Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,576,083 | 2,181,003 | 526,635 | 457,699 | 437,505 | 415,281 | 422,551 | 343,584 | 241,034 | 129,441 | 53,334 | 16,799 | 12,947 | 13,847 |
Revenue Growth | - | 314.14% | 15.06% | 4.62% | 5.35% | -1.72% | 22.98% | 42.55% | 86.21% | 142.70% | 217.48% | 29.75% | -6.50% | |
Cost of Revenue | 1,074,869 | 902,060 | 171,100 | 137,408 | 128,198 | 124,819 | 122,620 | 97,035 | 65,999 | 31,026 | 10,154 | 4,650 | 4,758 | 4,953 |
Gross Profit | 501,214 | 1,278,943 | 355,535 | 320,291 | 309,307 | 290,462 | 299,931 | 246,549 | 175,035 | 98,415 | 43,180 | 12,149 | 8,189 | 8,894 |
Gross Profit Margin | 51.01% | 58.64% | 67.51% | 69.98% | 70.70% | 69.94% | 70.98% | 71.76% | 72.62% | 76.03% | 80.96% | 72.32% | 63.25% | 64.23% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 67,411 | 95,132 | 40,209 | 37,757 | 33,763 | 33,099 | 28,816 | 22,957 | 18,397 | 14,908 | 11,440 | 3,689 | 1,313 | 1,252 |
Total Operating Expenses | 440,272 | 845,033 | 229,850 | 195,627 | 183,353 | 179,535 | 187,205 | 148,116 | 104,986 | 60,379 | 28,171 | 8,796 | 5,462 | 5,840 |
Operating Income or Loss | 402,696 | 360,802 | 124,895 | 123,094 | 124,697 | 110,899 | 112,726 | 98,433 | 70,049 | 38,036 | 15,009 | 1,413 | 1,563 | 1,617 |
Operating Margin | 41.69% | 16.54% | 23.72% | 26.89% | 28.50% | 26.70% | 26.68% | 28.65% | 29.06% | 29.38% | 28.14% | 8.41% | 12.07% | 11.68% |
Interest Expense | 177,381 | 200,331 | 72,234 | 60,136 | 57,179 | 65,022 | 66,183 | 47,008 | 23,864 | 10,636 | 6,907 | -4,295 | 4,538 | -4,617 |
EBITDA | 942,900 | 1,190,619 | 314,536 | 280,964 | 274,287 | 257,335 | 271,229 | 223,775 | 156,753 | 83,611 | 31,835 | 10,154 | 7,156 | 9,599 |
Depreciation and Amortization | 875,820 | 1,741,492 | 1,711,597 | 1,579,028 | 1,472,636 | 951,109 | 1,405,863 | 1,455,393 | 1,409,118 | 45,471 | 16,731 | 5,107 | 4,429 | 4,783 |
Income Before Tax | 197,578 | 314,936 | 110,036 | 86,783 | 68,488 | 77,186 | 58,321 | 39,773 | 31,522 | 12,741 | -4,418 | -2,636 | -2,853 | -3,325 |
Income Tax Expense | 24,912 | -9,617 | 72,234 | 61,384 | 58,293 | 67,697 | 11,778 | 48,818 | 25,520 | 11,693 | 6,621 | 5,590 | 3,340 | 6,114 |
Net Income | 171,853 | 306,009 | 37,802 | 25,399 | 10,195 | 9,489 | 56,230 | 38,146 | 29,981 | 11,788 | -4,037 | -2,237 | -1,656 | -3,060 |
Net Income Margin | 9.00% | 14.03% | 7.18% | 5.55% | 2.33% | 2.28% | 13.31% | 11.10% | 12.44% | 9.11% | -7.57% | -13.32% | -12.79% | -22.10% |
EPS | 0.26 | 0.56 | 0.07 | 0.05 | 0.02 | 0.02 | 0.31 | 0.23 | 0.22 | 0.15 | -0.12 | -0.13 | -0.14 | -0.29 |
EPS Diluted | 0.26 | 0.56 | 0.07 | 0.05 | 0.02 | 0.02 | 0.30 | 0.23 | 0.22 | 0.15 | -0.12 | -0.13 | -0.14 | -0.29 |
