Quarterly Financial Statements for Pinnacle West Capital Corp (PNW)

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 1,768,801 1,308,994 951,712 991,574 1,637,759 1,121,703 944,955 1,009,314 1,469,871 1,061,669 783,531 798,857 1,308,254 1,000,249 696,475 740,961 1,254,501 929,590 661,930 670,391 1,190,787 869,501 740,530 756,376 1,268,034 974,123 692,714 759,659 1,183,322 944,587 677,728 739,199 1,166,922 915,394 677,167 734,430 1,199,146 890,648 671,219 726,450
Revenue Y/Y Growth 8.00% 16.70% 0.72% -1.76% 11.42% 5.65% 20.60% 26.34% 12.35% 6.14% 12.50% 7.81% 4.28% 7.60% 5.22% 10.53% 5.35% 6.91% -10.61% -11.37% -6.09% -10.74% 6.90% -0.43% 7.16% 3.13% 2.21% 2.77% 1.41% 3.19% 0.08% 0.65% -2.69% 2.78% 0.89% 1.10% - - - -
Cost of Revenue 939,443 931,703 769,794 657,267 864,539 684,992 644,584 726,996 808,234 597,574 483,611 518,973 659,838 499,525 428,282 494,574 590,142 457,774 409,839 454,422 583,444 469,765 476,222 488,103 636,481 525,484 462,792 469,975 534,774 468,624 432,371 451,534 553,688 517,127 464,480 454,756 584,296 492,442 438,181 517,331
Gross Profit 829,358 377,291 181,918 334,307 773,220 436,711 300,371 282,318 661,637 464,095 299,920 279,884 648,416 500,724 268,193 246,387 664,359 471,816 252,091 215,969 607,343 399,736 264,308 268,273 631,553 448,639 229,922 289,684 648,548 475,963 245,357 287,665 613,234 398,267 212,687 279,674 614,850 398,206 233,038 209,119
Gross Profit Margin 46.89% 28.82% 19.11% 33.71% 47.21% 38.93% 31.79% 27.97% 45.01% 43.71% 38.28% 35.04% 49.56% 50.06% 38.51% 33.25% 52.96% 50.76% 38.08% 32.22% 51.00% 45.97% 35.69% 35.47% 49.81% 46.06% 33.19% 38.13% 54.81% 50.39% 36.20% 38.92% 52.55% 43.51% 31.41% 38.08% 51.27% 44.71% 34.72% 28.79%
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 -12,877 -11,568 30,513 10,174 10,474 9,865 24,748 24,673 25,257 23,809 28,440 28,135 28,175 27,791 185,105 78,202 14,142 13,911 136,644 52,260 6,374 5,114 12,477 12,449 12,006 12,859 5,063 6,534 6,972 6,095 0 0 0 0 0 0 0 0 0
Total Operating Expenses 282,372 60,792 59,184 259,927 256,957 253,431 249,654 245,567 244,064 241,000 245,428 229,867 219,043 222,338 220,659 215,539 209,351 209,942 211,669 203,972 204,053 203,147 204,224 201,389 198,246 206,477 198,588 199,074 182,466 171,734 171,851 164,849 161,976 166,519 162,525 169,840 169,739 166,233 165,354 148,935
Operating Income or Loss 546,986 316,499 122,734 74,380 516,263 183,280 50,717 36,751 417,573 223,095 77,264 50,017 429,373 278,386 47,534 30,848 455,008 261,874 40,422 11,997 403,290 196,589 60,084 66,884 433,307 242,162 31,334 90,610 466,082 304,229 73,506 122,816 451,258 231,748 50,162 109,834 445,111 231,973 67,684 60,184
Operating Margin 30.92% 24.18% 12.90% 7.50% 31.52% 16.34% 5.37% 3.64% 28.41% 21.01% 9.86% 6.26% 32.82% 27.83% 6.82% 4.16% 36.27% 28.17% 6.11% 1.79% 33.87% 22.61% 8.11% 8.84% 34.17% 24.86% 4.52% 11.93% 39.39% 32.21% 10.85% 16.61% 38.67% 25.32% 7.41% 14.95% 37.12% 26.05% 10.08% 8.28%
Interest Expense 98,024 97,855 86,633 86,594 87,817 81,515 75,397 68,909 63,493 62,230 60,907 59,946 58,794 57,578 56,944 59,038 56,834 57,941 55,158 55,769 53,995 52,971 53,988 55,977 55,692 54,417 52,199 50,585 49,644 50,063 47,392 45,713 46,972 47,548 45,517 44,692 45,824 44,006 44,183 44,186
EBITDA 805,215 565,757 304,773 302,427 746,009 401,634 269,354 266,355 650,077 449,840 281,940 265,257 639,313 480,688 251,734 215,529 641,695 446,021 227,501 181,085 577,658 367,347 242,154 240,455 610,067 416,152 207,759 255,532 620,504 447,653 221,367 252,976 591,818 373,280 190,921 253,377 591,014 372,697 209,178 184,949
