Quarterly Financial Statements for Atmos Energy Corp (ATO)

20 Years of financial data for all companies
Including key metrics, annual/quarterly financials, and historic PE ratio.



Please enter the stock ticker. Add .to for Canadian stocks.


All numbers in thousands except per share items and ratios.


Reported Currency: USD 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31
Revenue 657,944 701,549 1,647,227 1,158,467 587,642 662,733 1,540,973 1,484,009 722,628 816,429 1,649,819 1,012,786 568,384 605,553 1,319,073 914,480 474,914 492,995 977,665 875,563 443,683 485,738 1,094,645 877,782 444,700 562,245 1,219,409 889,192 392,319 526,501 560,692 780,168 376,011 632,916 1,132,293 906,221 354,321 686,401 1,540,068 1,258,765
Revenue Y/Y Growth 11.96% 5.86% 6.90% -21.94% -18.68% -18.83% -6.60% 46.53% 27.14% 34.82% 25.07% 10.75% 19.68% 22.83% 34.92% 4.44% 7.04% 1.49% -10.69% -0.25% -0.23% -13.61% -10.23% -1.28% 13.35% 6.79% 117.48% 13.97% 4.34% -16.81% -50.48% -13.91% 6.12% -7.79% -26.48% -28.01% - - - -
Cost of Revenue 214,706 375,543 989,281 505,214 193,288 195,049 860,927 923,265 190,956 431,484 1,034,730 530,273 283,309 271,340 730,184 426,903 18,031 175,532 317,883 296,868 13,670 31,326 471,676 342,165 43,085 130,886 626,960 366,917 160,931 114,176 132,239 311,305 164,808 225,605 614,482 462,458 157,379 304,728 1,019,330 835,480
Gross Profit 443,238 326,006 657,946 653,253 394,354 467,684 680,046 560,744 531,672 384,945 615,089 482,513 285,075 334,213 588,889 487,577 456,883 317,463 659,782 578,695 430,013 454,412 622,969 535,617 401,615 431,359 592,449 522,275 231,388 412,325 428,453 468,863 211,203 407,311 517,811 443,763 196,942 381,673 520,738 423,285
Gross Profit Margin 67.37% 46.47% 39.94% 56.39% 67.11% 70.57% 44.13% 37.79% 73.57% 47.15% 37.28% 47.64% 50.16% 55.19% 44.64% 53.32% 96.20% 64.39% 67.49% 66.09% 96.92% 93.55% 56.91% 61.02% 90.31% 76.72% 48.58% 58.74% 58.98% 78.31% 76.42% 60.10% 56.17% 64.35% 45.73% 48.97% 55.58% 55.60% 33.81% 33.63%
Research and Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 0 164,234 5,272 5,184 2,943 3,309 567 4,293 4,755 4,364 4,363 4,365 6,600 10,133 1,252 1,253 1,866 1,685 1,685 2,828 1,605 471 470 470 2,473 2,814 4,069 1,654 0 0 0 0 0 0 0 0 0 0 0 0
Total Operating Expenses 258,238 269,973 106,956 254,148 240,284 298,431 257,408 239,558 426,270 230,358 229,957 206,652 873,130 200,823 207,085 188,737 356,038 178,428 328,344 325,914 340,298 332,210 325,292 299,153 312,023 308,366 323,461 280,714 300,527 271,661 275,520 258,945 291,378 270,147 267,795 247,558 278,468 264,066 270,528 235,560
Operating Income or Loss 185,000 220,267 550,990 399,105 154,070 169,253 422,638 321,186 105,402 154,587 385,132 275,861 90,964 133,390 381,804 298,840 100,845 139,035 331,438 252,781 89,715 122,202 297,677 236,464 89,592 122,993 268,988 241,561 91,792 140,664 285,172 209,918 84,633 137,164 250,016 196,205 75,853 117,607 250,210 187,725
Operating Margin 28.12% 31.40% 33.45% 34.45% 26.22% 25.54% 27.43% 21.64% 14.59% 18.93% 23.34% 27.24% 16.00% 22.03% 28.94% 32.68% 21.23% 28.20% 33.90% 28.87% 20.22% 25.16% 27.19% 26.94% 20.15% 21.88% 22.06% 27.17% 23.40% 26.72% 50.86% 26.91% 22.51% 21.67% 22.08% 21.65% 21.41% 17.13% 16.25% 14.91%
