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


All numbers in thousands except per share items and ratios.


Reported Currency: USD 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 2014-09-30 2014-06-30 2014-03-31 2013-12-31
Revenue 1,669,300 1,354,200 1,296,800 1,279,600 1,909,100 1,446,500 1,223,900 1,122,100 1,616,500 1,236,200 1,611,900 1,094,400 1,517,600 1,184,700 1,116,700 1,131,600 1,577,600 1,221,700 1,216,900 1,199,800 1,582,500 893,400 600,204 594,781 794,327 609,321 572,574 606,535 764,654 621,448 569,450 545,965 732,829 589,563 590,807 596,439 764,040 612,668 628,556 559,878
Revenue Y/Y Growth -12.56% -6.38% 5.96% 14.04% 18.10% 17.01% -24.07% 2.53% 6.52% 4.35% 44.34% -3.29% -3.80% -3.03% -8.23% -5.68% -0.31% 36.75% 102.75% 101.72% 99.23% 46.62% 4.83% -1.94% 3.88% -1.95% 0.55% 11.09% 4.34% 5.41% -3.61% -8.46% -4.08% -3.77% -6.01% 6.53% - - - -
Cost of Revenue 807,000 647,800 651,700 820,200 990,800 778,600 639,900 662,500 694,600 617,800 980,000 629,400 686,900 600,500 608,400 660,100 731,300 643,000 700,400 756,900 772,500 581,900 343,094 274,664 332,238 260,711 255,727 290,151 300,370 259,476 238,575 240,979 301,874 280,171 297,374 311,137 340,688 322,151 317,587 198,315
Gross Profit 862,300 706,400 645,100 459,400 918,300 667,900 584,000 459,600 921,900 618,400 631,900 465,000 830,700 584,200 508,300 471,500 846,300 578,700 516,500 442,900 810,000 311,500 257,110 320,117 462,089 348,610 316,847 316,384 464,284 361,972 330,875 304,986 430,955 309,392 293,433 285,302 423,352 290,517 310,969 361,563
Gross Profit Margin 51.66% 52.16% 49.75% 35.90% 48.10% 46.17% 47.72% 40.96% 57.03% 50.02% 39.20% 42.49% 54.74% 49.31% 45.52% 41.67% 53.64% 47.37% 42.44% 36.91% 51.18% 34.87% 42.84% 53.82% 58.17% 57.21% 55.34% 52.16% 60.72% 58.25% 58.10% 55.86% 58.81% 52.48% 49.67% 47.83% 55.41% 47.42% 49.47% 64.58%
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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 67,202 65,630 57,579 59,157 68,689 60,582 75,724 56,456 70,711 60,485 63,663 55,418 70,807 60,977 62,168 56,486 66,465
Total Operating Expenses 376,400 369,800 365,800 330,300 333,900 332,400 330,900 318,400 321,200 323,100 314,200 312,000 309,000 312,500 310,800 305,700 307,600 307,000 306,900 292,800 276,900 184,600 133,580 202,835 202,113 193,498 190,498 200,503 193,708 208,357 189,064 196,627 175,351 177,916 167,875 180,033 167,933 167,788 161,428 258,035
Operating Income or Loss 485,900 336,600 279,300 100,200 578,400 335,500 253,100 141,200 600,700 295,300 317,700 153,000 521,700 271,700 197,500 165,800 538,700 271,700 209,600 150,100 533,100 126,900 123,530 117,282 259,976 155,112 126,349 115,881 270,576 153,615 141,811 108,359 255,604 131,476 125,558 105,269 255,419 122,729 149,541 103,528
Operating Margin 29.11% 24.86% 21.54% 7.83% 30.30% 23.19% 20.68% 12.58% 37.16% 23.89% 19.71% 13.98% 34.38% 22.93% 17.69% 14.65% 34.15% 22.24% 17.22% 12.51% 33.69% 14.20% 20.58% 19.72% 32.73% 25.46% 22.07% 19.11% 35.39% 24.72% 24.90% 19.85% 34.88% 22.30% 21.25% 17.65% 33.43% 20.03% 23.79% 18.49%
Interest Expense 136,800 133,700 123,100 110,600 102,300 99,300 91,800 91,200 93,600 93,800 94,000 93,400 94,800 99,500 96,200 96,700 90,800 95,400 91,100 88,300 89,100 58,400 43,841 42,768 43,458 43,679 41,095 40,715 40,897 39,683 40,431 42,682 44,306 45,516 44,298 45,043 44,531 47,303 46,241 46,377