Weighted Average Shares Out | - | 547,007 | 538,809 | 538,930 | 204,244 | 185,770 | 470,551 | 163,123 | 138,505 | 79,880 | 36,303 | 14,147 | 11,732 | 11,732 |
Weighted Average Shares Out Diluted | - | 547,275 | 539,147 | 539,241 | 211,146 | 191,626 | 475,387 | 168,231 | 143,253 | 84,318 | 36,303 | 14,147 | 11,732 | 11,732 |
Reported Currency: USD | Q2 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | ||||||||||||||
Cash and Cash Equivalents | 159,295 | 117,635 | 7,730 | 9,876 | 2,515 | 2,355 | 19,161 | 2,727 | 15,491 | 3,143 | 15,923 | 56,478 | 2,614 | 1,932 |
Short Term Investments | 50,304 | 21,359 | 2,045 | 397 | 0 | 4,933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 159,295 | 117,635 | 7,730 | 9,876 | 2,515 | 2,355 | 19,161 | 2,727 | 15,491 | 3,143 | 15,923 | 56,478 | 2,614 | 1,932 |
Net Receivables | 654,136 | 274,270 | 116,476 | 122,792 | 203,557 | 186,212 | 64,540 | 86,161 | 48,944 | 78,530 | 17,200 | 837 | 682 | 1,034 |
Inventory | -50,304 | 612,667 | -12,574 | 1,964 | 117,583 | -4,933 | -21,551 | -22,879 | -14,762 | 0 | -6,530 | -0 | 0 | 0 |
Other Current Assets | -813,431 | -443,293 | 12,574 | -111,364 | -117,583 | -107,013 | 21,551 | 22,879 | 14,762 | 11,057 | 6,530 | 423,049 | 1,100 | 0 |
Total Current Assets | 494,431 | 561,279 | 124,206 | 134,632 | 206,072 | 188,567 | 83,701 | 88,888 | 64,435 | 92,730 | 33,123 | 57,315 | 3,296 | 2,966 |
Non-Current Assets | ||||||||||||||
Property, Plant and Equipment | 440,558 | 240,155 | 231,225 | 235,483 | 137,180 | 127,933 | 10,209,450 | 10,731,878 | 11,325,830 | 11,854,242 | 10,886,887 | 10,627,249 | 94,654 | 0 |
Goodwill | 47,000 | 18,000 | 18,000 | 18,000 | 18,000 | 0 | 0 | 0 | 42,386 | 47,019 | 50,346 | 50,346 | 0 | 0 |
Intangible Assets | 1,076,087 | 314,156 | 505,335 | 498,221 | 406,935 | 390,450 | 452,384 | 458,713 | 301,462 | 205,168 | 72,985 | 23,333 | 5,243 | 7,218 |
Long Term Investments | 927,204 | 782,853 | 77,716 | 69,793 | 77,755 | 66,137 | 1,330 | 1,329 | 2,258 | 1,322 | 1,324 | 204,431 | 0 | 0 |
Tax Assets | 16,364,726 | 13,028,363 | 98,984 | 4,112,996 | 3,442,008 | 3,438,552 | 53,722 | 42,092 | 36,271 | -11,854,242 | -10,886,887 | -10,627,249 | 0 | 0 |
Other Non-Current Assets | 876,702 | 772,044 | 4,059,411 | 131,584 | 144,000 | 134,942 | -6,657,753 | -7,158,517 | -8,842,164 | 1,345,651 | 704,141 | 7,781 | 4,399 | 114,827 |
Total Non-Current Assets | 19,685,277 | 15,137,571 | 4,972,671 | 5,048,077 | 4,207,878 | 4,158,014 | 4,059,133 | 4,075,495 | 2,823,657 | 1,552,141 | 778,450 | 235,545 | 104,296 | 122,045 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 20,179,708 | 15,698,850 | 5,096,877 | 5,182,709 | 4,413,950 | 4,346,581 | 4,142,834 | 4,164,383 | 2,888,092 | 1,644,871 | 811,573 | 292,860 | 107,592 | 125,011 |
