Quarterly Financial Statements for Eversource Energy (ES)

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 3,063,224 2,533,522 3,332,575 2,694,205 2,791,482 2,629,342 3,795,643 3,029,740 3,215,645 2,572,641 3,471,310 2,481,912 2,461,199 2,122,538 2,825,840 2,233,933 2,343,642 1,953,128 2,373,726 2,050,386 2,175,797 1,884,495 2,415,792 2,034,958 2,271,425 1,853,856 2,287,962 1,895,494 1,988,512 1,762,811 2,105,135 1,776,604 2,039,706 1,767,184 2,055,635 1,691,231 1,933,105 1,817,061 2,513,431 1,881,120
Revenue Y/Y Growth 9.73% -3.64% -12.20% -11.07% -13.19% 2.20% 9.34% 22.07% 30.65% 21.21% 22.84% 11.10% 5.02% 8.67% 19.05% 8.95% 7.71% 3.64% -1.74% 0.76% -4.21% 1.65% 5.59% 7.36% 14.23% 5.16% 8.68% 6.69% -2.51% -0.25% 2.41% 5.05% 5.51% -2.74% -18.21% -10.09% - - - -
Cost of Revenue 1,428,297 1,691,597 2,249,988 1,448,469 2,017,284 1,835,753 2,817,656 1,782,227 1,842,330 1,392,715 1,862,129 1,317,059 1,298,109 1,061,234 1,464,033 1,148,987 1,138,285 962,187 1,218,632 1,082,571 1,061,309 948,914 1,310,479 1,060,350 1,186,766 947,773 1,279,296 923,889 952,197 852,418 1,083,914 856,864 990,544 901,974 1,074,995 889,081 1,029,923 1,001,759 1,495,431 1,061,131
Gross Profit 1,634,927 841,925 1,082,587 1,245,736 774,198 793,589 977,987 1,247,513 1,373,315 1,179,926 1,609,181 1,164,853 1,163,090 1,061,304 1,361,807 1,084,946 1,205,357 990,941 1,155,094 967,815 1,114,488 935,581 1,105,313 974,608 1,084,659 906,083 1,008,666 971,605 1,036,315 910,393 1,021,221 919,740 1,049,162 865,210 980,640 802,150 903,182 815,302 1,018,000 819,989
Gross Profit Margin 53.37% 33.23% 32.49% 46.24% 27.73% 30.18% 25.77% 41.18% 42.71% 45.86% 46.36% 46.93% 47.26% 50.00% 48.19% 48.57% 51.43% 50.74% 48.66% 47.20% 51.22% 49.65% 45.75% 47.89% 47.75% 48.88% 44.09% 51.26% 52.12% 51.64% 48.51% 51.77% 51.44% 48.96% 47.70% 47.43% 46.72% 44.87% 40.50% 43.59%
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 -30,000 -27,800 36,300 28,500 33,300 34,800 55,300 55,300 54,900 54,300 20,500 21,700 22,100 20,100 10,100 11,000 10,700 12,700 8,100 10,100 5,800 7,400 16,200 14,800 14,600 15,200 7,000 7,300 0 8,000 0 0 0 0 0 0 0 0 0
Total Operating Expenses 1,022,503 239,427 236,614 554,321 243,645 232,927 228,414 725,275 816,022 724,357 946,126 692,035 679,759 609,699 776,239 630,218 644,127 557,286 615,974 532,250 605,250 544,949 610,613 574,585 618,638 514,729 566,134 520,761 533,712 454,706 512,202 481,708 539,293 441,788 492,104 416,714 433,944 403,287 520,525 389,728
Operating Income or Loss 612,400 602,498 845,973 558,548 530,553 560,662 749,573 522,238 557,293 455,569 663,055 472,818 483,331 451,605 585,568 454,728 561,230 433,655 539,120 435,565 509,238 150,988 494,700 400,023 466,021 391,354 442,532 450,844 502,603 455,687 509,019 438,032 509,869 423,422 488,536 385,436 469,238 412,015 497,475 430,261
Operating Margin 19.99% 23.78% 25.38% 20.73% 19.01% 21.32% 19.75% 17.24% 17.33% 17.71% 19.10% 19.05% 19.64% 21.28% 20.72% 20.36% 23.95% 22.20% 22.71% 21.24% 23.40% 8.01% 20.48% 19.66% 20.52% 21.11% 19.34% 23.79% 25.28% 25.85% 24.18% 24.66% 25.00% 23.96% 23.77% 22.79% 24.27% 22.67% 19.79% 22.87%
Interest Expense 300,576 271,316 250,749 231,301 222,283 207,313 194,543 186,765 178,174 160,090 153,245 151,171 147,962 145,435 137,766 135,384 134,066 134,285 134,715 131,543 135,216 132,705 131,734 126,072 125,201 126,404 121,129 102,278 108,719 107,329 103,429 102,393 99,865 100,492 98,212 92,785 92,534 92,259 94,843 89,898