EBITDA 781,900 603,100 548,700 348,800 823,000 566,600 481,200 364,700 833,400 522,900 540,600 383,300 741,500 500,600 410,000 372,500 751,100 489,900 426,600 359,000 712,700 248,843 212,277 209,785 360,201 254,897 219,027 206,259 368,701 246,817 237,714 187,388 336,476 225,848 202,205 179,201 344,360 201,320 225,870 181,909
Depreciation and Amortization 289,500 284,900 269,400 248,600 244,600 231,100 228,100 242,600 240,900 231,700 232,600 236,500 232,800 236,200 232,900 -218,300 229,300 230,200 228,200 222,200 208,800 134,043 97,357 94,424 102,869 101,909 96,694 85,681 90,659 92,728 91,969 82,062 85,627 81,884 79,546 73,172 80,192 75,220 76,076 76,708
Income Before Tax 361,800 191,200 156,200 -26,800 478,700 218,300 135,000 72,000 507,700 205,800 215,600 60,200 415,600 168,000 80,100 62,600 432,800 166,900 110,500 51,100 419,700 58,000 72,078 74,902 216,467 111,945 84,393 81,960 239,764 116,686 107,330 66,016 206,857 100,082 80,841 64,400 221,292 81,972 105,931 60,268
Income Tax Expense 8,800 10,800 12,400 -35,600 49,500 22,100 11,500 17,600 57,200 19,600 23,000 8,400 50,000 33,700 10,100 -2,200 65,500 24,400 9,300 30,700 64,100 -45,000 9,174 38,596 55,743 35,906 20,911 24,165 81,211 40,542 38,622 24,190 66,293 33,839 27,678 18,627 71,532 26,150 34,961 17,207
Net Income 351,600 179,100 142,600 7,500 428,200 194,500 122,500 53,400 449,400 185,300 191,600 51,000 364,500 133,400 69,400 63,900 366,800 139,700 99,500 18,500 355,000 101,800 60,485 33,888 158,306 72,065 59,661 53,932 154,720 72,340 65,585 39,235 138,003 63,710 50,980 43,449 147,382 53,473 68,955 41,062
Net Income Margin 21.06% 13.23% 11.00% 0.59% 22.43% 13.45% 10.01% 4.76% 27.80% 14.99% 11.89% 4.66% 24.02% 11.26% 6.21% 5.65% 23.25% 11.43% 8.18% 1.54% 22.43% 11.39% 10.08% 5.70% 19.93% 11.83% 10.42% 8.89% 20.23% 11.64% 11.52% 7.19% 18.83% 10.81% 8.63% 7.28% 19.29% 8.73% 10.97% 7.33%
EPS 1.53 0.78 0.62 0.03 1.86 0.85 0.54 0.24 1.96 0.81 0.84 0.22 1.60 0.59 0.31 0.27 1.56 0.57 0.39 0.09 1.32 0.56 0.42 0.24 1.11 0.50 0.42 0.38 1.09 0.51 0.46 0.28 0.97 0.47 0.38 0.33 1.13 0.41 0.53 0.32
EPS Diluted 1.53 0.78 0.62 0.03 1.86 0.84 0.54 0.24 1.95 0.81 0.84 0.22 1.60 0.59 0.31 0.27 1.56 0.57 0.39 0.09 1.32 0.56 0.42 0.24 1.11 0.50 0.42 0.38 1.08 0.51 0.46 0.28 0.97 0.46 0.38 0.32 1.10 0.40 0.52 0.32
Weighted Average Shares Out 230,100 230,100 230,000 229,000 229,900 229,900 229,800 229,000 229,700 229,300 227,300 227,200 227,300 227,200 227,100 239,500 234,600 243,200 252,800 213,900 268,600 180,900 142,600 142,479 142,500 142,500 142,437 142,152 142,091 142,034 141,993 141,713 141,623 135,939 132,395 131,467 130,196 129,363 129,004 127,463
Weighted Average Shares Out Diluted 230,500 230,500 230,300 229,600 230,600 230,400 230,200 229,600 230,200 229,700 227,600 227,500 227,500 227,600 227,500 239,900 235,000 243,400 253,000 214,100 268,800 181,000 142,700 142,585 142,500 142,600 142,696 142,659 142,578 142,497 142,311 142,057 141,838 137,412 135,540 134,522 133,029 131,973 131,269 128,299

Reported Currency: USD 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 2014-09-30 2014-06-30 2014-03-31 2013-12-31
Current Assets
Cash and Cash Equivalents 41,000 31,400 28,400 25,200 24,700 22,400 22,200 26,200 25,300 58,400 482,000 144,900 361,600 176,200 304,400 23,200 50,100 107,000 133,600 160,300 679,700 1,280,100 11,166 3,432 3,388 3,210 3,359 3,066 3,937 5,213 3,471 3,231 3,829 2,266 6,074 4,556 5,835 10,751 9,065 4,487
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 0 0 0 0