Current Liabilities | ||||||||||||||
Accounts Payable | 267,989 | 240,258 | 4,391 | 6,651 | 7,007 | 6,348 | 3,886 | 11,023 | 4,423 | 644 | 700 | 836 | 2,332 | 1,873 |
Short Term Debt | 28,564 | 720,000 | 188,328 | 267,641 | 412,322 | 583,323 | 457,388 | 324,394 | 643,742 | 395,000 | 138,000 | 74,909 | 0 | 0 |
Tax Payables | 0 | 0 | 23,303 | 23,487 | 23,436 | 21,483 | 21,043 | 16,103 | 9,300 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 907,852 | 416,938 | 0 | 0 | 774,316 | 274,554 | 21,043 | 36,547 | 33,323 | 0 | 0 | -74,909 | 0 | 0 |
Other Current Liabilities | 437,666 | 729 | 147,868 | 143,500 | -630,271 | -147,044 | 99,060 | 63,662 | 41,143 | 27,732 | 22,688 | 7,969 | 1,031 | 1,087 |
Total Current Liabilities | 1,642,071 | 1,377,925 | 340,587 | 417,792 | 563,374 | 717,181 | 581,377 | 435,626 | 722,631 | 423,376 | 161,388 | 8,805 | 3,363 | 2,960 |
Non-Current Liabilities | ||||||||||||||
Long Term Debt | 8,574,463 | 6,363,042 | 1,734,800 | 1,749,234 | 1,100,644 | 1,114,420 | 1,075,465 | 1,153,074 | 347,413 | 94,600 | 78,105 | 42,821 | 84,489 | 98,674 |
Deferred Revenue | 907,852 | 905,633 | 21,062 | 22,714 | 22,248 | 21,037 | 18,745 | 10,496 | 5,834 | 2,778 | 0 | 0 | 0 | 0 |
Deferred Tax | 540,839 | 334,123 | 364,708 | -22,714 | -22,248 | -21,037 | -18,745 | -10,496 | -5,834 | 8,149 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -904,288 | -206,743 | -361,389 | 21,569 | 6,641 | 6,096 | 13,585 | 15,702 | 9,253 | 12,547 | 2,871 | 397 | 643 | 765 |
Total Non-Current Liabilities | 9,118,866 | 7,396,055 | 1,759,181 | 1,770,803 | 1,107,285 | 1,120,516 | 1,089,050 | 1,168,776 | 356,666 | 118,074 | 80,976 | 43,218 | 85,132 | 99,439 |
Total Liabilities | 10,760,937 | 8,773,980 | 2,099,768 | 2,188,595 | 1,670,659 | 1,837,697 | 1,670,427 | 1,604,402 | 1,079,297 | 541,450 | 242,364 | 52,023 | 88,495 | 102,399 |
Common Stock | 700,317 | 547,156 | 2,333 | 2,247 | 2,096 | 1,900 | 1,824 | 1,814 | 1,362 | 872 | 510 | 215 | 19,068 | 0 |
Retained Earnings | -4,844,683 | -1,061,293 | -881,672 | -776,001 | -658,171 | -529,194 | -428,307 | -315,417 | -197,261 | -109,024 | -51,797 | -8,670 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss | 42,297 | 19,371 | 5,183 | -892 | -5,859 | 4,321 | 14,433 | 13,952 | 13,708 | -2,768,884 | -1,156,436 | -1,067,702 | 0 | 0 |
Total Stockholders Equity | 8,757,498 | 6,350,446 | 2,869,720 | 2,836,308 | 2,641,297 | 2,408,948 | 2,379,505 | 2,473,172 | 1,738,451 | 1,021,132 | 534,730 | 212,295 | 19,097 | 22,612 |