EBITDA 871,038 958,237 1,274,592 -830,657 795,225 356,110 1,075,450 998,255 1,060,554 914,077 1,260,894 863,427 849,181 778,482 998,486 786,945 892,416 727,811 849,211 704,790 832,659 454,883 811,594 713,503 784,121 676,846 725,781 707,126 760,101 659,304 695,782 594,217 691,158 599,928 662,522 555,903 637,122 575,683 661,312 603,694
Depreciation and Amortization 610,102 240,454 337,589 291,706 185,549 101,573 236,896 338,783 413,430 364,647 526,278 353,915 322,082 280,258 378,717 307,193 301,968 263,913 285,987 240,266 296,453 258,029 285,909 285,770 301,382 235,343 249,460 202,650 194,466 189,881 186,805 183,685 181,289 176,506 173,986 170,467 167,884 163,668 163,837 158,433
Income Before Tax -39,640 446,467 686,254 -1,353,664 387,393 47,224 644,011 426,307 468,950 389,340 581,371 358,341 379,137 352,789 482,003 344,368 456,382 329,613 428,509 330,981 400,990 64,149 393,951 301,661 357,538 315,099 355,192 370,270 415,068 369,901 419,167 357,870 423,645 330,968 392,335 303,012 381,945 332,655 408,359 345,928
Income Tax Expense 76,537 109,246 162,526 -67,059 45,850 29,922 150,972 104,269 117,661 95,598 136,045 49,763 94,091 86,389 113,980 70,565 108,242 75,501 91,876 79,064 80,226 30,815 83,393 68,475 66,278 70,452 83,766 130,971 152,818 137,272 157,829 126,811 156,446 125,439 146,302 119,327 144,146 123,268 153,226 122,440
Net Income -118,057 335,341 521,848 -1,288,485 339,663 15,422 491,159 320,158 349,409 291,862 443,446 306,698 283,166 264,520 366,143 271,923 346,260 252,232 334,753 250,037 318,884 31,454 308,678 231,306 289,380 242,767 269,546 237,419 260,370 230,749 259,458 229,179 265,319 203,649 244,153 181,805 235,920 207,507 253,254 221,609
Net Income Margin -3.85% 13.24% 15.66% -47.82% 12.17% 0.59% 12.94% 10.57% 10.87% 11.34% 12.77% 12.36% 11.51% 12.46% 12.96% 12.17% 14.77% 12.91% 14.10% 12.19% 14.66% 1.67% 12.78% 11.37% 12.74% 13.10% 11.78% 12.53% 13.09% 13.09% 12.33% 12.90% 13.01% 11.52% 11.88% 10.75% 12.20% 11.42% 10.08% 11.78%
EPS -0.33 0.95 1.49 -3.68 0.97 0.04 1.41 0.92 1.01 0.84 1.28 0.89 0.82 0.77 1.07 0.79 1.01 0.75 1.01 0.77 0.98 0.10 0.97 0.73 0.91 0.76 0.85 0.75 0.82 0.73 0.82 0.72 0.83 0.64 0.77 0.57 0.74 0.65 0.80 0.70
EPS Diluted -0.33 0.95 1.49 -3.68 0.97 0.04 1.40 0.92 1.00 0.84 1.28 0.89 0.82 0.77 1.06 0.79 1.01 0.75 1.01 0.76 0.98 0.10 0.97 0.73 0.91 0.76 0.85 0.75 0.82 0.73 0.82 0.72 0.83 0.64 0.77 0.57 0.74 0.65 0.80 0.70
Weighted Average Shares Out 359,521 353,212 350,717 349,939 349,704 349,462 349,217 348,786 347,297 345,894 345,156 344,345 344,024 343,845 343,678 343,219 343,077 337,947 331,102 324,338 324,037 319,665 317,625 317,380 317,360 317,345 317,397 317,397 317,393 317,391 317,463 317,510 317,788 317,785 317,517 317,460 317,452 317,613 317,091 316,721
Weighted Average Shares Out Diluted 359,818 353,420 350,997 349,939 349,852 349,730 349,612 349,268 347,763 346,295 345,661 345,084 344,670 344,436 344,335 344,116 343,774 338,562 332,937 327,054 326,008 320,388 318,316 318,130 317,967 317,885 317,993 318,105 317,949 317,947 318,125 318,282 318,577 318,477 318,481 318,543 318,405 318,560 318,491 318,110

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 97,888 33,381 259,213 53,873 78,813 42,182 35,975 374,603 485,716 29,540 46,175 66,773 88,204 217,397 34,112 106,599 729,993 64,890 47,425 15,432 22,688 20,578 35,145 108,068 59,092 64,154 303,810 38,165 125,761 24,638 45,763 30,251 40,056 38,726 50,966 23,947 35,781 36,469 71,027 38,703
Short Term Investments 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 0 119,702 124,830 0 0