Depreciation and Amortization 246,041 239,133 226,413 217,912 219,572 207,880 208,772 204,856 207,831 201,488 203,639 186,800 181,805 174,127 176,409 170,511 172,569 170,005 173,168 163,339 168,616 164,384 167,801 146,122 164,311 161,984 163,566 146,840 154,422 143,424 147,861 122,852 140,560 141,532 140,759 143,543 145,903 140,724 141,494 106,776
Income Before Tax 473,499 240,532 25,059 7,070 459,565 126,866 2,192 -28,436 383,360 195,306 25,423 27,903 415,967 265,996 36,164 -34,431 428,479 239,520 14,657 -19,683 370,415 166,099 25,209 37,744 404,218 215,651 6,829 47,277 425,264 261,284 32,396 85,428 409,346 191,924 11,240 68,825 401,533 194,878 28,674 14,542
Income Tax Expense 74,227 32,421 3,891 2,787 57,045 15,897 1,183 -8,750 52,728 26,688 4,161 -3,987 71,863 46,560 -4,350 -19,913 77,234 41,061 -20,209 -88,537 53,266 17,080 2,418 6,795 84,333 44,039 -1,265 20,775 144,319 88,967 4,211 27,309 141,446 65,742 1,914 22,847 139,555 67,371 7,947 5,007
Net Income 394,966 203,805 16,862 -23 398,214 106,663 1,009 -19,686 326,326 164,312 16,956 27,584 339,798 215,697 35,641 -19,391 346,372 193,585 29,993 63,981 312,276 144,145 17,918 26,076 315,012 166,738 3,221 21,629 276,072 167,443 23,312 53,246 263,027 121,308 4,453 41,117 257,116 122,902 16,122 5,410
Net Income Margin 22.33% 15.57% 1.77% -0.00% 24.31% 9.51% 0.11% -1.95% 22.20% 15.48% 2.16% 3.45% 25.97% 21.56% 5.12% -2.62% 27.61% 20.82% 4.53% 9.54% 26.22% 16.58% 2.42% 3.45% 24.84% 17.12% 0.46% 2.85% 23.33% 17.73% 3.44% 7.20% 22.54% 13.25% 0.66% 5.60% 21.44% 13.80% 2.40% 0.74%
EPS 3.47 1.79 0.15 -0.00 3.51 0.94 0.01 -0.17 2.88 1.45 0.15 0.24 3.01 1.91 0.32 -0.17 3.07 1.72 0.27 0.57 2.78 1.28 0.16 0.23 2.81 1.49 0.03 0.19 2.47 1.50 0.21 0.48 2.36 1.09 0.04 0.37 2.32 1.11 0.15 0.05
EPS Diluted 3.37 1.76 0.15 -0.00 3.50 0.94 0.01 -0.17 2.88 1.45 0.15 0.24 3.00 1.91 0.32 -0.17 3.07 1.71 0.27 0.57 2.77 1.28 0.16 0.23 2.80 1.48 0.03 0.19 2.46 1.49 0.21 0.47 2.35 1.08 0.04 0.37 2.30 1.10 0.14 0.05
Weighted Average Shares Out 113,729 113,695 113,621 113,534 113,464 113,411 113,358 113,298 113,211 113,172 113,102 113,005 112,923 112,882 112,829 112,747 112,679 112,638 112,594 112,545 112,463 112,337 112,337 112,233 112,148 112,115 112,017 111,943 111,835 111,797 111,728 111,545 111,416 111,368 111,296 111,152 111,036 110,986 110,916 110,765
Weighted Average Shares Out Diluted 117,119 115,803 114,227 114,060 113,838 113,717 113,358 113,298 113,463 113,369 113,295 113,232 113,217 113,223 113,093 113,031 112,987 112,879 112,862 112,815 112,746 112,651 112,735 112,700 112,533 112,471 112,493 112,472 112,401 112,345 112,195 112,223 112,100 112,004 111,847 111,296 111,616 111,460 111,377 111,284

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 49,171 4,007 9,634 4,955 15,108 7,658 6,951 4,832 7,032 29,189 13,968 9,969 25,688 14,146 17,202 59,968 181,926 6,763 63,139 10,283 29,852 1,648 6,109 5,766 64,991 3,839 15,440 13,892 10,674 4,953 3,028 8,881 48,267 43,040 14,484 39,488 13,007 13,557 11,664 7,604
Short Term Investments 0 0 78 38,585 11,376 12,105 16,095 5,709,822 164,794 48,302 206,102 144,792 126,595 82,309 22,611 1,485,866 1,434,984 0 0 4,902,983 0 0 0 4,812,752 0 0 0 4,693,102 0 0 0 4,396,754 0 0 0 4,164,527 0 0 0 3,959,755
Cash + Short Term Investments 49,171 4,007 9,712 4,955 15,108 7,658 6,951 4,832 7,032 29,189 13,968 9,969 25,688 14,146 17,202 59,968 181,926 6,763 63,139 10,283 29,852 1,648 6,109 5,766 64,991 3,839 15,440 13,892 10,674 4,953 3,028 8,881 48,267 43,040 14,484 39,488 13,007 13,557 11,664 7,604