Interest Expense 42,155 41,160 55,442 51,875 31,817 31,334 37,370 36,760 27,842 26,190 28,928 19,851 14,486 20,962 26,096 22,010 15,494 19,580 22,171 27,229 28,763 19,592 26,949 27,849 24,484 23,349 27,304 31,509 33,710 28,498 26,944 31,030 30,207 27,698 27,560 30,483 31,075 27,955 27,447 29,764
EBITDA 375,025 406,992 729,564 581,599 328,942 336,149 588,361 488,397 252,079 302,081 523,719 412,419 197,593 258,625 503,274 420,197 214,729 253,374 434,365 362,730 198,584 221,547 398,681 324,806 180,602 211,661 358,116 327,900 173,179 220,398 363,536 285,745 160,391 202,973 323,299 266,561 145,191 186,972 316,962 253,886
Depreciation and Amortization 173,450 166,827 165,087 164,608 159,264 150,726 148,317 146,020 140,194 134,231 133,374 127,856 124,708 119,348 118,636 115,285 111,746 107,104 105,916 105,062 100,919 97,700 96,772 96,065 92,657 90,671 89,381 88,374 84,800 80,023 77,667 77,143 76,426 73,797 72,291 71,565 70,737 68,731 68,313 67,868
Income Before Tax 159,420 199,005 512,235 365,116 137,261 154,089 402,674 305,617 84,119 141,660 361,417 264,712 59,540 118,315 358,542 282,902 83,389 126,690 306,278 230,439 70,202 104,255 274,960 200,892 64,055 97,641 241,431 208,017 55,262 111,877 259,061 177,894 53,894 110,299 221,771 164,513 43,023 90,286 221,202 156,254
Income Tax Expense 25,404 33,441 80,212 53,824 18,737 16,282 45,003 33,757 12,476 13,113 36,418 15,503 10,820 15,904 61,788 65,224 18,056 8,899 66,632 51,766 11,796 23,789 60,072 43,246 25,308 26,448 62,439 -106,115 19,409 41,069 97,049 63,856 19,654 39,106 79,961 61,652 19,508 34,005 83,518 58,659
Net Income 134,016 165,564 432,023 311,292 118,524 137,807 357,671 271,860 71,643 128,547 324,999 249,209 48,720 102,411 296,754 217,678 65,333 117,791 239,646 178,673 58,406 80,466 214,888 157,646 38,747 71,193 178,992 314,132 35,853 70,808 164,728 125,032 34,240 71,193 141,810 102,861 23,515 56,281 137,684 97,595
Net Income Margin 20.37% 23.60% 26.23% 26.87% 20.17% 20.79% 23.21% 18.32% 9.91% 15.75% 19.70% 24.61% 8.57% 16.91% 22.50% 23.80% 13.76% 23.89% 24.51% 20.41% 13.16% 16.57% 19.63% 17.96% 8.71% 12.66% 14.68% 35.33% 9.14% 13.45% 29.38% 16.03% 9.11% 11.25% 12.52% 11.35% 6.64% 8.20% 8.94% 7.75%
EPS 0.00 1.08 2.85 2.08 0.80 0.94 2.48 1.92 0.51 0.92 2.38 1.86 0.36 0.78 2.30 1.71 0.53 0.96 1.95 1.47 0.49 0.68 1.83 1.38 0.35 0.64 1.60 2.89 0.34 0.67 1.55 1.19 0.33 0.69 1.38 1.00 0.23 0.55 1.35 0.96
EPS Diluted 0.00 1.08 2.85 2.08 0.80 0.94 2.48 1.91 0.51 0.92 2.37 1.86 0.36 0.78 2.30 1.71 0.53 0.96 1.95 1.47 0.49 0.68 1.82 1.38 0.35 0.64 1.60 2.89 0.34 0.67 1.55 1.19 0.33 0.69 1.38 1.00 0.23 0.55 1.35 0.96
Weighted Average Shares Out 0 153,309 151,271 149,796 148,671 146,051 143,941 141,820 140,924 139,881 136,834 133,682 133,682 131,358 129,161 127,034 124,096 123,026 122,916 121,113 119,345 118,075 117,581 113,800 111,926 111,851 111,706 108,564 106,814 106,364 105,935 105,284 104,687 103,750 102,946 102,713 102,234 102,000 101,746 101,581
Weighted Average Shares Out Diluted 0 153,396 151,297 149,796 148,672 146,067 143,987 141,937 141,220 140,227 137,250 133,689 133,689 131,486 129,164 127,034 124,100 123,032 122,997 121,359 119,824 118,430 117,756 113,832 111,926 111,851 111,706 108,564 106,814 106,364 105,935 105,284 104,687 103,750 102,946 102,713 102,234 102,000 101,746 101,581

Reported Currency: USD 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31
Current Assets