Cash + Short Term Investments 97,888 33,381 259,213 53,873 78,813 42,182 35,975 374,603 485,716 29,540 46,175 66,773 88,204 217,397 34,112 106,599 729,993 64,890 47,425 15,432 22,688 20,578 35,145 108,068 59,092 64,154 303,810 38,165 125,761 24,638 45,763 30,251 40,056 38,726 50,966 23,947 155,483 161,299 71,027 38,703
Net Receivables 1,731,743 1,669,965 1,789,081 1,656,856 1,602,117 1,513,414 1,876,791 1,756,106 1,634,961 1,523,376 1,661,471 1,436,948 1,465,083 1,412,448 1,484,873 1,428,950 1,269,456 1,167,765 1,174,165 1,170,389 1,143,790 1,119,234 1,299,636 1,170,340 1,261,633 1,284,127 1,250,364 1,126,444 1,066,593 992,128 1,046,161 1,015,791 1,155,555 1,114,090 1,127,232 1,283,486 1,138,231 1,226,525 1,460,874 1,405,411
Inventory 564,189 532,415 555,211 507,300 445,810 405,800 423,343 374,400 322,216 262,421 287,042 267,500 217,286 187,692 308,093 265,600 214,300 176,138 286,498 235,500 204,012 174,124 277,104 238,000 192,508 171,601 264,171 223,063 305,035 286,296 361,779 328,721 311,051 292,547 359,225 336,476 302,225 289,561 281,492 349,664
Other Current Assets 2,439,087 2,436,861 2,277,353 2,029,965 1,882,359 1,760,157 1,800,320 1,718,089 1,476,761 1,452,706 1,478,995 1,498,899 1,302,980 1,451,302 1,319,801 1,328,994 1,006,664 996,620 1,054,582 993,218 850,415 817,761 688,979 775,816 640,138 757,708 953,091 1,099,427 906,081 1,027,752 1,057,696 1,102,909 907,990 969,921 1,053,124 974,877 771,749 772,544 979,298 898,687
Total Current Assets 4,832,907 4,672,622 4,880,858 4,247,994 4,009,099 3,721,553 4,136,429 4,223,198 3,919,654 3,268,043 3,473,683 3,270,120 3,073,553 3,268,839 3,146,879 3,130,143 3,220,413 2,405,413 2,562,670 2,414,539 2,220,905 2,131,697 2,300,864 2,292,224 2,153,371 2,277,590 2,771,436 2,487,099 2,403,470 2,330,814 2,511,399 2,477,672 2,414,652 2,415,284 2,590,547 2,618,786 2,367,688 2,449,929 2,792,691 2,692,465
Non-Current Assets
Property, Plant and Equipment 41,911,500 41,126,200 40,289,400 39,498,600 38,518,300 37,578,200 36,744,900 36,112,800 35,029,500 34,407,200 33,852,600 33,377,700 32,467,100 31,878,600 31,265,800 30,882,500 29,093,000 28,610,800 28,041,400 27,585,500 26,911,900 26,304,400 26,032,800 25,610,400 24,967,700 24,476,900 23,958,700 23,617,500 22,537,300 22,071,500 21,641,900 21,350,500 20,807,900 20,448,500 20,096,700 19,892,400 19,406,000 19,079,200 18,810,700 18,647,000
Goodwill 4,526,681 4,532,135 4,532,135 4,532,100 4,530,121 4,522,632 4,522,632 4,522,632 4,477,756 4,477,756 4,477,118 4,477,269 4,453,618 4,453,618 4,453,055 4,445,988 4,403,666 4,427,266 4,427,266 4,427,266 4,427,266 4,427,266 4,427,266 4,427,266 4,427,266 4,427,266 4,427,266 4,427,266 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401 3,519,401
Intangible 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
Long Term Investments 505,535 1,280,767 1,075,990 998,287 3,051,312 2,554,678 2,634,930 2,542,588 2,430,587 2,120,394 1,968,649 1,896,640 1,822,941 1,668,256 1,586,956 1,563,760 1,342,016 1,311,274 1,295,043 1,320,763 1,266,491 1,149,936 1,126,881 881,794 585,960 576,440 580,446 585,419 570,255 565,460 561,585 544,642 525,809 518,750 502,948 516,478 476,778 497,919 518,065 515,025
Tax 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
Other Non-Current Assets 6,796,729 6,740,777 6,543,864 6,335,257 6,184,517 6,162,679 6,066,321 5,829,662 5,741,931 5,642,837 5,517,106 5,470,465 6,196,874 5,965,376 6,065,506 6,077,184 5,448,269 5,283,989 5,322,651 5,375,877 4,898,855 4,982,561 5,053,215 5,029,544 5,381,370 5,486,158 5,302,147 5,103,139 4,133,190 4,171,669 4,120,893 4,160,948 3,814,532 3,980,753 4,002,886 4,033,203 4,276,134 4,333,501 4,310,900 4,366,455