Cash + Short Term Investments 41,000 31,400 28,400 25,200 24,700 22,400 22,200 26,200 25,300 58,400 482,000 144,900 361,600 176,200 304,400 23,200 50,100 107,000 133,600 160,300 679,700 1,280,100 11,166 3,432 3,388 3,210 3,359 3,066 3,937 5,213 3,471 3,231 3,829 2,266 6,074 4,556 5,835 10,751 9,065 4,487
Net Receivables 345,000 321,100 207,300 324,600 391,200 386,500 202,100 249,600 398,400 456,100 307,400 336,800 372,400 508,700 299,700 314,000 334,100 308,800 221,500 261,700 517,300 488,700 244,411 290,652 308,275 274,426 237,032 301,579 322,386 298,841 225,090 258,286 288,764 266,330 236,285 267,327 300,120 259,205 231,782 250,036
Inventory 739,900 729,400 724,100 672,900 615,200 636,500 612,700 566,700 545,000 538,100 492,300 504,500 512,100 520,300 498,900 481,600 454,400 488,700 466,500 511,000 520,900 539,900 286,831 293,562 285,074 302,696 310,861 300,125 290,080 299,465 301,340 301,294 276,689 279,026 265,967 247,406 244,179 256,521 249,687 239,511
Other Current Assets 323,200 348,100 432,500 412,500 432,100 477,400 502,100 499,500 331,500 272,700 255,900 206,200 205,900 207,700 228,200 231,700 204,800 242,700 266,500 303,900 332,500 347,700 120,274 122,979 120,531 140,817 149,007 147,084 130,275 120,355 125,407 137,466 149,160 167,690 127,650 136,204 147,853 161,740 157,738 159,016
Total Current Assets 1,896,100 1,835,300 1,798,300 1,842,000 1,905,700 1,922,100 1,722,000 1,710,300 1,801,800 1,729,600 2,001,900 1,624,300 1,914,700 1,790,400 1,732,800 1,467,700 1,512,300 1,539,400 1,927,600 1,681,000 2,319,000 2,937,300 683,248 727,050 733,049 740,226 721,100 768,382 762,303 741,868 675,579 717,141 757,683 753,532 674,565 700,922 749,338 748,153 706,824 706,798
Non-Current Assets
Property, Plant and Equipment 23,276,800 22,975,900 22,467,900 22,277,200 21,829,400 21,612,900 21,303,700 21,150,400 20,753,500 20,475,500 20,255,400 20,105,900 19,780,800 19,350,300 19,383,500 19,346,400 19,139,900 19,092,600 19,009,200 18,951,700 19,006,900 18,992,600 9,763,664 9,730,034 9,672,081 9,658,791 9,576,990 9,506,263 9,298,685 9,063,770 8,941,580 8,793,141 8,649,851 8,613,884 8,508,322 8,441,481 8,313,609 8,107,373 7,962,955 7,848,542
Goodwill 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,336,600 2,338,900 2,338,900 2,333,500 2,333,700 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
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 711,200 717,200 689,500 653,300 613,500 687,600 733,200 768,700 732,000 729,400 686,500 652,100 587,500 557,400 497,400 573,200 541,000 535,700 518,300 472,100 518,000 498,200 241,153 237,102 229,927 220,031 212,820 200,122 198,796 189,179 183,455 184,057 181,756 191,934 190,354 185,016 184,656 185,896 178,591 175,625
Tax Assets 794,200 1,877,300 2,027,600 1,996,600 1,982,100 1,913,500 1,885,600 19,000 1,829,300 1,745,300 545,700 20,500 1,682,900 520,400 642,800 34,200 1,729,600 1,630,600 1,603,800 36,300 619,600 1,436,300 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Assets 1,601,100 534,800 366,000 384,200 580,300 716,100 758,800 2,535,500 728,900 992,400 2,194,000 2,375,400 578,700 1,695,300 1,591,600 2,217,800 648,100 583,500 662,900 2,118,100 1,278,200 461,200 932,304 930,182 990,318 977,102 1,004,680 1,012,307 984,634 975,925 1,004,983 1,011,327 994,789 988,809 1,036,494 1,019,582 826,061 829,820 862,089 866,146