Net Receivables 1,082,588 863,291 572,971 659,344 871,286 675,722 581,959 608,281 800,221 631,664 439,730 508,063 595,378 558,279 364,755 432,783 579,012 476,601 364,541 408,147 524,568 454,398 361,190 400,988 561,872 525,171 329,131 415,068 574,483 508,891 299,986 359,154 471,952 473,716 303,176 367,806 520,733 471,934 334,297 395,179
Inventory 528,040 549,045 489,173 493,547 493,829 492,792 465,028 450,636 439,790 401,482 379,059 367,167 381,041 365,746 339,098 334,297 339,077 335,625 340,475 345,920 312,426 315,381 307,151 294,094 308,582 310,961 305,877 289,270 284,468 288,024 283,254 282,587 285,534 278,380 278,406 279,931 278,523 274,297 265,981 255,986
Other Current Assets 604,767 632,256 322,467 769,121 781,715 675,565 694,448 686,805 769,514 735,813 761,836 665,901 707,041 585,012 448,729 371,271 354,671 328,100 310,152 265,680 266,309 257,140 201,939 224,143 271,745 278,740 306,956 298,058 304,580 266,336 208,728 171,597 171,739 168,251 229,959 203,291 249,716 271,968 323,500 314,666
Total Current Assets 2,264,566 2,048,599 1,394,245 1,926,967 2,161,938 1,851,737 1,748,386 1,750,554 2,016,557 1,798,148 1,594,593 1,551,100 1,709,148 1,523,183 1,169,784 1,198,319 1,454,686 1,147,089 1,078,307 1,030,030 1,133,155 1,028,567 876,389 924,991 1,207,190 1,118,711 957,404 1,016,288 1,174,205 1,068,204 794,996 822,219 977,492 963,387 826,025 890,516 1,061,979 1,031,756 935,442 973,435
Non-Current Assets
Property, Plant and Equipment 19,893,462 19,573,028 19,076,906 19,023,022 18,664,934 18,489,954 18,217,250 17,397,162 17,174,358 16,982,021 16,775,291 16,603,798 16,049,739 15,944,998 15,540,434 15,381,704 15,156,243 15,069,766 14,502,549 14,377,787 14,264,914 14,168,055 14,039,320 13,766,668 13,557,414 13,450,379 13,362,542 13,188,077 12,898,401 12,701,356 12,630,632 12,624,254 12,348,810 12,132,109 11,907,920 11,684,969 11,467,754 11,343,457 11,197,136 11,074,575
Goodwill 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
Intangible Assets 0 0 512,874 267,110 249,480 255,574 260,454 258,880 246,690 265,662 269,802 273,693 273,243 279,911 278,226 282,570 266,220 275,028 279,238 290,564 266,587 261,584 267,998 262,902 268,630 257,040 262,523 257,189 256,198 265,926 251,208 90,022 96,789 108,751 116,014 123,975 134,937 127,742 127,620 119,755
Long Term Investments 1,687,511 1,613,397 1,603,249 1,564,027 1,488,622 1,514,395 1,478,494 1,420,641 1,385,307 1,422,494 1,576,507 1,653,167 1,600,328 1,581,524 1,517,205 1,392,944 1,338,129 1,277,365 1,173,149 1,255,870 1,211,655 1,192,006 1,157,516 1,087,235 1,140,427 1,089,981 1,079,431 871,000 841,980 822,244 805,048 779,586 779,753 767,416 751,954 735,196 712,011 723,582 727,342 713,866
Tax Assets 0 0 2,396,743 15,746 2,408,218 1,740,364 2,379,720 1,521 2,418,914 2,357,469 2,318,959 1,823,580 2,289,366 2,192,169 2,134,471 1,671,962 2,163,050 2,070,453 2,016,770 1,428,043 1,975,989 1,838,145 1,811,689 1,519,159 1,813,472 1,727,700 1,689,601 1,601,997 3,182,400 3,048,007 2,955,441 1,619,109 2,941,559 2,794,741 2,726,220 1,541,084 2,673,394 2,614,274 2,586,180 1,377,854
Other Non-Current Assets 1,877,456 1,873,089 -136,304 1,864,281 -538,766 127,318 -503,931 1,894,647 -397,228 -324,314 -334,198 97,884 -385,400 -460,207 -455,462 92,922 -626,907 -532,313 -488,253 96,953 -474,734 -322,691 -298,805 103,247 -315,178 -151,638 -203,195 84,531 -1,375,317 -1,236,010 -1,244,500 69,063 -1,338,677 -1,227,839 -1,143,032 52,518 -1,175,057 -1,139,328 -1,138,017 54,047