Total Non-Current Assets 53,740,445 53,679,879 52,441,389 51,364,244 52,284,250 50,818,189 49,968,783 49,007,682 47,679,774 46,648,187 45,815,473 45,222,074 44,940,533 43,965,850 43,371,317 42,969,432 40,286,951 39,633,329 39,086,360 38,709,406 37,504,512 36,864,163 36,640,162 35,949,004 35,362,296 34,966,764 34,268,559 33,733,324 30,760,146 30,328,030 29,843,779 29,575,491 28,667,642 28,467,404 28,121,935 27,961,482 27,678,313 27,430,021 27,159,066 27,047,881
Other Assets -33 -47 -22 7 -6 3 -45 20 -3 10 -4 -50 -31 -49 19 23 -19 -24 -44 -30 -23 46 -19 28 2 -10 -12 -37 4 -4 -2 10 43 -25 -7 41 25 -11 8 41
Total Assets 58,573,319 58,352,454 57,322,225 55,612,245 56,293,343 54,539,745 54,105,167 53,230,900 51,599,425 49,916,240 49,289,152 48,492,144 48,014,055 47,234,640 46,518,215 46,099,598 43,507,345 42,038,718 41,648,986 41,123,915 39,725,394 38,995,906 38,941,007 38,241,256 37,515,669 37,244,344 37,039,983 36,220,386 33,163,620 32,658,840 32,355,176 32,053,173 31,082,337 30,882,663 30,712,475 30,580,309 30,046,026 29,879,939 29,951,765 29,740,387
Current Liabilities
Accounts Payable 1,562,164 1,759,283 1,663,661 1,869,187 1,642,181 1,549,972 1,821,911 2,113,905 1,459,606 1,353,506 1,494,360 1,672,230 1,289,225 1,061,111 1,060,867 1,370,647 1,222,058 952,132 914,333 1,147,872 892,106 903,431 1,006,774 1,119,995 962,298 1,010,389 984,343 1,085,034 794,195 587,174 745,856 884,521 679,505 631,566 646,440 813,646 610,753 598,716 739,324 868,231
Short Term Debt 2,245,193 2,773,061 3,011,455 2,798,479 3,644,872 2,661,209 2,854,171 2,805,539 2,055,178 1,407,473 2,529,124 2,741,757 1,553,090 2,845,568 3,126,845 2,345,721 1,181,896 1,237,670 1,237,070 1,259,705 1,608,776 1,551,499 2,326,559 1,799,651 1,506,842 1,608,833 2,146,593 1,637,718 975,935 2,421,383 1,749,383 1,922,383 1,108,383 945,883 1,148,383 1,389,836 1,244,383 1,232,583 1,249,083 1,202,408
Tax Payables 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
Deferred Revenue 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
Other Current Liabilities 1,812,467 1,720,805 1,692,470 1,673,731 1,832,591 1,583,395 1,728,959 1,879,839 1,972,377 1,499,566 1,577,825 1,433,052 1,415,762 1,197,891 1,351,232 1,198,644 1,230,116 1,136,256 1,244,225 1,197,986 1,248,028 1,057,191 1,226,029 1,193,236 1,161,132 910,333 965,082 866,293 850,301 777,152 838,526 831,701 854,140 726,320 799,091 786,308 1,116,557 1,007,686 1,123,375 1,063,742
Total Current Liabilities 5,619,824 6,253,149 6,367,586 6,341,397 7,119,644 5,794,576 6,405,041 6,799,283 5,487,161 4,260,545 5,601,309 5,847,039 4,258,077 5,104,570 5,538,944 4,915,012 3,634,070 3,326,058 3,395,628 3,605,563 3,748,910 3,512,121 4,559,362 4,112,882 3,630,272 3,529,555 4,096,018 3,589,045 2,620,431 3,785,709 3,333,765 3,638,605 2,642,028 2,303,769 2,593,914 2,989,790 2,971,693 2,838,985 3,111,782 3,134,381
Non-Current Liabilities
Long Term Debt 26,295,480 26,181,755 25,275,490 23,955,898 22,454,549 22,160,867 20,951,475 20,134,486 20,242,459 20,015,867 18,344,559 17,477,279 17,874,002 16,326,669 15,257,979 15,622,788 15,233,222 14,216,279 14,417,098 14,310,950 13,980,287 13,600,907 12,846,057 12,832,074 12,734,867 12,614,200 12,015,992 11,775,889 10,468,193 8,899,021 9,267,891 8,829,354 9,235,128 9,435,924 9,144,687 8,805,574 8,757,498 8,689,647 8,602,067 8,568,429
Deferred Revenue 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
