.8B |
| Capital expenditures | -3.1B | -2.8B | -2.3B | -2.8B |
| Net intangibles | — | — | — | — |
| Net acquisitions | -98M | 0 | -964.0M | -158.5M |
| Purchase of investments | -520M | -135.9M | -144.6M | -107.5M |
| Sale of investments | 0 | 0 | 22.1M | 4.1M |
| Other investing activity | 73M | 76.9M | 249.9M | 208.6M |
| Financing activities | 1.6B | 124.6M | 775.2M | 336.1M |
| Long term debt issuance | 2.8B | 902.1M | 1.9B | 3.9B |
| Long term debt payments | -1.1B | -155.0M | -722.1M | -2.9B |
| Short term debt issuance | — | — | — | — |
| Common stock issuance | 1.7B | 733.7M | 796.0M | 497.9M |
| Common stock repurchase | — | — | — | — |
| Common dividends | -1.6B | -1.4B | -1.2B | -1.0B |
| Other financing charges | -19M | 18.1M | -17.7M | -124.3M |
| End cash position | 3.1B | 2.1B | 1.9B | 1.5B |
| Income tax paid | 185M | 153.0M | 140.3M | 134.4M |
| Interest paid | 486M | 471.5M | 430.2M | 426.4M |
| Free cash flow | 183M | 435.6M | 685.2M | -204.3M |