Total Non-Current Assets 24,044,988 23,652,531 23,453,468 22,734,186 22,272,488 22,127,605 21,831,987 20,972,851 20,828,041 20,703,332 20,606,361 20,452,122 19,827,276 19,538,395 19,014,874 18,822,102 18,296,735 18,160,299 17,483,453 17,449,217 17,244,411 17,137,099 16,977,718 16,739,211 16,464,765 16,373,462 16,190,902 16,002,794 15,803,662 15,601,523 15,397,829 15,182,034 14,828,234 14,575,178 14,359,076 14,137,742 13,813,039 13,669,727 13,500,261 13,340,097
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 26,309,554 25,701,130 24,847,713 24,661,153 24,434,426 23,979,342 23,580,373 22,723,405 22,844,598 22,501,480 22,200,954 22,003,222 21,536,424 21,061,578 20,184,658 20,020,421 19,751,421 19,307,388 18,561,760 18,479,247 18,377,566 18,165,666 17,854,107 17,664,202 17,671,955 17,492,173 17,148,306 17,019,082 16,977,867 16,669,727 16,192,825 16,004,253 15,805,726 15,538,565 15,185,101 15,028,258 14,875,018 14,701,483 14,435,703 14,313,532
Current Liabilities
Accounts Payable 429,478 548,840 476,629 442,455 404,971 436,808 361,410 430,425 475,362 436,308 343,255 393,083 353,591 377,157 309,145 318,585 288,265 316,230 301,325 346,448 276,117 327,969 263,656 277,336 249,059 260,285 205,169 256,442 236,746 270,262 250,197 264,631 248,133 316,589 234,946 297,480 233,970 326,119 271,489 295,211
Short Term Debt 1,742,580 1,638,682 1,737,602 1,552,383 764,578 714,915 623,501 496,615 623,066 791,640 464,848 542,443 405,078 783,373 363,406 243,785 236,053 459,602 1,225,360 927,388 533,596 742,969 559,485 576,400 728,200 1,216,249 951,900 177,400 338,400 689,000 332,297 302,200 134,170 357,720 619,380 357,580 468,433 260,223 428,070 530,970
Tax Payables 0 201,214 224,851 166,833 265,463 163,797 214,484 164,440 285,689 181,927 222,492 168,645 253,504 183,037 213,536 159,551 221,358 151,487 194,732 144,899 220,930 158,921 199,949 154,819 226,846 156,362 194,930 148,946 228,791 150,709 182,812 138,964 219,432 145,167 181,889 138,600 250,679 155,812 188,724 140,613
Deferred Revenue 41,976 41,558 42,059 42,037 40,557 41,585 41,186 41,769 41,731 41,459 41,628 42,293 44,089 44,419 45,170 48,340 47,730 49,132 54,965 64,908 78,173 84,177 87,263 91,174 89,916 89,681 75,759 70,388 69,690 72,585 76,149 82,520 78,262 79,136 78,825 73,073 72,455 72,785 72,561 72,307
Other Current Liabilities 983,312 681,730 616,787 727,676 492,773 617,061 483,748 670,661 635,056 571,114 524,507 652,698 592,995 635,282 399,286 638,512 451,378 519,912 519,106 594,722 477,930 586,925 480,951 640,409 440,767 516,308 446,633 615,064 429,516 456,038 352,358 587,151 429,721 579,932 470,862 648,657 497,825 524,920 413,132 592,349
Total Current Liabilities 3,197,346 3,112,024 3,055,869 2,889,347 1,968,342 1,932,581 1,724,329 1,762,141 2,060,904 2,022,448 1,596,730 1,756,869 1,649,257 2,023,268 1,330,543 1,360,433 1,244,784 1,496,363 2,295,488 2,078,365 1,586,746 1,900,961 1,591,304 1,648,964 1,734,788 2,238,885 1,874,391 1,197,852 1,303,143 1,638,594 1,193,813 1,292,946 1,109,718 1,478,544 1,585,902 1,442,317 1,523,362 1,339,859 1,373,976 1,559,143
Non-Current Liabilities
Long Term Debt 9,573,376 9,571,394 8,767,339 8,750,811 9,369,011 9,385,853 9,157,138 8,380,533 7,986,778 7,951,806 7,962,342 7,642,136 7,241,993 6,863,091 6,825,542 6,675,602 6,674,910 6,331,782 4,884,522 4,884,430 5,037,468 4,939,884 4,939,812 4,638,232 4,487,364 4,191,525 4,290,533 4,789,713 4,491,048 4,192,520 4,273,890 4,021,785 4,145,366 3,897,835 3,463,032 3,462,391 3,257,347 3,565,857 3,281,319 3,031,215