Deferred Tax 5,330,509 5,249,786 5,314,688 5,303,730 5,238,623 5,275,036 5,239,443 5,067,902 4,830,158 4,770,063 4,683,105 4,597,120 4,341,105 4,258,986 4,157,932 4,095,339 3,960,672 3,882,293 3,816,988 3,755,777 3,604,791 3,549,922 3,543,052 3,506,030 3,386,324 3,473,870 3,389,606 3,297,518 6,001,589 5,900,052 5,758,603 5,607,207 5,442,856 5,398,926 5,284,255 5,147,678 4,612,828 4,606,159 4,574,630 4,467,473
Other Non-Current Liabilities 6,127,514 5,693,483 5,665,305 5,681,759 5,639,016 5,599,598 5,604,267 5,600,501 5,604,904 5,656,980 5,667,919 5,815,292 6,973,690 7,076,956 7,174,370 7,247,323 6,543,794 6,653,260 6,653,746 6,666,061 6,114,222 6,222,793 6,199,532 6,147,883 6,199,858 6,197,926 6,199,083 6,316,122 2,919,802 3,032,967 3,035,153 3,110,705 2,969,373 3,079,068 3,095,552 3,129,484 3,254,009 3,404,527 3,397,313 3,437,721
Total Non-Current Liabilities 37,753,503 37,125,024 36,255,483 34,941,387 33,332,188 33,035,501 31,795,185 30,802,889 30,677,521 30,442,910 28,695,583 27,889,691 29,188,797 27,662,611 26,590,281 26,965,450 25,737,688 24,751,832 24,887,832 24,732,788 23,699,300 23,373,622 22,588,641 22,485,987 22,321,049 22,285,996 21,604,681 21,389,529 19,389,584 17,832,040 18,061,647 17,547,266 17,647,357 17,913,918 17,524,494 17,082,736 16,624,335 16,700,333 16,574,010 16,473,623
Total Liabilities 43,373,327 43,378,173 42,623,069 41,282,784 40,451,832 38,830,077 38,200,226 37,602,172 36,164,682 34,703,455 34,296,892 33,736,730 33,446,874 32,767,181 32,129,225 31,880,462 29,371,758 28,077,890 28,283,460 28,338,351 27,448,210 26,885,743 27,148,003 26,598,869 25,951,321 25,815,551 25,700,699 24,978,574 22,010,015 21,617,749 21,395,412 21,185,871 20,289,385 20,217,687 20,118,408 20,072,526 19,596,028 19,539,318 19,685,792 19,608,004
Common Stock 1,866,385 1,820,954 1,806,385 1,799,920 1,799,920 1,799,920 1,799,920 1,799,920 1,799,920 1,796,056 1,789,092 1,789,092 1,789,092 1,789,092 1,789,092 1,789,092 1,789,092 1,789,092 1,759,092 1,729,292 1,699,292 1,699,292 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,392 1,669,313 1,669,313 1,669,167 1,668,039 1,666,796
Retained Earnings 4,118,654 4,496,830 4,413,593 4,142,515 5,666,861 5,562,889 5,782,958 5,527,153 5,429,076 5,301,054 5,229,069 5,005,391 4,906,151 4,830,058 4,772,431 4,613,201 4,535,860 4,384,093 4,322,825 4,177,048 4,100,220 3,954,492 4,092,895 3,953,974 3,882,695 3,753,343 3,670,603 3,561,084 3,474,185 3,364,336 3,284,108 3,175,171 3,087,006 2,962,843 2,900,351 2,797,355 2,747,977 2,644,485 2,569,482 2,448,661
Accumulated Other Comprehensive Income/Loss -28,205 -29,581 -28,534 -33,737 -24,022 -32,103 -36,191 -39,421 -41,006 -42,864 -41,571 -42,275 -71,865 -74,342 -75,223 -76,411 -60,397 -62,558 -63,111 -65,059 -52,017 -53,641 -57,804 -60,000 -59,582 -60,988 -63,130 -66,403 -63,615 -62,935 -62,141 -65,282 -65,617 -65,364 -65,175 -66,844 -73,546 -72,033 -72,414 -74,009
Total Stockholders Equity 15,044,424 14,818,713 14,543,588 14,173,892 15,685,941 15,554,098 15,749,371 15,473,158 15,279,173 15,057,215 14,836,690 14,599,844 14,411,611 14,311,889 14,233,420 14,063,566 13,980,017 13,805,258 13,209,956 12,629,994 12,121,614 11,954,593 11,637,434 11,486,817 11,408,778 11,273,223 11,183,714 11,086,242 10,998,037 10,885,523 10,804,196 10,711,734 10,637,384 10,509,408 10,438,499 10,352,215 10,294,430 10,185,053 10,110,405 9,976,815
Total Investments 505,535 1,280,767 1,075,990 998,287 3,051,312 2,554,678 2,634,930 2,542,588 2,430,587 2,120,394 1,968,649 1,896,640 1,822,941 1,668,256 1,586,956 1,563,760 1,342,016 1,311,274 1,295,043 1,320,763 1,266,491 1,149,936 1,126,881 881,794 585,960 576,440 580,446 585,419 570,255 565,460 561,585 544,642 525,809 518,750 502,948 516,478 596,480 622,749 518,065 515,025