Cash and Cash Equivalents 307,340 679,262 263,769 278,315 15,404 56,237 95,175 171,597 51,554 328,075 582,495 264,005 116,723 524,621 865,311 457,599 20,808 208,064 320,099 189,272 24,550 46,163 108,353 218,197 13,771 20,930 71,074 54,750 26,409 69,777 45,403 44,624 47,534 66,206 47,918 78,903 28,653 43,153 95,525 123,832
Short Term Investments 0 273,551 258,622 232,975 0 123,716 95,735 107,834 0 169,318 109,887 61,867 0 89,260 131,798 56,484 0 66 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash + Short Term Investments 307,340 679,262 263,769 278,315 15,404 56,237 95,175 171,597 51,554 328,075 582,495 264,005 116,723 524,621 865,311 457,599 20,808 208,064 320,099 189,272 24,550 46,163 108,353 218,197 13,771 20,930 71,074 54,750 26,409 69,777 45,403 44,624 47,534 66,206 47,918 78,903 28,653 43,153 95,525 123,832
Net Receivables 380,214 391,551 596,433 646,401 342,572 330,827 523,741 826,416 375,619 375,257 565,184 514,333 342,967 291,122 469,595 492,526 230,595 236,466 377,817 435,616 230,571 285,433 419,612 478,373 253,295 253,546 407,134 489,217 222,263 250,224 336,637 458,813 176,468 277,362 361,582 456,904 254,310 301,743 511,830 607,421
Inventory 186,469 157,912 144,128 220,944 245,830 211,041 183,467 323,678 357,941 223,993 96,295 220,279 178,116 99,469 50,043 99,569 111,950 84,886 68,061 115,259 130,138 106,014 78,148 146,552 165,732 126,010 89,265 163,959 184,653 151,656 120,026 163,763 184,895 244,841 190,961 236,017 236,603 213,151 143,154 277,916
Other Current Assets 258,291 479,840 428,105 526,927 247,665 288,945 270,723 2,306,072 2,236,699 2,354,526 2,285,022 2,275,588 2,185,328 200,154 235,485 142,594 101,076 72,743 63,584 71,982 66,856 65,924 65,068 69,616 37,949 52,369 55,263 70,984 101,849 62,725 61,018 312,232 227,921 60,504 52,451 91,446 48,824 58,602 67,128 109,595
Total Current Assets 1,132,314 1,708,565 1,432,435 1,679,717 885,768 888,926 1,073,106 3,627,763 3,047,693 3,281,851 3,528,996 3,274,205 2,838,715 1,115,366 1,620,434 1,192,288 471,258 602,159 829,561 812,129 458,031 503,534 671,181 912,738 478,853 452,855 622,736 778,910 539,646 534,382 563,084 979,432 681,686 648,913 652,912 863,270 630,985 616,649 817,637 1,118,764
Non-Current Assets
Property, Plant and Equipment 22,453,923 21,422,118 20,814,563 20,319,481 19,606,583 19,018,341 18,445,886 17,971,668 17,240,239 16,556,603 16,084,973 15,726,791 15,063,970 14,477,749 14,039,588 13,762,143 13,355,347 12,880,850 12,548,240 12,250,423 11,787,669 11,340,596 10,971,734 10,698,229 10,371,147 10,071,860 9,761,329 9,518,792 9,259,182 8,924,381 8,738,487 8,552,962 8,268,606 8,053,547 7,839,413 7,653,287 7,430,580 7,212,088 7,026,078 6,912,541
Goodwill 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 731,257 730,706 730,706 730,706 730,706 730,419 730,419 730,419 730,419 730,132 730,132 730,132 730,132 729,673 729,673 729,673 726,962 742,702 742,702 742,702 742,702 742,029 742,029 742,029
Intangible Assets 82,844 84,998 87,279 90,036 92,202 93,600 0 0 0 0 0 0 0 0 731,257 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Long Term Investments 110,594 105,320 97,159 85,347 104,602 -2,205,291 250,232 276,767 96,012 301,321 -1,848,626 -1,744,648 108,071 -1,667,784 193,786 -1,542,394 103,952 4,181 -1,421,779 -1,352,333 101,883 0 -1,251,836 -1,191,824 99,385 0 -1,107,036 -1,033,206 88,409 0 -1,810,160 -1,725,433 72,701 0 -1,557,790 -1,441,325 74,200 0 -1,338,755 -1,256,443