Deferred Revenue 601,910 514,066 533,180 533,580 520,180 536,579 532,596 422,103 362,140 336,198 314,664 257,151 247,334 247,531 220,999 221,032 224,924 213,572 212,545 215,330 192,374 174,411 155,894 137,153 125,267 118,459 109,629 113,996 101,210 98,795 92,113 88,672 98,779 101,568 110,056 115,609 121,905 120,063 122,259 123,052
Deferred Tax 2,745,988 2,728,974 2,688,702 2,674,223 2,661,898 2,580,795 2,564,147 2,565,098 2,598,332 2,541,501 2,505,210 2,498,432 2,472,404 2,379,889 2,325,313 2,326,775 2,350,976 2,263,534 2,212,772 2,188,807 2,169,107 2,035,894 2,011,741 2,007,826 2,011,650 1,930,497 1,895,029 1,896,380 3,388,270 3,254,976 3,165,259 3,155,394 3,122,297 2,979,739 2,913,186 2,910,505 2,861,543 2,790,663 2,764,493 2,761,243
Other Non-Current Liabilities 3,464,864 3,493,488 3,492,090 3,528,330 3,426,790 6,584,771 3,437,712 3,433,654 3,474,331 3,628,004 3,771,872 3,827,174 3,738,972 3,712,900 3,675,581 3,683,786 3,288,652 3,391,660 3,359,601 3,559,127 3,710,166 3,757,273 3,773,631 3,883,322 3,827,025 3,853,373 3,825,053 3,885,411 2,416,589 2,494,765 2,501,810 2,509,544 2,337,431 0 0 5,404,093 0 0 0 2,319,777
Total Non-Current Liabilities 16,386,138 16,272,784 15,481,311 15,486,944 15,977,879 15,970,624 15,691,593 14,801,388 14,421,581 14,457,509 14,554,088 14,224,893 13,700,703 13,203,411 13,047,435 12,907,195 12,539,462 12,200,548 10,669,440 10,847,694 11,109,115 10,907,462 10,881,078 10,666,533 10,451,306 10,093,854 10,120,244 10,685,500 10,397,117 10,041,056 10,033,072 9,775,395 9,703,873 9,340,838 8,858,786 8,866,484 8,560,337 8,835,981 8,508,720 8,235,287
Total Liabilities 19,583,484 19,384,808 18,537,180 18,376,291 17,946,221 17,903,205 17,415,922 16,563,529 16,482,485 16,479,957 16,150,818 15,981,762 15,349,960 15,226,679 14,377,978 14,267,628 13,784,246 13,696,911 12,964,928 12,926,059 12,695,861 12,808,423 12,472,382 12,315,497 12,186,094 12,332,739 11,994,635 11,883,352 11,700,260 11,679,650 11,226,885 11,068,341 10,813,591 10,819,382 10,444,688 10,308,801 10,083,699 10,175,840 9,882,696 9,794,430
Common Stock 2,774,505 2,764,511 2,757,506 2,752,676 2,744,501 2,736,112 2,730,851 2,724,740 2,720,364 2,712,297 2,706,325 2,702,743 2,698,552 2,692,015 2,687,052 2,677,482 2,670,358 2,665,518 2,664,387 2,659,561 2,654,430 2,648,234 2,644,063 2,634,265 2,629,627 2,624,672 2,620,261 2,614,805 2,608,825 2,604,482 2,595,042 2,596,030 2,552,979 2,549,498 2,547,065 2,541,668 2,529,019 2,526,945 2,523,247 2,512,970
Retained Earnings 3,882,081 3,487,113 3,483,178 3,466,317 3,665,946 3,267,731 3,357,052 3,360,347 3,580,102 3,253,772 3,281,601 3,264,719 3,429,076 3,089,266 3,060,752 3,025,106 3,231,485 2,885,109 2,867,610 2,837,610 2,949,891 2,637,620 2,659,086 2,641,183 2,780,428 2,465,402 2,454,268 2,442,511 2,576,193 2,300,109 2,278,867 2,255,547 2,342,643 2,079,619 2,097,246 2,092,803 2,190,387 1,933,256 1,942,194 1,926,065
Accumulated Other Comprehensive Income/Loss -32,814 -33,294 -32,582 -33,144 -30,434 -31,591 -31,536 -31,435 -53,300 -54,814 -53,708 -54,861 -59,666 -60,578 -61,512 -62,796 -57,491 -57,875 -55,579 -57,096 -46,538 -47,636 -46,501 -47,708 -55,074 -56,624 -52,341 -45,002 -42,117 -43,626 -42,863 -43,822 -42,146 -43,719 -43,770 -44,748 -63,990 -65,600 -66,382 -68,141
Total Stockholders Equity 6,616,581 6,211,139 6,199,029 6,177,664 6,374,685 5,966,924 6,048,916 6,048,647 6,244,563 5,908,279 5,930,570 5,906,200 6,064,883 5,717,624 5,682,516 5,633,503 5,841,386 5,489,562 5,469,418 5,430,648 5,552,666 5,233,078 5,251,062 5,222,915 5,353,572 5,032,019 5,019,757 5,006,690 5,142,068 4,859,412 4,828,776 4,803,622 4,853,346 4,585,268 4,599,999 4,583,917 4,653,651 4,392,836 4,396,793 4,367,493