Total Debt 28,540,673 28,954,816 28,286,945 26,754,377 26,099,421 24,822,076 23,805,646 22,940,025 22,297,637 21,423,340 20,873,683 20,219,036 19,427,092 19,172,237 18,384,824 17,968,509 16,415,118 15,453,949 15,654,168 15,570,655 15,589,063 15,152,406 15,172,616 14,631,725 14,241,709 14,223,033 14,162,585 13,413,607 11,444,128 11,320,404 11,017,274 10,751,737 10,343,511 10,381,807 10,293,070 10,195,410 10,001,881 9,922,230 9,851,150 9,770,837
Net Debt 28,442,785 28,921,435 28,027,732 26,700,504 26,020,608 24,779,894 23,769,671 22,565,422 21,811,921 21,393,800 20,827,508 20,152,263 19,338,888 18,954,840 18,350,712 17,861,910 15,685,125 15,389,059 15,606,743 15,555,223 15,566,375 15,131,828 15,137,471 14,523,657 14,182,617 14,158,879 13,858,775 13,375,442 11,318,367 11,295,766 10,971,511 10,721,486 10,303,455 10,343,081 10,242,104 10,171,463 9,966,100 9,885,761 9,780,123 9,732,134

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 -116,177 335,341 521,848 -1,288,485 339,663 15,422 491,159 322,038 351,288 293,742 445,326 308,578 285,046 266,399 368,023 273,803 348,140 254,110 336,633 251,917 320,764 33,333 310,558 233,187 291,260 244,646 271,426 239,299 262,250 232,628 261,338 231,059 267,200 205,529 246,033 183,685 237,799 209,387 255,133 223,489
Depreciation & Amortization 610,102 240,454 337,589 291,706 185,549 101,572 236,896 338,783 413,430 364,647 526,278 353,916 322,081 280,259 378,717 307,193 301,967 263,912 285,987 240,266 296,454 258,029 285,909 285,771 301,382 235,343 249,460 202,650 194,466 189,881 186,805 183,685 181,289 176,506 173,986 170,467 167,884 163,668 163,837 158,433
Deferred Income Tax 45,103 140,925 156,976 7,129 -76,759 5,838 149,197 176,027 43,782 59,413 67,557 155,710 70,956 78,473 41,917 100,359 70,245 42,349 44,201 136,325 36,952 18,450 18,085 104,410 -91,481 73,402 88,481 116,767 105,358 128,107 141,398 165,050 50,562 109,719 141,132 338,383 -23,447 28,607 148,193 378,504
Stock Based Compensation 0 0 0 27,800 0 0 0 33,400 0 0 0 28,200 0 0 0 33,900 0 0 0 27,300 0 0 0 21,400 0 0 0 19,700 0 0 0 23,600 0 0 0 23,100 0 0 0 46,600
Change in Working Capital -295,052 209,599 -376,806 -139,844 121,681 99,457 -523,169 94,647 60,638 92,920 -368,366 149,949 26,439 -121,132 -326,873 74,649 -137,852 56,244 -203,493 112,126 1,006 -80,485 -208,579 30,296 67,413 22,331 -273,932 195,067 23,441 3,693 -151,490 87,306 34,181 -62,822 35,920 -79,685 125,008 -54,890 -13,423 -169,001
Accounts Receivable -81,967 116,332 -212,171 -131,131 -131,081 363,428 -225,609 -9,935 -118,251 115,591 -291,723 22,700 -72,944 39,083 -124,344 -157,948 -127,435 -11,170 -55,290 -85,218 -19,855 162,180 -155,823 70,893 -159,403 103,965 -156,888 -9,682 -111,381 54,159 -50,251 48,755 -114,703 57,214 -133,965 108,645 -24,458 204,315 -328,299 -55,676
Inventory 0 0 0 0 -0 0 0 19,495 118,251 -115,591 -19,495 -50,171 -29,595 120,401 -42,494 -36,506 -38,230 110,359 -51,027 -42,104 -29,888 102,981 -39,063 -45,533 -20,907 92,565 -26,956 -32,909 -18,739 75,483 -33,058 -17,670 -18,505 66,678 -22,748 -13,268 -12,664 -8,128 68,172 -14,163
Accounts Payable -149,543 24,659 -107,014 98,104 103,391 -230,656 -258,476 365,836 95,371 -14,641 -68,909 229,308 27,161 -103,945 -181,725 243,601 48,217 -41,885 -127,366 172,221 -1,278 -142,521 -69,832 50,507 7,468 -18,488 -61,571 152,618 71,670 -110,520 -57,701 107,387 30,483 -75,679 -76,317 142,042 -5,484 -168,680 -59,496 214,191