Tax Assets 0 -1,271 2,486,024 2,379,421 2,304,974 2,205,291 2,135,738 2,075,596 748,125 1,936,658 1,848,626 1,744,648 838,911 1,667,784 -193,786 1,542,394 673,844 -4,181 1,421,779 1,352,333 270,544 0 1,251,836 1,191,824 179,099 0 1,107,036 1,033,206 111,780 0 1,810,160 1,725,433 216,712 0 1,557,790 1,441,325 200,814 0 1,338,755 1,256,443
Other Non-Current Assets 683,533 838,993 -1,644,077 -1,601,016 -1,208,418 1,039,405 -1,324,358 -1,316,890 329,663 -1,152,206 925,917 813,531 27,738 2,991,063 3,017,531 790,191 23,374 657,267 607,891 594,867 18,786 306,549 301,616 274,403 15,534 252,777 242,125 236,886 20,447 310,339 330,222 317,088 44,222 282,206 308,899 295,394 13,664 313,723 340,900 341,759
Total Non-Current Assets 24,062,151 23,182,686 22,572,205 22,004,526 21,631,200 20,882,603 20,238,755 19,738,398 19,145,296 18,373,633 17,742,147 17,271,579 16,769,947 18,200,069 17,788,376 15,283,591 14,887,774 14,268,823 13,886,837 13,575,996 12,909,588 12,377,564 12,003,769 11,703,051 11,395,584 11,054,769 10,733,586 10,485,810 10,209,950 9,964,393 9,798,382 9,599,723 9,329,203 9,078,455 8,891,014 8,691,383 8,461,960 8,267,840 8,109,007 7,996,329
Other Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Assets 25,194,465 24,891,251 24,004,640 23,684,243 22,516,968 21,771,529 21,311,861 23,366,161 22,192,989 21,655,484 21,271,143 20,545,784 19,608,662 19,315,435 19,408,810 16,475,879 15,359,032 14,870,982 14,716,398 14,388,125 13,367,619 12,881,098 12,674,950 12,615,789 11,874,437 11,507,624 11,356,322 11,264,720 10,749,596 10,498,775 10,361,466 10,579,155 10,010,889 9,727,368 9,543,926 9,554,653 9,092,945 8,884,489 8,926,644 9,115,093
Current Liabilities
Accounts Payable 341,948 319,361 367,887 416,694 218,181 327,890 364,973 574,723 258,506 397,058 354,003 398,431 224,873 280,352 263,597 284,995 141,075 200,116 190,088 308,113 213,398 206,500 244,042 301,734 183,880 198,172 230,823 285,675 193,675 164,365 185,212 268,647 114,361 198,882 226,641 280,487 78,534 227,256 295,589 397,595
Short Term Debt 45,849 9,621 9,592 11,483 289,243 7,513 1,512 2,201,484 2,425,068 2,201,430 2,201,404 2,401,377 2,438,140 200,442 177 342 35,881 157 199,923 50 464,915 199,942 125,000 575,000 1,150,780 694,777 579,602 336,816 447,745 258,573 920,607 1,190,747 1,079,811 920,466 626,929 763,236 457,927 251,977 224,986 550,903
Tax Payables 215,857 0 0 0 195,468 0 0 0 189,239 0 0 0 160,986 0 0 0 148,292 0 0 0 135,597 0 0 0 123,457 0 0 0 116,291 0 0 0 104,145 0 0 0 93,674 0 0 0
Deferred Revenue 62,085 0 0 0 65,266 -327,890 -364,973 2,075,596 56,016 -397,058 -354,003 -398,431 49,722 -280,352 -263,597 0 56,485 0 0 0 54,617 0 0 0 52,648 0 0 0 54,627 0 0 0 81,219 0 0 0 100,232 0 0 0
Other Current Liabilities 540,136 655,944 677,706 742,304 649,700 698,918 746,512 755,687 729,787 660,629 653,009 626,684 686,356 581,722 607,525 512,502 457,153 502,413 543,379 537,009 395,530 494,932 495,097 578,764 457,014 573,012 538,702 336,919 201,105 322,721 390,253 490,421 489,964 410,452 373,783 471,333 424,456 437,344 497,927 472,113
Total Current Liabilities 1,205,875 984,926 1,055,185 1,170,481 1,352,592 1,034,321 1,112,997 3,531,894 3,602,600 3,259,117 3,208,416 3,426,492 3,510,355 1,062,516 871,299 797,839 782,401 702,686 933,390 845,172 1,204,636 901,374 864,139 1,455,498 1,915,131 1,465,961 1,349,127 959,410 1,013,443 745,659 1,496,072 1,949,815 1,788,281 1,529,800 1,227,353 1,515,056 1,154,823 916,577 1,018,502 1,420,611