Total Investments 1,687,511 1,613,397 1,603,327 7,407,744 1,488,622 1,514,395 1,478,494 7,130,463 1,385,307 1,470,796 1,576,507 1,797,959 1,600,328 1,581,524 1,517,205 2,878,810 2,773,113 1,277,365 1,173,149 6,158,853 1,211,655 1,192,006 1,157,516 5,899,987 1,140,427 1,089,981 1,079,431 5,564,102 841,980 822,244 805,048 5,176,340 779,753 767,416 751,954 4,899,723 712,011 723,582 727,342 4,673,621
Total Debt 11,315,956 11,210,076 10,504,941 10,303,194 10,133,589 10,100,768 9,780,639 8,877,148 8,609,844 8,618,126 8,326,241 8,184,579 7,647,071 7,646,464 7,114,620 6,919,387 6,821,899 6,707,533 6,109,882 5,811,818 5,571,064 5,682,853 5,499,297 5,214,632 5,215,564 5,407,774 5,242,433 4,967,113 4,829,448 4,881,520 4,606,187 4,323,985 4,279,536 4,255,555 4,082,412 3,819,971 3,725,780 3,826,080 3,709,389 3,562,185
Net Debt 11,266,785 11,206,069 10,495,307 10,298,239 10,118,481 10,093,110 9,773,688 8,872,316 8,602,812 8,588,937 8,312,273 8,174,610 7,621,383 7,632,318 7,097,418 6,859,419 6,639,973 6,700,770 6,046,743 5,801,535 5,541,212 5,681,205 5,493,188 5,208,866 5,150,573 5,403,935 5,226,993 4,953,221 4,818,774 4,876,567 4,603,159 4,315,104 4,231,269 4,212,515 4,067,928 3,780,483 3,712,773 3,812,523 3,697,725 3,554,581

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
Cash Flows from Operating Activities
Net Income 399,272 203,805 16,862 4,283 402,520 110,969 1,009 -19,686 330,632 168,618 21,262 31,890 344,104 219,436 40,514 -14,518 351,245 198,459 34,866 68,854 317,149 149,019 22,791 30,949 319,885 171,612 8,094 26,502 280,945 172,317 28,185 58,119 267,900 126,182 9,326 45,978 261,978 127,507 20,727 9,535
Depreciation & Amortization 246,041 239,133 226,413 217,912 219,572 207,880 208,772 204,856 207,831 201,488 203,639 186,800 181,805 174,127 176,409 170,511 172,569 170,005 173,168 163,339 168,616 164,384 167,801 161,094 164,311 161,984 163,566 164,922 154,422 143,424 147,861 142,160 140,560 141,532 140,759 143,543 145,903 140,724 141,494 124,765
Deferred Income Tax -19,895 19,848 -23,591 15,010 30,952 8,194 -1,401 1,021 16,657 16,115 3,516 16,874 69,215 38,186 -11,606 -18,163 63,693 37,394 -18,551 -81,832 74,745 -1,597 3,267 2,011 79,241 31,309 -376 36,621 115,785 81,158 10,013 41,379 124,775 60,444 3,354 67,679 114,454 56,475 6,684 23,286
Stock Based Compensation 6,318 4,687 5,935 5,037 5,079 3,590 3,635 3,118 4,952 2,534 5,338 1,752 3,224 2,147 11,337 6,173 2,989 2,848 6,282 1,890 2,761 1,651 12,074 3,407 2,951 2,652 10,537 3,949 3,662 2,894 9,997 -8,705 2,540 8,361 16,687 18,756 0 0 0 33,000
Change in Working Capital 55,652 -338,154 75,250 213,131 -68,032 -127,249 23,266 49,275 -52,300 -93,794 83,268 -13,659 -164,564 -241,265 47,339 73,191 -118,679 -190,796 3,153 -12,869 -39,612 -110,407 -50,894 104,266 660 -125,241 -1,922 130,253 -34,847 -208,209 -41,262 13,317 -169,854 -28,754 -1,998 27,408 -83,587 -64,944 -38,714 54,909
Accounts Receivable 204,635 -290,929 86,294 152,308 -189,543 -27,579 2,831 149,312 -182,035 -97,292 66,146 38,025 -69,446 -91,683 50,545 100,807 -126,765 -17,808 25,575 78,717 -95,049 -11,933 15,476 102,733 -46,531 -108,190 89,518 113,123 -144,296 -109,631 47,007 75,419 -58,010 -67,180 47,282 85,044 -89,861 -56,576 39,174 96,381
Inventory 21,005 -59,872 4,374 282 -1,037 -27,764 -14,392 -10,846 -38,308 -22,423 -11,892 13,874 -15,295 -26,648 -4,801 4,780 -3,452 4,850 5,445 -33,494 2,955 -8,230 -13,057 14,488 2,379 -6,363 -16,607 -4,802 3,556 -4,770 -667 2,947 -5,989 26 1,525 -1,408 -4,226 -8,316 -9,995 7,070