Other Working Capital -63,542 68,608 -57,621 -106,817 149,371 -33,315 -39,084 -280,749 -34,733 107,561 -279,962 -51,888 101,817 -176,671 21,690 25,502 -20,404 -1,060 30,190 67,227 52,027 -203,125 56,139 -45,571 240,255 -155,711 -28,517 85,040 81,891 -15,429 -10,480 -51,166 136,906 -111,035 268,950 -317,104 167,614 -82,397 306,200 -313,353
Other Non-Cash Items 311,604 -255,605 646,068 1,604,622 -50,139 353,952 -286,806 -252,506 -22,053 -340,843 -298,855 -603,289 12,797 -103,920 -48,027 -573,376 -95,378 -35,034 -44,975 -229,400 -90,193 22,817 -42,677 -338,991 122,325 -43,830 -155,756 -246,547 -6,999 -88,255 -7,377 -150,701 129,730 38,466 -108,690 -554,631 -44,579 5,032 -98,420 -384,729
Net Cash Provided by Operating Activities 555,580 670,714 291,312 477,008 521,876 578,120 69,157 712,389 847,085 469,879 371,940 442,327 712,828 396,029 411,416 186,363 490,834 585,069 420,306 514,727 570,263 496,587 371,724 376,316 709,527 520,421 177,714 512,799 584,165 471,468 436,502 524,684 671,930 478,474 499,964 82,434 486,035 373,741 481,815 231,456
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -1,070,933 -1,071,474 -1,149,443 -1,211,232 -1,086,105 -1,062,368 -977,144 -1,089,109 -803,662 -784,487 -764,594 -963,944 -787,913 -734,240 -688,983 -841,432 -701,366 -674,678 -725,520 -782,452 -751,284 -703,059 -618,418 -638,290 -633,403 -644,344 -607,334 -705,825 -495,328 -623,392 -523,560 -617,696 -490,003 -437,696 -431,472 -546,854 -436,906 -377,793 -362,586 -486,251
Acquisitions Net -200,297 -421,921 -307,433 297,554 -497,363 -302,157 -87,845 -124,908 -340,587 -163,145 -113,856 -82,140 -144,718 -66,400 -34,127 -207,996 -19,353 -6,211 -6,113 -41,424 -108,958 -16,817 -249,138 0 77,115 -13,832 130,641 -877,652 0 0 0 0 0 0 0 0 0 0 0 0
Purchases of Investments -50,042 -467,868 -344,988 -842,073 -590,391 -440,435 -144,353 -110,460 -160,973 -76,559 -76,182 -101,019 -73,232 -172,369 -68,360 -10,455 -151,670 -188,975 -50,723 -132,163 -102,145 -65,156 -237,794 -717,260 -81,871 -171,142 -143,264 -336,839 -111,923 -244,691 -149,688 -433,033 -114,953 -186,817 -135,427 -182,070 -126,802 -291,507 -116,735 -101,814
Sales/Maturities of Investments 917,645 49,708 41,729 53,733 126,301 151,263 64,307 116,952 171,663 78,588 90,409 113,274 80,777 174,024 79,818 47,412 136,123 191,962 58,627 108,270 109,418 114,407 234,497 640,473 89,024 170,814 145,438 312,239 146,811 219,081 154,772 215,129 116,628 190,776 136,805 242,583 128,592 313,260 114,730 100,437
Other Investing Activities 11,151 427,426 5,850 790,268 486,251 307,572 93,485 5,175 4,474 4,795 5,976 4,742 4,775 5,526 7,135 -1,107,090 117,054 5,010 6,119 25,330 -5,181 -838 4,893 30,159 -9,283 -8,922 -5,200 35,698 873 231 -11,281 46,414 -6,472 -8,485 5,494 -14,293 -7,590 4,755 66 19,049
Net Cash Used for Investing Activities -392,476 -1,484,129 -1,446,852 -911,750 -1,561,307 -1,346,125 -1,051,550 -1,202,350 -1,129,085 -940,808 -858,247 -1,029,087 -920,311 -793,459 -704,517 -2,119,561 -619,212 -672,892 -717,610 -822,439 -858,150 -671,463 -865,960 -684,918 -558,418 -667,426 -479,719 -1,572,379 -459,567 -648,771 -529,757 -789,186 -494,800 -442,222 -424,600 -500,634 -442,706 -351,285 -364,525 -468,579
Cash Flows from Financing Activities
Debt Repayment -411,753 685,629 1,544,514 660,527 1,284,495 1,015,500 881,695 625,780 882,395 568,700 671,745 794,450 271,395 808,256 426,314 1,563,825 933,615 139,797 99,192 17,647 436,477 -10,652 548,488 553,325 25,956 66,965 759,777 1,129,310 109,500 312,000 277,000 414,000 -32,500 97,500 108,547 400,000 24,877 83,623 50,425 75,099