Non-Current Liabilities
Long Term Debt 8,085,015 7,915,740 7,476,446 7,529,273 6,884,056 6,693,411 6,604,230 6,603,290 5,944,948 5,811,360 5,810,132 5,608,050 5,143,237 7,147,349 7,325,016 5,133,299 4,741,316 4,731,731 4,528,429 4,527,766 3,529,452 3,529,135 3,528,713 3,084,779 2,493,665 2,618,315 2,617,892 3,067,469 3,067,045 3,066,734 2,314,620 2,314,199 2,188,779 2,205,645 2,455,559 2,455,474 2,548,054 2,455,303 2,455,217 2,455,131
Deferred Revenue 7,973 0 49,670 498,135 9,158 487,996 0 0 8,628 0 0 983,426 9,879 1,052,216 1,104,600 1,151,455 10,060 1,160,594 1,143,114 1,150,553 12,566 1,352,431 1,351,523 1,363,165 11,010 1,455,456 0 1,459,669 9,309 761,979 0 732,122 9,850 710,911 721,133 715,494 9,316 750,293 792,544 789,281
Deferred Tax 2,770,657 0 2,486,024 2,611,402 2,558,186 2,482,797 2,450,809 2,075,596 1,999,505 1,936,658 1,848,626 1,744,648 1,705,809 1,667,784 1,658,000 1,542,394 2,154,333 1,420,065 1,421,779 1,352,333 2,005,116 1,280,307 1,251,836 1,191,824 1,893,737 1,133,622 1,844,834 1,033,206 1,878,699 1,853,564 1,810,160 1,725,433 1,603,056 1,585,500 1,557,790 1,441,325 1,411,315 1,429,090 1,338,755 1,256,443
Other Non-Current Liabilities 967,276 3,807,509 3,804,700 3,711,280 3,410,256 1,236,125 3,389,429 3,394,703 3,226,350 3,316,836 3,269,364 1,477,049 3,048,181 1,664,028 1,733,570 1,094,000 3,044,112 1,555,029 1,528,385 835,704 2,883,308 2,808,593 2,773,997 2,727,317 2,695,690 1,530,174 2,667,957 1,641,015 891,743 931,108 905,750 890,733 967,714 2,525,199 958,659 870,689 2,195,271 845,264 974,476 918,983
Total Non-Current Liabilities 11,830,921 11,723,249 11,330,816 11,240,553 10,294,312 10,134,827 9,993,659 9,997,993 9,171,298 9,128,196 9,079,496 8,829,747 8,191,418 10,479,161 10,716,586 8,464,884 7,785,428 7,706,825 7,478,593 7,415,178 6,412,760 6,337,728 6,302,710 5,812,096 5,189,355 5,282,111 5,285,849 5,741,690 5,837,487 5,851,406 5,030,530 4,930,365 4,759,549 4,730,844 4,972,008 4,767,488 4,743,325 4,729,657 4,768,448 4,630,557
Total Liabilities 13,036,796 12,708,175 12,386,001 12,411,034 11,646,904 11,169,148 11,106,656 13,529,887 12,773,898 12,387,313 12,287,912 12,256,239 11,701,773 11,541,677 11,587,885 9,262,723 8,567,829 8,409,511 8,411,983 8,260,350 7,617,396 7,239,102 7,166,849 7,267,594 7,104,486 6,748,072 6,634,976 6,701,100 6,850,930 6,597,065 6,526,602 6,880,180 6,547,830 6,260,644 6,199,361 6,282,544 5,898,148 5,646,234 5,786,950 6,051,168
Common Stock 776 776 754 754 742 737 722 716 704 699 695 677 662 654 653 641 629 617 612 611 597 591 585 584 556 556 555 555 531 530 526 526 520 519 511 510 507 507 505 504
Retained Earnings 4,216,619 4,208,834 4,168,424 3,858,068 3,666,674 3,659,421 3,629,963 3,378,465 3,211,157 3,236,172 3,202,937 2,971,471 2,812,673 2,846,597 2,826,098 2,609,669 2,471,014 2,477,451 2,430,257 2,261,131 2,152,015 2,157,344 2,138,532 1,985,250 1,878,116 1,871,334 1,854,257 1,729,319 1,467,024 1,480,027 1,456,980 1,339,826 1,262,534 1,273,057 1,245,418 1,132,254 1,073,029 1,092,887 1,075,177 975,975
Accumulated Other Comprehensive Income/Loss 465,715 510,132 495,700 468,592 518,528 404,403 360,997 391,330 369,112 305,210 145,579 23,856 69,803 61,239 140,471 2,532 -57,589 -116,727 -112,641 -113,531 -114,583 -115,663 -116,810 -114,115 -83,647 -76,381 -85,011 -106,316 -105,254 -104,599 -86,894 -92,654 -188,022 -178,233 -157,239 -102,962 -109,330 -62,241 -128,088 -94,199