Total Non-Current Assets 28,719,900 28,441,800 27,887,600 27,647,900 27,341,900 27,266,700 27,017,900 26,810,200 26,380,300 26,279,200 26,018,200 25,490,500 24,966,500 24,460,000 24,451,900 24,508,200 24,395,200 24,179,000 24,133,100 23,917,100 23,756,200 23,722,000 10,937,121 10,897,318 10,892,326 10,855,924 10,794,490 10,718,692 10,482,115 10,228,874 10,130,018 9,988,525 9,826,396 9,794,627 9,735,170 9,646,079 9,324,326 9,123,089 9,003,635 8,890,313
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 30,616,000 30,277,100 29,685,900 29,489,900 29,247,600 29,188,800 28,739,900 28,520,500 28,182,100 28,008,800 28,020,100 27,114,800 26,881,200 26,250,400 26,184,700 25,975,900 25,907,500 25,718,400 26,060,700 25,598,100 26,075,200 26,659,300 11,620,369 11,624,368 11,625,375 11,596,150 11,515,590 11,487,074 11,244,418 10,970,742 10,805,597 10,705,666 10,584,079 10,548,159 10,409,735 10,347,001 10,073,664 9,871,242 9,710,459 9,597,111
Current Liabilities
Accounts Payable 418,000 369,800 366,400 600,800 398,200 474,300 396,100 639,700 437,000 390,000 345,300 654,000 358,900 332,800 298,100 528,800 311,300 278,100 293,700 451,500 303,700 327,600 139,308 204,186 147,933 139,628 162,231 220,522 228,046 178,374 230,307 220,969 175,309 185,307 203,138 219,351 194,663 171,162 191,216 233,351
Short Term Debt 3,462,800 2,807,500 2,253,200 2,130,400 2,466,800 2,725,000 2,317,500 1,867,600 1,486,900 1,711,900 2,193,500 1,130,200 967,300 1,133,600 1,396,900 1,184,300 1,039,000 2,584,400 2,403,400 1,839,300 1,610,800 2,123,900 320,137 304,234 217,634 357,738 254,838 518,542 334,742 328,842 468,642 278,609 331,909 335,415 453,715 285,533 230,491 371,398 457,156 412,079
Tax Payables 339,900 233,500 261,500 163,000 334,700 212,200 248,000 150,400 313,700 201,000 231,200 143,800 305,800 200,200 226,300 145,100 287,900 195,800 222,500 133,600 282,100 210,300 132,593 87,727 114,317 89,742 126,497 85,729 119,938 95,084 128,152 83,773 122,791 87,792 110,957 74,356 109,245 76,592 101,832 69,742
Deferred Revenue 570,800 429,700 0 0 54,600 6,900 0 340,300 509,500 383,900 468,000 362,900 560,800 420,800 504,000 338,700 456,800 331,600 425,300 294,300 401,700 292,300 278,222 214,250 232,938 188,609 267,880 211,133 234,593 189,820 267,069 205,028 233,416 185,564 247,203 199,034 220,264 177,330 238,865 193,803
Other Current Liabilities 358,100 344,600 846,800 762,600 752,100 653,500 677,700 255,300 237,200 218,100 237,600 208,700 211,200 198,900 198,700 284,100 268,000 288,700 213,000 282,100 343,000 334,100 92,682 101,047 88,341 88,197 81,789 96,996 119,647 124,475 107,915 132,329 138,059 138,639 132,646 145,713 155,621 139,764 124,670 116,166
Total Current Liabilities 4,809,700 3,951,600 3,466,400 3,493,800 3,671,700 3,859,700 3,391,300 3,102,900 2,670,600 2,703,900 3,244,400 2,355,800 2,098,200 2,086,100 2,397,700 2,335,900 2,075,100 3,482,800 3,335,400 2,867,200 2,659,200 3,077,900 830,349 823,717 686,846 774,172 766,738 1,047,193 917,028 821,511 1,073,933 836,935 878,693 844,925 1,036,702 849,631 801,039 859,654 1,011,907 955,399
Non-Current Liabilities
Long Term Debt 9,297,600 10,097,100 10,097,200 9,905,700 9,197,200 9,196,700 9,247,100 9,297,900 9,297,300 9,297,300 9,090,600 9,190,900 9,276,400 9,281,200 8,993,500 8,765,500 8,768,000 7,141,300 7,144,700 6,687,400 6,690,900 6,692,200 3,739,353 3,768,988 3,768,285 3,768,833 3,768,415 3,499,879 3,499,439 3,498,926 3,150,478 3,302,047 3,080,023 3,229,828 3,228,931 3,382,104 3,381,995 3,382,525 3,135,909 3,163,760
Deferred Revenue 4,191,700 4,159,900 0 0 0 0 0 4,524,700 4,585,400 4,794,600 4,697,300 4,689,900 4,519,900 4,207,900 3,780,300 3,868,700 4,036,200 3,882,100 3,889,300 3,843,700 3,929,500 3,948,800 2,026,164 2,015,327 1,131,868 1,109,661 1,088,244 1,060,056 973,137 984,346 983,804 1,004,703 1,064,241 1,090,836 1,052,356 1,051,633 855,507 810,257 796,534 785,814