Common Stock Issued 581,989 172,794 75,395 0 0 0 0 -50 70,826 126,282 0 0 0 0 0 -33 0 509,239 419,786 425,352 0 426,902 26,109 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Common Stock Repurchased 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 829,430 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid -256,191 -248,003 -246,666 -231,997 -231,799 -231,433 -231,285 -218,279 -217,583 -215,920 -213,890 -203,708 -203,280 -203,077 -202,893 -189,010 -188,838 -185,209 -181,608 -169,548 -174,105 -155,468 -171,637 -161,908 -161,907 -161,907 -161,907 -152,401 -152,400 -152,400 -152,401 -142,895 -143,037 -143,036 -143,037 -134,308 -134,307 -134,383 -134,312 -121,027
Other Financing Activities -6,981 -24,768 -23,725 -8,277 -10,350 -837 -27,002 2,006 -8,058 110,236 -27,967 -1,103 -10,514 -15,342 -19,666 -5,670 35,684 176,466 -21,560 -556 10,232 -27,115 16,433 -8,096 -2,403 1,182 -19,140 -4,925 211,246 -3,422 -15,832 -16,408 -263 -2,956 -15,735 138,794 63,533 -6,254 -12,684 278,168
Net Cash Used Provided by Financing Activities -92,936 585,652 1,349,518 420,253 1,042,346 783,230 623,408 409,457 727,580 463,016 429,888 589,639 57,601 589,837 203,755 1,369,145 780,461 131,054 313,930 272,895 272,604 233,667 393,284 383,321 -138,354 -93,760 578,730 971,984 -23,475 156,178 108,767 254,697 -175,800 -48,492 -48,345 406,366 -44,017 -57,014 -84,966 234,120
Effect of Forex Changes on Cash 0 0 0 -180,907 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 108,750 -108,750 0 -36,402 0 0 0 0 0 0 0 0 0 0 0 0
Net Change in Cash 70,168 -225,832 205,340 -195,396 2,915 15,225 -358,985 -80,504 445,580 -7,913 -56,419 2,879 -149,882 192,407 -89,346 -564,053 652,083 43,231 16,626 -34,817 -15,283 58,791 -100,952 74,719 12,755 -240,765 276,725 -87,596 101,123 -21,125 15,512 -9,805 1,330 -12,240 27,019 -11,834 -688 -34,558 32,324 -3,003
Cash at End of Period 202,801 33,381 259,213 -14,489 180,907 177,992 162,767 521,752 602,256 156,676 164,589 221,008 218,129 368,011 175,604 264,950 829,003 176,920 133,689 117,063 151,880 167,163 108,372 209,324 134,605 121,850 362,615 38,165 125,761 24,638 45,763 30,251 40,056 38,726 50,966 23,947 35,781 36,469 71,027 38,703
Cash at Start of Period 132,633 259,213 53,873 180,907 177,992 162,767 521,752 602,256 156,676 164,589 221,008 218,129 368,011 175,604 264,950 829,003 176,920 133,689 117,063 151,880 167,163 108,372 209,324 134,605 121,850 362,615 85,890 125,761 24,638 45,763 30,251 40,056 38,726 50,966 23,947 35,781 36,469 71,027 38,703 41,706
Free Cash Flow
Operating Cash Flow 555,580 670,714 291,312 477,008 521,876 578,120 69,157 712,389 847,085 469,879 371,940 442,327 712,828 396,029 411,416 186,363 490,834 585,069 420,306 514,727 570,263 496,587 371,724 376,316 709,527 520,421 177,714 512,799 584,165 471,468 436,502 524,684 671,930 478,474 499,964 82,434 486,035 373,741 481,815 231,456
Capital Expenditure -1,070,933 -1,071,474 -1,149,443 -1,211,232 -1,086,105 -1,062,368 -977,144 -1,089,109 -803,662 -784,487 -764,594 -963,944 -787,913 -734,240 -688,983 -841,432 -701,366 -674,678 -725,520 -782,452 -751,284 -703,059 -618,418 -638,290 -633,403 -644,344 -607,334 -705,825 -495,328 -623,392 -523,560 -617,696 -490,003 -437,696 -431,472 -546,854 -436,906 -377,793 -362,586 -486,251
Free Cash Flow -515,353 -400,760 -858,131 -734,224 -564,229 -484,248 -907,987 -376,720 43,423 -314,608 -392,654 -521,617 -75,085 -338,211 -277,567 -655,069 -210,532 -89,609 -305,214 -267,725 -181,021 -206,472 -246,694 -261,974 76,124 -123,923 -429,620 -193,026 88,837 -151,924 -87,058 -93,012 181,927 40,778 68,492 -464,420 49,129 -4,052 119,229 -254,795