Total Stockholders Equity 12,157,669 12,183,076 11,618,639 11,273,209 10,870,064 10,602,381 10,205,205 9,836,274 9,419,091 9,268,171 8,983,231 8,289,545 7,906,889 7,773,758 7,820,925 7,213,156 6,791,203 6,461,471 6,304,415 6,127,775 5,750,223 5,641,996 5,508,101 5,348,195 4,769,951 4,759,552 4,721,346 4,563,620 3,898,666 3,901,710 3,834,864 3,698,975 3,463,059 3,466,724 3,344,565 3,272,109 3,194,797 3,238,255 3,139,694 3,063,925
Total Investments 110,594 105,320 97,159 85,347 104,602 -2,205,291 250,232 276,767 96,012 301,321 -1,848,626 -1,744,648 108,071 -1,667,784 193,786 -1,542,394 103,952 4,247 -1,421,779 -1,352,333 101,883 0 -1,251,836 -1,191,824 99,385 0 -1,107,036 -1,033,206 88,409 0 -1,810,160 -1,725,433 72,701 0 -1,557,790 -1,441,325 74,200 0 -1,338,755 -1,256,443
Total Debt 8,129,213 7,876,078 7,535,708 7,540,756 6,892,634 6,650,158 6,554,609 8,753,279 8,147,071 7,960,594 7,958,999 7,956,554 7,330,657 7,328,947 7,316,581 5,125,033 4,531,944 4,531,498 4,528,920 4,324,335 3,994,367 3,729,077 3,653,713 3,659,779 3,644,445 3,313,092 3,197,494 3,404,285 3,514,790 3,325,307 3,235,227 3,504,946 3,268,590 3,126,111 3,082,488 3,218,710 2,913,315 2,707,280 2,680,203 3,006,034
Net Debt 7,821,873 7,196,816 7,271,939 7,262,441 6,877,230 6,593,921 6,459,434 8,581,682 8,095,517 7,632,519 7,376,504 7,692,549 7,213,934 6,804,326 6,451,270 4,667,434 4,511,136 4,323,434 4,208,821 4,135,063 3,969,817 3,682,914 3,545,360 3,441,582 3,630,674 3,292,162 3,126,420 3,349,535 3,488,381 3,255,530 3,189,824 3,460,322 3,221,056 3,059,905 3,034,570 3,139,807 2,884,662 2,664,127 2,584,678 2,882,202

Reported Currency: USD 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31
Cash Flows from Operating Activities
Net Income 134,016 165,477 431,768 311,292 118,524 137,807 357,671 271,860 71,643 128,547 324,999 249,209 48,720 102,411 296,754 217,678 65,333 117,791 239,646 178,673 58,406 80,466 214,888 157,646 38,747 71,193 178,992 314,132 35,853 70,808 151,797 125,032 34,240 71,193 141,810 102,861 23,515 56,281 137,684 97,595
Depreciation & Amortization 173,450 166,827 165,087 164,608 159,264 150,726 148,317 146,020 140,194 134,231 133,374 127,856 124,708 119,348 118,636 115,285 111,746 107,104 105,916 105,062 100,919 97,700 96,772 96,065 92,657 90,671 89,381 88,374 84,800 80,023 77,667 77,143 75,443 73,797 72,291 71,565 71,093 68,731 68,313 67,868
Deferred Income Tax 34,049 28,560 65,990 44,108 32,808 16,347 29,367 29,693 12,752 777 28,309 11,813 11,160 15,470 64,138 64,587 17,326 6,370 63,938 46,726 11,784 23,335 56,546 40,339 25,159 23,982 59,083 -108,735 38,927 39,599 81,416 67,241 22,514 38,586 73,157 59,299 28,259 33,335 75,874 55,418
Stock Based Compensation 0 0 0 0 10,178 0 0 0 10,743 0 0 0 11,255 0 0 0 9,583 0 0 0 11,121 0 0 0 12,863 0 0 0 14,064 0 0 0 14,760 0 0 0 15,980 0 0 0
Change in Working Capital 4,902 61,635 94,677 -263,478 -61,473 34,839 2,180,149 -241,383 -177,073 31,401 87,439 -305,531 -106,360 3,379 -2,039,743 -236,689 -50,706 31,670 46,903 -161,543 -14,184 43,926 26,711 -133,139 -74,443 92,228 246,554 -129,478 -18,128 -277 95,823 -150,685 28,159 -6,281 75,054 -160,144 -31,483 -5,382 234,382 -177,527
Accounts Receivable 0 0 0 0 46,859 0 0 0 -34,325 0 0 0 -113,665 0 0 0 7,167 0 0 0 18,724 0 0 0 -29,208 0 0 0 -58,696 0 0 0 -4,847 0 0 0 48,240 0 0 0