Deferred Tax 2,096,700 2,053,900 2,027,600 1,996,600 1,982,100 1,913,500 1,885,600 1,861,900 1,829,300 1,745,300 1,707,600 1,664,800 1,682,900 1,602,200 1,796,700 1,744,400 1,729,600 1,630,600 1,603,800 1,599,200 1,536,000 1,436,300 824,699 815,743 1,866,583 1,794,177 1,767,299 1,752,776 1,737,359 1,655,825 1,619,112 1,591,430 1,601,511 1,511,299 1,488,721 1,475,487 1,489,334 1,423,021 1,397,197 1,361,418
Other Non-Current Liabilities 452,500 463,900 4,593,000 4,600,500 4,781,100 4,908,100 4,978,400 491,400 487,500 490,600 485,800 494,900 519,600 546,100 711,100 716,100 708,700 726,900 695,800 609,900 610,800 608,700 335,358 340,156 292,893 294,428 293,725 293,980 293,037 295,383 291,065 298,588 283,690 286,807 287,677 286,839 268,412 264,842 263,408 262,189
Total Non-Current Liabilities 16,038,500 16,774,800 16,717,800 16,502,800 15,960,400 16,018,300 16,111,100 16,175,900 16,199,500 16,327,800 15,981,300 16,040,500 15,998,800 15,637,400 15,281,600 15,094,700 15,242,500 13,380,900 13,333,600 12,740,200 12,767,200 12,686,000 6,925,574 6,940,214 7,059,629 6,967,099 6,917,683 6,606,691 6,502,972 6,434,480 6,044,459 6,196,768 6,029,465 6,118,770 6,057,685 6,196,063 5,995,248 5,880,645 5,593,048 5,573,181
Total Liabilities 20,848,200 20,726,400 20,184,200 19,996,600 19,632,100 19,878,000 19,502,400 19,278,800 18,870,100 19,031,700 19,225,700 18,396,300 18,097,000 17,723,500 17,679,300 17,430,600 17,317,600 16,863,700 16,669,000 15,607,400 15,426,400 15,763,900 7,755,923 7,763,931 7,746,475 7,741,271 7,684,421 7,653,884 7,420,000 7,255,991 7,118,392 7,033,703 6,908,158 6,963,695 7,094,387 7,045,694 6,796,287 6,740,299 6,604,955 6,528,580
Common Stock 7,231,500 7,229,000 7,222,200 7,219,700 7,216,600 7,212,500 7,206,400 7,205,500 7,201,800 7,197,600 7,081,500 7,080,000 7,077,000 7,073,500 7,072,200 7,070,400 7,066,900 7,563,000 8,110,400 8,685,200 9,236,400 9,718,100 711,166 710,471 710,471 710,467 710,238 708,956 708,719 708,455 708,143 706,767 706,344 705,893 660,831 658,437 653,290 646,364 644,068 641,271
Retained Earnings 2,548,000 2,337,800 2,300,000 2,298,500 2,432,200 2,136,000 2,073,300 2,082,900 2,161,300 1,835,000 1,772,800 1,702,800 1,773,500 1,524,100 1,505,700 1,551,500 1,603,100 1,349,100 1,325,700 1,346,000 1,452,500 1,220,000 1,176,095 1,173,255 1,196,460 1,095,247 1,080,268 1,078,602 1,078,799 978,187 959,936 945,830 957,721 870,820 858,172 855,299 858,128 756,442 748,411 724,776
Accumulated Other Comprehensive Income/Loss -30,500 -31,900 -33,200 -34,500 -39,800 -41,200 -42,600 -44,000 -45,300 -46,600 -48,000 -49,400 -48,400 -49,800 -48,700 -50,000 -50,700 -29,000 -13,200 -3,000 3,100 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Stockholders Equity 9,749,000 9,534,900 9,489,000 9,483,700 9,609,000 9,307,300 9,237,100 9,244,400 9,317,800 8,986,000 8,806,300 8,733,400 8,802,100 8,547,800 8,529,200 8,571,900 8,619,300 8,883,100 9,422,900 10,028,200 10,688,900 10,938,100 3,909,712 3,908,122 3,929,003 3,825,529 3,805,793 3,805,875 3,800,967 3,695,133 3,671,390 3,656,721 3,663,269 3,574,374 3,307,790 3,294,856 3,264,878 3,120,823 3,097,733 3,062,774
Total Investments 711,200 717,200 689,500 653,300 613,500 687,600 733,200 768,700 732,000 729,400 686,500 652,100 587,500 557,400 497,400 573,200 541,000 535,700 518,300 472,100 518,000 498,200 241,153 237,102 229,927 220,031 212,820 200,122 198,796 189,179 183,455 184,057 181,756 191,934 190,354 185,016 184,656 185,896 178,591 175,625