Total Investments | 992,493 | 782,853 | 77,716 | 69,793 | 77,755 | 66,137 | 1,330 | 1,329 | 2,258 | 1,322 | 1,324 | 204,431 | 0 | 0 |
Total Debt | 9,143,866 | 7,083,042 | 1,923,128 | 2,016,875 | 1,512,966 | 1,697,743 | 1,532,853 | 1,477,468 | 991,155 | 489,600 | 216,105 | 42,821 | 84,489 | 98,674 |
Net Debt | 8,984,571 | 6,965,407 | 1,915,398 | 2,006,999 | 1,510,451 | 1,695,388 | 1,513,692 | 1,474,741 | 975,664 | 486,457 | 200,182 | -13,657 | 81,875 | 96,742 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | ||||||||||||||
Net Income | 240,596 | 334,757 | 110,036 | 86,783 | 68,488 | 77,186 | 58,321 | 39,773 | 31,522 | 12,741 | -4,418 | -2,636 | -1,531 | -3,060 |
Depreciation & Amortization | 740,523 | 749,901 | 189,641 | 157,870 | 149,590 | 146,436 | 158,389 | 125,159 | 86,589 | 45,471 | 16,731 | 5,107 | 4,429 | 4,783 |
Deferred Income Tax | -1,356 | -14,605 | -6,001 | -12,122 | 6,330 | -28,955 | -11,368 | -4,609 | 2,037 | -225 | 1,542 | -214 | 0 | 0 |
Stock Based Compensation | 31,351 | 14,480 | 26,456 | 18,202 | 17,368 | 10,115 | 8,681 | 6,695 | 4,894 | 3,798 | 2,422 | 433 | 0 | 0 |
Change in Working Capital | 31,433 | 82,945 | -10,773 | 255 | 1,894 | -1,398 | 8,979 | 22,646 | 10,808 | 4,790 | -2,084 | -2,336 | 550 | -1,314 |
Accounts Receivable | 3,869 | -21,566 | -7,652 | -2,863 | -1,404 | -5,902 | 230 | -2,988 | -10,058 | -2,836 | -986 | -184 | 32 | -312 |
Inventory | -3,973 | 104,511 | 0 | 0 | 9,840 | 4,997 | 16,738 | 19,567 | 37,474 | 8,312 | 2,556 | -493 | 212 | -90 |
Accounts Payable | 9,762 | 3,973 | -2,260 | -356 | 659 | 2,462 | -7,137 | 6,600 | 3,779 | -56 | -136 | -1,496 | 459 | -718 |
Other Working Capital | 41,109 | -3,973 | -861 | 3,474 | -7,201 | -2,955 | -852 | -533 | -20,387 | -630 | -3,518 | -163 | -153 | -194 |
Other Non-Cash Items | 758,105 | -211,236 | -40,175 | -263 | -5,491 | -2,207 | -14,308 | -9,193 | -11,071 | -5,223 | -898 | 651 | -87 | 2,569 |
Net Cash Provided by Operating Activities | 775,896 | 956,242 | 258,400 | 247,555 | 233,297 | 201,177 | 208,694 | 180,471 | 124,779 | 61,352 | 13,295 | 1,005 | 3,360 | 2,978 |
Cash Flows from Investing Activities | ||||||||||||||
Investments in Property, Plant, and Equipment | -33,777 | -113,596 | -39,869 | -32,566 | -33,887 | -40,137 | -34,638 | -23,243 | -11,304 | -4,988 | -900 | -125,728 | -845 | -52 |
Acquisitions Net | -40,915 | -88,391 | -13,587 | -9,069 | -18,390 | -27,066 | 299,666 | -8,625 | 10,534 | -999 | 0 | 0 | 0 | 0 |