Inventory 0 0 0 0 85,716 0 0 0 -179,825 0 0 0 17,648 0 0 0 -147,233 0 0 0 -94,891 0 0 0 154,052 0 0 0 -103,786 0 0 0 -42,644 0 0 0 22,179 0 0 0
Accounts Payable 0 0 0 0 -132,575 0 0 0 40,394 0 0 0 104,242 0 0 0 7,359 0 0 0 9,908 0 0 0 -11,857 0 0 0 53,017 0 0 0 -5,195 0 0 0 -52,660 0 0 0
Other Working Capital 4,902 61,635 94,677 -263,478 -61,473 34,839 2,180,149 -241,383 -3,317 31,401 87,439 -305,531 -114,585 3,379 -2,039,743 -236,689 82,001 31,670 46,903 -161,543 52,075 43,926 26,711 -133,139 -187,430 92,228 246,554 -129,478 91,337 -277 95,823 -150,685 80,845 -6,281 75,054 -160,144 -49,242 -5,382 234,382 -177,527
Other Non-Cash Items -15,735 -11,308 319,245 -16,839 -12,433 -10,864 -11,688 -17,290 -9,991 -6,124 4,539 -12,689 -15,267 1,316 2,038 -2,976 -10,769 -1,209 7,760 -616 -8,205 4,315 -897 6,231 -5,617 5,755 5,337 6,915 -33,987 4,501 5,549 4,842 -4,724 9,412 5,948 4,407 62 7,814 5,443 4,889
Net Cash Provided by Operating Activities 330,682 411,191 746,593 245,280 238,235 328,792 2,703,816 188,900 48,268 288,832 578,660 61,824 74,216 243,779 -1,559,315 157,069 142,513 261,711 461,330 172,445 159,841 248,099 396,145 164,684 89,366 283,929 578,129 173,238 121,529 193,558 435,040 116,963 170,392 168,822 385,283 70,493 118,937 176,734 513,433 27,415
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -807,987 -713,611 -645,876 -769,650 -722,487 -668,137 -619,689 -795,660 -718,381 -536,010 -505,849 -684,180 -611,580 -512,232 -388,919 -456,809 -530,003 -410,936 -465,551 -529,186 -494,278 -421,613 -361,182 -416,404 -379,119 -394,494 -310,740 -383,238 -324,941 -252,763 -261,423 -297,962 -290,942 -257,775 -246,559 -291,674 -307,649 -225,839 -180,331 -261,313
Acquisitions Net 0 0 0 0 21,655 0 0 0 0 0 0 0 611,580 0 0 0 530,003 0 0 0 494,278 0 0 0 379,119 0 0 0 86,128 -414 0 -85,714 290,942 0 0 0 0 0 0 0
Purchases of Investments 0 -691 -932 -78 -46,789 -2,742 -2,088 -2,472 -28,285 0 0 0 -49,879 3,143 -5,506 0 -48,915 0 0 -1,602 -25,112 0 0 -963 -46,401 0 0 0 -53,597 0 0 0 -32,551 0 0 0 0 0 0 0
Sales/Maturities of Investments 0 0 0 0 25,134 0 0 0 4,872 -164 1,384 2,374 14,957 0 0 0 32,339 0 0 0 6,070 0 0 0 38,076 0 0 0 41,124 0 0 0 33,309 0 0 0 0 0 0 0
Other Investing Activities 4,312 4,472 1,919 5,353 4,526 3,950 3,898 5,621 26,405 3,574 3,628 4,432 -576,416 5,978 -3,552 3,217 -508,675 1,906 2,549 2,553 -469,217 -5,367 8,054 2,074 -368,017 -4,586 3,968 1,866 -57,665 22,492 136,890 -8,461 -286,109 -261 859 1,029 1,496 227 -607 -739
Net Cash Used for Investing Activities -803,675 -709,830 -644,889 -764,375 -717,961 -666,929 -617,879 -792,511 -715,389 -532,600 -502,221 -679,748 -611,338 -506,254 -392,471 -453,592 -525,251 -409,030 -463,002 -528,235 -488,259 -426,980 -353,128 -415,293 -376,342 -399,080 -306,772 -381,372 -308,951 -230,685 -124,533 -392,137 -285,351 -258,036 -245,700 -290,645 -306,153 -225,612 -180,938 -262,052
Cash Flows from Financing Activities
Debt Repayment -4,184 341,929 -5,738 656,342 241,933 95,000 -2,200,000 612,291 184,967 0 850 596,142 0 0 2,199,956 597,390 0 77 199,923 334,535 264,973 74,942 -1,773 14,782 331,003 115,175 -207,214 -110,929 189,172 97,877 -270,140 235,936 159,345 43,537 -136,307 305,309 205,950 26,991 -328,735 344,112