Total Debt 12,760,400 12,904,600 12,350,400 12,036,100 11,664,000 11,921,700 11,564,600 11,165,500 10,784,200 11,009,200 11,284,100 10,321,100 10,243,700 10,414,800 10,390,400 9,949,800 9,807,000 9,725,700 9,548,100 8,526,700 8,301,700 8,816,100 4,059,490 4,073,222 3,985,919 4,126,571 4,023,253 4,018,421 3,834,181 3,827,768 3,619,120 3,580,656 3,411,932 3,565,243 3,682,646 3,667,637 3,612,486 3,753,923 3,593,065 3,575,839
Net Debt 12,719,400 12,873,200 12,322,000 12,010,900 11,639,300 11,899,300 11,542,400 11,139,300 10,758,900 10,950,800 10,802,100 10,176,200 9,882,100 10,238,600 10,086,000 9,926,600 9,756,900 9,618,700 9,414,500 8,366,400 7,622,000 7,536,000 4,048,324 4,069,790 3,982,531 4,123,361 4,019,894 4,015,355 3,830,244 3,822,555 3,615,649 3,577,425 3,408,103 3,562,977 3,676,572 3,663,081 3,606,651 3,743,172 3,584,000 3,571,352

Reported Currency: USD 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 2014-09-30 2014-06-30 2014-03-31 2013-12-31
Cash Flows from Operating Activities
Net Income 354,600 182,200 145,700 10,600 431,200 197,600 125,600 56,500 452,500 188,300 194,600 54,000 367,500 136,300 72,200 -259,800 370,900 144,600 103,400 21,100 357,600 104,396 62,904 36,307 160,724 76,039 63,482 57,795 158,553 76,144 68,708 41,826 140,564 66,243 53,163 45,773 149,760 55,822 70,970 43,061
Depreciation & Amortization 289,500 284,900 278,500 242,900 249,100 248,100 244,800 242,600 240,900 231,700 232,600 236,500 232,800 236,200 232,900 -218,300 229,300 230,200 228,200 222,200 208,800 134,043 97,357 102,442 102,869 101,909 96,694 89,877 90,659 92,728 91,969 90,508 85,627 81,884 79,546 81,005 80,192 75,220 76,076 76,708
Deferred Income Tax 17,900 -2,000 2,700 -47,300 47,700 6,500 400 3,600 61,500 17,100 20,000 -9,600 66,800 61,600 8,100 -99,800 97,500 15,900 -2,000 76,400 92,800 -48,803 3,803 22,582 73,134 34,841 19,011 24,800 85,095 41,350 33,984 24,730 71,862 28,167 26,573 16,737 76,617 23,310 34,787 15,598
Stock Based Compensation 2,500 6,700 4,800 3,600 4,200 6,500 4,500 4,200 4,100 4,200 3,100 3,900 3,400 4,100 4,600 -12,900 3,500 4,000 5,400 4,700 5,200 17,493 2,507 2,208 2,164 2,145 2,468 2,328 2,247 2,287 2,491 2,065 2,039 2,015 2,226 1,246 2,089 2,149 1,796 2,040
Change in Working Capital 185,600 -123,600 -64,900 83,500 156,700 -136,800 -112,000 30,000 70,500 -186,600 -480,700 53,900 230,600 -234,900 -1,300 -20,000 110,700 -115,500 28,800 -20,700 128,900 -70,941 92,641 20,022 38,477 -90,380 51,716 -44,106 26,398 -122,105 40,301 -31,269 46,859 -160,695 49,637 29,833 57,776 -108,149 54,543 13,697
Accounts Receivable -12,800 -87,900 93,500 68,000 4,100 -161,700 29,800 109,500 63,300 -129,200 26,300 63,700 46,800 -158,000 42,600 2,500 9,900 -104,900 26,600 300,000 -10,200 -70,941 46,241 17,623 -33,850 -37,393 51,547 33,806 -23,545 -73,751 33,196 30,479 -22,435 -30,044 31,042 32,793 -39,498 -27,478 16,892 17,751
Inventory -10,400 -4,900 -51,000 -57,600 21,500 -23,700 -45,800 -21,600 -6,700 -45,700 12,400 7,700 8,400 -21,300 -17,100 -46,100 34,500 -22,100 44,600 10,100 19,100 18,615 6,885 -8,333 17,777 8,319 -10,581 -9,890 9,540 2,031 109 -24,449 2,493 -12,903 -18,404 -3,070 10,545 -6,292 -9,956 -3,718