Accounts Payable -74,566 75,714 23,799 3,980 -77,552 67,525 -69,576 -47,357 32,584 118,722 -13,873 1,262 -47,553 42,093 24,465 341 -24,172 22,964 -5,192 16,742 -31,975 39,281 26,593 -3,203 -48,013 62,352 -25,738 489 -46,029 -376 22,147 -9,680 -104,858 86,064 -38,443 18,981 -89,881 72,307 -35,673 6,818
Other Working Capital -95,422 -63,067 -39,217 56,561 200,100 -139,431 104,403 -41,834 135,459 -92,801 42,887 -66,820 -32,270 -165,027 -22,870 -32,737 35,710 -200,802 -22,675 -74,834 84,457 -129,525 -79,906 -9,752 92,825 -73,040 -49,095 21,443 151,922 -93,432 -109,749 -55,369 -997 -47,664 -12,362 -75,209 100,381 -72,359 -32,220 -55,360
Other Non-Cash Items -54,195 818,506 390,778 -81,575 -193,805 22,624 -23,676 -29,057 -64,144 -47,283 23,585 -24,156 -85,621 -82,293 -61,981 -22,848 -68,830 -32,506 -15,290 -17,417 -34,832 -30,548 18,393 15,654 -3,087 -13,386 -13,027 -16,135 -38,605 -41,073 -14,743 -15,393 -20,765 -21,012 -7,121 -11,534 -11,633 -9,495 14,061 175
Net Cash Provided by Operating Activities 633,193 189,785 347,353 373,798 396,286 226,008 211,605 209,527 443,628 247,678 340,608 199,501 348,163 110,338 202,012 194,346 402,987 185,404 183,628 121,965 488,827 172,502 173,432 317,381 563,961 228,930 166,872 346,112 481,362 150,511 140,051 258,340 342,575 278,266 144,209 272,954 427,079 250,146 144,148 212,709
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -665,846 -533,969 -517,756 -531,841 -396,334 -473,024 -445,171 -430,629 -433,642 -451,636 -391,583 -467,044 -325,283 -317,373 -363,775 -355,532 -294,079 -336,959 -340,014 -333,564 -316,482 -281,609 -259,792 -279,714 -218,506 -318,912 -361,037 -381,021 -334,127 -344,802 -348,824 -260,562 -283,301 -353,109 -378,500 -297,387 -247,665 -279,994 -251,041 -291,976
Acquisitions Net 16,544 9,097 38,681 5,900 396,334 473,024 0 0 0 0 0 0 325,283 317,373 0 355,532 294,079 336,959 0 333,564 316,482 281,609 0 279,714 218,506 318,912 -5,998 381,021 334,127 344,802 -5,685 260,562 283,301 353,109 -8,639 297,387 247,665 279,994 -111 291,976
Purchases of Investments -378,182 -328,505 -443,854 -500,459 -612,718 -341,472 -227,196 -282,098 -237,154 -331,002 -361,809 -910,287 -226,211 -208,434 -380,548 -198,359 -231,249 -197,342 -195,658 -198,608 -213,079 -130,876 -179,618 -210,388 -202,235 -128,515 -131,027 -191,526 -76,496 -124,809 -151,696 -186,562 -157,395 -149,355 -142,379 -152,574 -108,837 -115,057 -119,594 -91,232
Sales/Maturities of Investments 367,996 328,505 443,870 514,054 598,140 340,902 226,626 296,710 218,817 330,432 361,754 923,787 209,337 207,864 379,978 211,633 216,026 196,772 195,087 198,038 211,642 130,306 179,048 209,818 184,814 127,945 130,456 190,386 76,496 124,238 151,126 185,991 156,825 148,785 141,809 148,509 104,525 110,497 115,282 86,919
Other Investing Activities 77,279 61,850 54,967 54,001 -337,555 -429,962 -7,498 19,866 24,334 32,297 17,297 28,927 -295,870 -300,929 16,276 -335,589 -287,759 -310,791 -575 -298,394 -302,938 -272,555 5,849 -278,938 -216,799 -317,433 6,513 -387,758 -351,399 -338,985 6,395 -241,041 -294,439 -342,582 15,404 -289,380 -258,973 -272,126 22,647 -284,598
Net Cash Used for Investing Activities -582,209 -463,022 -424,092 -458,345 -352,133 -430,532 -453,239 -396,151 -427,645 -419,909 -374,341 -424,617 -312,744 -301,499 -348,069 -322,315 -302,982 -311,361 -341,160 -298,964 -304,375 -273,125 -254,513 -279,508 -234,220 -318,003 -361,093 -388,898 -351,399 -339,556 -348,684 -241,612 -295,009 -343,152 -372,305 -293,445 -263,285 -276,686 -232,817 -288,911
Cash Flows from Financing Activities