Purchases of Investments | -494,927 | -855,294 | -156,653 | -68,546 | -14,427 | 10,375 | -1,013,207 | 23,243 | -1,245,641 | 4,988 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 615,286 | 2,540 | 65,804 | 68,546 | 14,427 | -10,375 | 14,523 | 14,523 | 666,110 | 2,909 | 203 | 448 | 0 | 0 |
Other Investing Activities | -203,479 | 477,987 | 105,833 | -561,585 | -149,636 | -188,105 | -57,068 | -1,308,536 | -1,249,872 | -803,626 | -518,113 | -1,000 | 14,525 | 0 |
Net Cash Used for Investing Activities | -157,812 | -576,754 | -38,472 | -603,220 | -201,913 | -255,308 | -77,183 | -1,302,638 | -1,261,176 | -801,716 | -518,810 | -126,280 | 13,681 | -52 |
Cash Flows from Financing Activities | ||||||||||||||
Debt Repayment | -674,771 | -378,083 | -391,094 | -873,868 | -562,477 | -355,184 | -1,380,439 | -1,289,503 | -935,232 | -365,022 | -263,749 | -94,182 | -14,149 | -2,639 |
Common Stock Issued | 259 | 278 | 106,019 | 268,126 | 364,388 | 131,629 | 217,656 | 844,669 | 766,841 | 545,117 | 350,384 | 244,934 | 0 | 0 |
Common Stock Repurchased | -169,981 | -6,524 | -6,741 | -157,439 | -515 | -14,023 | -3,432 | -23,847 | -13,427 | -1,694 | -7,867 | 52,512 | 0 | 0 |
Dividends Paid | -703,234 | -657,021 | -649,364 | -650,082 | -787,072 | -720,123 | -696,913 | -143,708 | -106,416 | -64,283 | -28,104 | -2,865 | -1,671 | -1,525 |
Other Financing Activities | -90,245 | -52,604 | 279,159 | 1,325,051 | 355,369 | 446,959 | -539,752 | 1,721,792 | 1,436,979 | 613,466 | 414,296 | -21,260 | -539 | 406 |
Net Cash Used Provided by Financing Activities | -606,441 | -337,788 | -222,074 | 363,026 | -31,224 | 37,325 | -2,620,536 | 1,109,403 | 1,148,745 | 727,584 | 464,960 | 179,139 | -16,359 | -3,758 |
Effect of Forex Changes on Cash | 0 | 106,860 | 0 | 0 | -153 | 245 | 191 | 376 | -1,019 | -1,537 | 1,715 | 960 | 0 | 0 |
Net Change in Cash | -4,520 | 42,189 | -2,146 | 7,361 | 160 | -16,806 | 16,434 | -12,764 | 12,348 | -12,780 | -40,555 | 53,864 | 682 | -832 |
Cash at End of Period | 681,248 | 169,023 | 7,730 | 9,876 | 2,515 | 2,355 | 19,161 | 2,727 | 15,491 | 3,143 | 15,923 | 56,478 | 2,614 | 1,932 |
Cash at Start of Period | 685,768 | 126,834 | 9,876 | 2,515 | 2,355 | 19,161 | 2,727 | 15,491 | 3,143 | 15,923 | 56,478 | 2,614 | 1,932 | 2,764 |
Free Cash Flow | ||||||||||||||
Operating Cash Flow | 775,896 | 956,242 | 258,400 | 247,555 | 233,297 | 201,177 | 208,694 | 180,471 | 124,779 | 61,352 | 13,295 | 1,005 | 3,360 | 2,978 |
Capital Expenditure | -33,777 | -113,596 | -39,869 | -32,566 | -33,887 | -40,137 | -34,638 | -23,243 | -11,304 | -4,988 | -900 | -125,728 | -845 | -52 |
Free Cash Flow | 742,119 | 842,646 | 218,531 | 214,989 | 199,410 | 161,040 | 174,056 | 157,228 | 113,475 | 56,364 | 12,395 | -124,723 | 2,516 | 2,926 |