Accounts Payable 2,700 900 -197,800 144,700 -66,700 81,300 -157,200 151,700 25,500 10,100 -242,400 221,800 36,100 29,800 -153,400 118,400 24,500 -16,600 -119,400 115,200 -16,800 -17,481 -24,219 20,067 9,968 3,123 -23,135 -17,885 31,100 9,794 -31,158 11,615 -2,106 -20,194 17,321 10,586 11,802 -17,621 1,422 5,768
Other Working Capital 206,100 -31,700 90,400 -71,600 197,800 -32,700 61,200 -209,600 -11,600 -21,800 -277,000 -239,300 139,300 -85,400 126,600 -94,800 41,800 28,100 77,000 -446,000 136,800 -1,134 63,734 -9,335 44,582 -64,429 33,885 -50,137 9,303 -60,179 38,154 -48,914 68,907 -97,554 19,678 -10,476 74,927 -56,758 46,185 -6,104
Other Non-Cash Items -13,600 4,100 -3,900 30,900 -100 1,900 1,800 -21,200 -18,100 -1,500 1,800 -6,600 -1,900 -1,400 4,100 -13,700 1,700 -7,600 -1,700 2,500 1,100 1,384 416 -13,445 1,630 1,647 3,752 -847 940 -599 1,423 3,050 4,848 1,725 1,350 -451 464 -3,350 140 -1,411
Net Cash Provided by Operating Activities 836,500 352,300 362,900 324,200 888,800 323,800 265,100 315,700 811,400 253,200 -28,600 332,100 899,200 201,900 320,600 -624,500 813,600 271,600 362,100 306,200 794,400 137,572 259,628 170,116 378,998 126,201 237,123 129,847 363,892 89,805 238,876 130,910 351,799 19,339 212,495 174,143 366,898 45,002 238,312 149,693
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -553,700 -576,500 -527,700 -551,900 -498,200 -591,700 -524,700 -577,800 -503,600 -423,400 -467,700 -502,200 -422,500 -281,200 -354,400 -253,000 -276,700 -263,400 -309,000 -371,400 -263,100 -260,435 -174,765 -200,023 -180,995 -208,227 -175,400 -265,034 -318,305 -282,782 -220,849 -213,713 -151,610 -147,682 -187,223 -203,119 -221,809 -208,795 -218,329 -222,110
Acquisitions Net 0 -217,900 0 0 0 0 0 0 0 0 0 0 0 0 0 506,000 0 0 0 0 0 1,154,200 0 0 0 0 0 0 0 0 -655 -575 0 0 0 -8,000 -1,418 56 1,362 -2,253
Purchases of Investments -8,700 -11,000 -11,000 -22,000 -9,100 -6,800 -12,600 -49,800 -55,400 -8,400 -44,600 -15,300 -13,400 -18,100 -18,800 15,600 -10,400 -9,100 -17,900 -10,500 -11,000 -10,571 -85,429 -25,771 -3,122 -7,949 -4,191 -3,329 -3,649 -25,891 -13,712 -16,805 -10,772 -2,635 -7,345 -2,493 -2,172 -1,703 -2,707 -5,173
Sales/Maturities of Investments 7,500 7,700 7,600 5,000 2,900 10,700 8,700 20,400 50,400 4,000 40,900 12,300 13,900 15,300 15,000 -10,700 7,800 9,100 15,400 7,500 9,100 155,640 86,060 25,349 2,358 7,818 5,720 2,700 3,125 24,869 16,332 16,973 10,694 2,416 7,847 2,904 2,669 1,807 3,745 5,088
Other Investing Activities 70,400 -12,800 34,200 41,800 8,200 -9,800 -2,700 42,500 77,700 -15,200 -3,800 1,400 -6,700 16,200 24,800 56,000 36,700 5,300 40,100 -3,000 -7,100 -17,753 -47 1,020 -132 -14,638 -2,251 67,921 -226 -14,398 21,123 390 64,642 -14,733 427 13,718 21,210 -15,565 -109 -39
Net Cash Used for Investing Activities -484,500 -810,500 -496,900 -527,100 -496,200 -597,600 -531,300 -564,700 -430,900 -443,000 -475,200 -503,800 -428,700 -267,800 -333,400 313,900 -242,600 -258,100 -271,400 -377,400 -272,100 1,021,081 -174,181 -199,425 -181,891 -222,996 -176,122 -197,742 -319,055 -298,202 -197,761 -213,730 -87,046 -162,634 -186,294 -196,990 -201,520 -224,200 -216,038 -224,487
Cash Flows from Financing Activities
Debt Repayment -57,200 -50,100 -332,500 -50,200 0 -288,700 -100,000 -81,100 -28,000 -384,000 -20,000 -2,300 -1,400 -273,300 -61,200 -1,353,100 -1,026,000 -721,300 -61,500 -265,500 -129,300 -2,181 -31,219 -1,946 -929 -863 -152,640 -67,140 -1,928 -49,810 -213,867 -362,422 -213,041 -835 -154,710 -19,613 -272,399 -178,613 -28,943 -1,177
Common Stock Issued 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,086,300 935,900 1,061,000 502,100 0 0 0 0 0 189 470 436 649 697 657 829 775 248,188 8,206 29,109 37,861 10,382 10,317 28,380