Debt Repayment 92,050 376,179 184,000 185,500 59,132 311,911 341,966 293,809 55,646 291,800 133,002 317,000 67,299 289,950 195,750 108,775 160,961 167,786 -150,000 254,507 -77,341 188,323 164,974 -1,800 0 164,349 0 137,761 -52,757 270,897 285,538 43,030 -29,492 171,423 261,800 114,692 -100,500 118,153 147,100 136,255
Common Stock Issued 0 0 0 0 0 0 0 -62 62 0 0 0 477 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 382 2,471 9,690 428
Common Stock Repurchased 423 273 -4,500 -2,449 387 104 -2,135 -2,653 448 557 -1,005 -2,827 176 562 -738 260 555 -524 -1,680 692 2,230 293 -2,653 -3,071 310 534 -2,828 -4,520 -78 2,788 -11,580 -16,657 0 0 0 0 0 0 0 0
Dividends Paid -98,293 -98,214 -98,082 -98,030 -96,221 -96,157 -96,078 -96,043 -94,296 -94,277 -94,265 -94,149 -91,829 -91,779 -91,721 -91,653 -86,358 -86,309 -86,257 -86,527 -81,137 -81,082 -80,897 -80,855 -76,095 -76,039 -75,903 -75,866 -71,407 -71,343 -71,177 -71,114 -67,780 -67,724 -67,611 -67,561 -64,225 -64,180 -64,061 -58,893
Other Financing Activities 0 -10,628 0 -10,627 -1 -10,627 0 -10,627 0 -10,628 0 -10,627 0 -10,628 0 -11,371 0 -11,372 448,325 -11,372 0 -11,372 0 -11,372 -192,804 -11,372 274,500 -11,371 0 -11,372 -1 -11,373 53,160 -11,372 1 -6,989 -1 -28,011 0 -4,455
Net Cash Used Provided by Financing Activities -5,820 267,610 81,418 74,394 -36,703 205,231 243,753 184,424 -38,140 187,452 37,732 209,397 -23,877 188,105 103,291 6,011 75,158 69,581 210,388 157,430 -156,248 96,162 81,424 -97,098 -268,589 77,472 195,769 46,004 -124,242 190,970 202,780 -56,114 -42,339 93,442 203,092 46,972 -164,344 28,433 92,729 73,335
Effect of Forex Changes on Cash 0 0 0 -790 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 45,164 -5,627 4,679 -10,153 7,450 707 2,119 -2,200 -22,157 15,221 3,999 -15,719 11,542 -3,056 -42,766 -121,958 175,163 -56,376 52,856 -19,569 28,204 -4,461 343 -59,225 61,152 -11,601 1,548 3,218 5,721 1,925 -5,853 -39,386 5,227 28,556 -25,004 26,481 -550 1,893 4,060 -2,867
Cash at End of Period 49,171 4,007 9,634 4,955 15,108 7,658 6,951 4,832 7,032 29,189 13,968 9,969 25,688 14,146 17,202 59,968 181,926 6,763 63,139 10,283 29,852 1,648 6,109 5,766 64,991 3,839 15,440 13,892 10,674 4,953 3,028 8,881 48,267 43,040 14,484 39,488 13,007 13,557 11,664 7,604
Cash at Start of Period 4,007 9,634 4,955 15,108 7,658 6,951 4,832 7,032 29,189 13,968 9,969 25,688 14,146 17,202 59,968 181,926 6,763 63,139 10,283 29,852 1,648 6,109 5,766 64,991 3,839 15,440 13,892 10,674 4,953 3,028 8,881 48,267 43,040 14,484 39,488 13,007 13,557 11,664 7,604 10,471
Free Cash Flow
Operating Cash Flow 633,193 189,785 347,353 373,798 396,286 226,008 211,605 209,527 443,628 247,678 340,608 199,501 348,163 110,338 202,012 194,346 402,987 185,404 183,628 121,965 488,827 172,502 173,432 317,381 563,961 228,930 166,872 346,112 481,362 150,511 140,051 258,340 342,575 278,266 144,209 272,954 427,079 250,146 144,148 212,709
Capital Expenditure -665,846 -533,969 -517,756 -531,841 -396,334 -473,024 -445,171 -430,629 -433,642 -451,636 -391,583 -467,044 -325,283 -317,373 -363,775 -355,532 -294,079 -336,959 -340,014 -333,564 -316,482 -281,609 -259,792 -279,714 -218,506 -318,912 -361,037 -381,021 -334,127 -344,802 -348,824 -260,562 -283,301 -353,109 -378,500 -297,387 -247,665 -279,994 -251,041 -291,976
Free Cash Flow -32,653 -344,184 -170,403 -158,043 -48 -247,016 -233,566 -221,102 9,986 -203,958 -50,975 -267,543 22,880 -207,035 -161,763 -161,186 108,908 -151,555 -156,386 -211,599 172,345 -109,107 -86,360 37,667 345,455 -89,982 -194,165 -34,909 147,235 -194,291 -208,773 -2,222 59,274 -74,843 -234,291 -24,433 179,414 -29,848 -106,893 -79,267