Common Stock Issued -11,390 499,584 4,025 257,768 123,659 315,697 143,814 223,779 105,218 84,660 336,469 265,861 149,709 3,830 248,960 220,009 271,678 105,804 3,096 263,272 105,567 103,430 5,454 498,975 3,713 3,948 6,235 400,759 3,850 55,044 7,986 58,398 7,692 107,519 8,912 8,729 10,139 8,086 6,415 6,312
Common Stock Repurchased 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid -126,231 -125,154 -121,667 -119,898 -111,271 -108,349 -106,173 -104,552 -96,658 -95,312 -93,533 -90,411 -82,644 -81,912 -80,325 -79,023 -71,770 -70,597 -70,520 -69,557 -63,735 -61,654 -61,606 -58,722 -54,899 -54,116 -54,054 -51,837 -48,856 -47,761 -47,574 -47,740 -44,763 -43,554 -43,173 -43,636 -43,373 -38,571 -38,482 -39,592
Other Financing Activities 244,392 -2,227 0 -8,920 186,540 -1,273 0 -7,864 197,073 0 -1,735 -6,386 62,159 -133 -9,093 -5,062 -4,426 0 0 -7,738 0 -27 -94,936 0 0 0 0 -1,518 -112 -43,659 0 25,670 -25,987 -16,330 0 0 0 0 0 5,379
Net Cash Used Provided by Financing Activities 102,587 714,132 -123,380 785,292 440,861 301,075 -2,162,359 723,654 390,600 -10,652 242,051 765,206 129,224 -78,215 2,359,498 733,314 195,482 35,284 132,499 520,512 306,805 116,691 -152,861 455,035 279,817 65,007 -255,033 236,475 144,054 61,501 -309,728 272,264 112,617 91,172 -170,568 270,402 179,168 -3,494 -360,802 316,211
Effect of Forex Changes on Cash 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Change in Cash -370,406 415,493 -21,676 266,197 -38,865 -37,062 -76,422 120,043 -276,521 -254,420 318,490 147,282 -407,898 -340,690 407,712 436,791 -187,256 -112,035 130,827 164,722 -21,613 -62,190 -109,844 204,426 -7,159 -50,144 16,324 28,341 -43,368 24,374 779 -2,910 -18,672 18,288 -30,985 50,250 -14,500 -52,372 -28,307 81,574
Cash at End of Period 308,856 679,262 263,769 285,445 19,248 58,113 95,175 171,597 51,554 328,075 582,495 264,005 116,723 524,621 865,311 457,599 20,808 208,064 320,099 189,272 24,550 46,163 108,353 218,197 13,771 20,930 71,074 54,750 26,409 69,777 45,403 44,624 47,534 66,206 47,918 78,903 28,653 43,153 95,525 123,832
Cash at Start of Period 679,262 263,769 285,445 19,248 58,113 95,175 171,597 51,554 328,075 582,495 264,005 116,723 524,621 865,311 457,599 20,808 208,064 320,099 189,272 24,550 46,163 108,353 218,197 13,771 20,930 71,074 54,750 26,409 69,777 45,403 44,624 47,534 66,206 47,918 78,903 28,653 43,153 95,525 123,832 42,258
Free Cash Flow
Operating Cash Flow 330,682 411,191 746,593 245,280 238,235 328,792 2,703,816 188,900 48,268 288,832 578,660 61,824 74,216 243,779 -1,559,315 157,069 142,513 261,711 461,330 172,445 159,841 248,099 396,145 164,684 89,366 283,929 578,129 173,238 121,529 193,558 435,040 116,963 170,392 168,822 385,283 70,493 118,937 176,734 513,433 27,415
Capital Expenditure -807,987 -713,611 -645,876 -769,650 -722,487 -668,137 -619,689 -795,660 -718,381 -536,010 -505,849 -684,180 -611,580 -512,232 -388,919 -456,809 -530,003 -410,936 -465,551 -529,186 -494,278 -421,613 -361,182 -416,404 -379,119 -394,494 -310,740 -383,238 -324,941 -252,763 -261,423 -297,962 -290,942 -257,775 -246,559 -291,674 -307,649 -225,839 -180,331 -261,313
Free Cash Flow -477,305 -302,420 100,717 -524,370 -484,252 -339,345 2,084,127 -606,760 -670,113 -247,178 72,811 -622,356 -537,364 -268,453 -1,948,234 -299,740 -387,490 -149,225 -4,221 -356,741 -334,437 -173,514 34,963 -251,720 -289,753 -110,565 267,389 -210,000 -203,412 -59,205 173,617 -180,999 -120,550 -88,953 138,724 -221,181 -188,712 -49,105 333,102 -233,898