Common Stock Repurchased 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -500,000 -550,400 -578,300 -556,200 0 0 0 0 0 0 156,978 185,280 6,835 0 229,511 492,286 -2,396 -62,723 168,845 57,202 106,018 391,895 45,000 83,892
Dividends Paid -140,700 -140,600 -140,700 -140,700 -131,400 -131,400 -131,300 -131,200 -122,700 -122,600 -121,400 -121,400 -114,600 -114,500 -114,500 -237,500 -111,900 -115,800 -119,800 -124,600 -122,100 -170,862 -57,438 -56,777 -56,922 -56,668 -52,750 -51,553 -51,650 -51,472 -49,665 -48,504 -48,581 -45,248 -43,787 -44,143 -42,945 -42,828 -41,591 -41,029
Other Financing Activities -144,500 651,900 610,400 394,300 -258,900 694,100 493,500 462,200 -262,900 272,800 982,300 78,700 -169,100 325,500 469,700 1,972,100 -76,300 -2,800 -4,500 -4,100 -871,300 283,356 10,944 88,076 -139,078 153,988 -12,766 1 -19 310,724 -7,511 33 53 105 -3,237 -987 1,171 48 -2,479 -708
Net Cash Used Provided by Financing Activities -342,400 461,200 137,200 203,400 -390,300 274,000 262,200 249,900 -413,600 -233,800 840,900 -45,000 -285,100 -62,300 294,000 381,500 -627,900 -454,400 296,900 -448,300 -1,122,700 110,313 -77,713 29,353 -196,929 96,646 -60,708 67,024 -46,113 210,139 -40,875 82,222 -263,190 139,487 -24,683 21,568 -170,294 180,884 -17,696 69,358
Effect of Forex Changes on Cash 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -115,800 0 0 0 0 0 -20 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Net Change in Cash 9,600 3,000 3,200 500 2,300 200 -4,000 900 -33,100 -423,600 337,100 -216,700 185,400 -128,200 281,200 -44,900 -56,900 -440,900 387,600 -519,500 -600,400 1,268,946 7,734 44 178 -149 293 -871 -1,276 1,742 240 -598 1,563 -3,808 1,518 -1,279 -4,916 1,686 4,578 -5,436
Cash at End of Period 41,000 31,400 28,400 25,200 24,700 22,400 22,200 26,200 25,300 58,400 482,000 144,900 361,600 176,200 304,400 5,200 50,100 107,000 547,900 160,300 679,800 1,280,200 11,254 3,432 3,388 3,210 3,359 3,066 3,937 5,213 3,471 3,231 3,829 2,266 6,074 4,556 5,835 10,751 9,065 4,487
Cash at Start of Period 31,400 28,400 25,200 24,700 22,400 22,200 26,200 25,300 58,400 482,000 144,900 361,600 176,200 304,400 23,200 50,100 107,000 547,900 160,300 679,800 1,280,200 11,254 3,520 3,388 3,210 3,359 3,066 3,937 5,213 3,471 3,231 3,829 2,266 6,074 4,556 5,835 10,751 9,065 4,487 9,923
Free Cash Flow
Operating Cash Flow 836,500 352,300 362,900 324,200 888,800 323,800 265,100 315,700 811,400 253,200 -28,600 332,100 899,200 201,900 320,600 -624,500 813,600 271,600 362,100 306,200 794,400 137,572 259,628 170,116 378,998 126,201 237,123 129,847 363,892 89,805 238,876 130,910 351,799 19,339 212,495 174,143 366,898 45,002 238,312 149,693
Capital Expenditure -553,700 -576,500 -527,700 -551,900 -498,200 -591,700 -524,700 -577,800 -503,600 -423,400 -467,700 -502,200 -422,500 -281,200 -354,400 -253,000 -276,700 -263,400 -309,000 -371,400 -263,100 -260,435 -174,765 -200,023 -180,995 -208,227 -175,400 -265,034 -318,305 -282,782 -220,849 -213,713 -151,610 -147,682 -187,223 -203,119 -221,809 -208,795 -218,329 -222,110
Free Cash Flow 282,800 -224,200 -164,800 -227,700 390,600 -267,900 -259,600 -262,100 307,800 -170,200 -496,300 -170,100 476,700 -79,300 -33,800 -877,500 536,900 8,200 53,100 -65,200 531,300 -122,863 84,863 -29,907 198,003 -82,026 61,723 -135,187 45,587 -192,977 18,027 -82,803 200,189 -128,343 25,272 -28,976 145,089 -163,793 19,983 -72,417