Quarterly Financial Statements for SBA Communications Corp (SBAC)

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 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 682,544 678,500 675,516 686,094 675,584 652,006 619,770 595,262 589,305 575,528 548,739 535,905 522,940 507,226 517,067 513,659 507,547 500,147 493,293 483,849 467,221 456,322 458,302 443,073 433,945 427,294 423,363 416,505 411,319 405,532 399,769 406,941 410,735 410,704 410,094 404,734 393,293 383,420 345,550 335,396
Revenue Y/Y Growth 1.03% 4.06% 8.99% 15.26% 14.64% 13.29% 12.94% 11.08% 12.69% 13.47% 6.13% 4.33% 3.03% 1.42% 4.82% 6.16% 8.63% 9.60% 7.63% 9.20% 7.67% 6.79% 8.25% 6.38% 5.50% 5.37% 5.90% 2.35% 0.14% -1.26% -2.52% 0.55% 4.43% 7.12% 18.68% 20.67% - - - -
Cost of Revenue 149,770 154,250 164,304 172,154 177,553 166,012 152,928 139,929 140,023 135,759 129,774 127,992 121,519 111,502 115,514 121,259 123,509 124,448 123,815 122,303 116,741 114,414 115,337 114,530 111,468 109,344 110,970 106,267 105,468 106,567 102,595 109,440 111,733 112,112 111,110 112,003 111,876 107,438 97,167 100,537
Gross Profit 532,774 524,250 511,212 513,940 498,031 485,994 466,842 455,333 449,282 439,769 418,965 407,913 401,421 395,724 401,553 392,400 384,038 375,699 369,478 361,546 350,480 341,908 342,965 328,543 322,477 317,950 312,393 310,238 305,851 298,965 297,174 297,501 299,002 298,592 298,984 292,731 281,417 275,982 248,383 234,859
Gross Profit Margin 78.06% 77.27% 75.68% 74.91% 73.72% 74.54% 75.33% 76.49% 76.24% 76.41% 76.35% 76.12% 76.76% 78.02% 77.66% 76.39% 75.67% 75.12% 74.90% 74.72% 75.01% 74.93% 74.83% 74.15% 74.31% 74.41% 73.79% 74.49% 74.36% 73.72% 74.34% 73.11% 72.80% 72.70% 72.91% 72.33% 71.55% 71.98% 71.88% 70.02%
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 64,821 63,383 72,209 70,613 65,843 63,274 62,124 63,483 51,000 53,945 51,601 47,412 48,152 49,088 49,617 43,962 42,272 55,524 50,959 35,626 34,908 35,943 36,049 30,520 32,559 33,394 34,223 33,024 32,255 47,664 30,406 28,933 27,872 28,262 29,884 26,610 26,589 25,441 24,676 21,710
Total Operating Expenses 245,495 245,203 254,624 253,649 239,668 239,666 236,447 233,378 221,916 229,414 235,482 227,795 228,454 227,794 232,196 223,449 217,259 227,088 221,997 205,080 202,611 205,501 201,447 193,163 194,466 192,914 193,254 191,578 192,366 207,387 190,207 190,394 192,202 190,639 201,737 188,824 185,999 186,446 169,118 155,038
Operating Income or Loss 248,604 241,227 224,141 234,664 242,987 176,782 336,177 197,376 211,776 199,764 173,579 165,100 160,337 157,054 151,203 153,920 153,847 136,452 139,273 150,321 138,006 125,870 129,968 119,081 117,011 114,590 107,819 107,430 108,210 74,066 97,602 82,129 43,083 98,163 89,086 96,590 89,484 83,317 67,136 59,445
Operating Margin 36.42% 35.55% 33.18% 34.20% 35.97% 27.11% 54.24% 33.16% 35.94% 34.71% 31.63% 30.81% 30.66% 30.96% 29.24% 29.97% 30.31% 27.28% 28.23% 31.07% 29.54% 27.58% 28.36% 26.88% 26.96% 26.82% 25.47% 25.79% 26.31% 18.26% 24.41% 20.18% 10.49% 23.90% 21.72% 23.87% 22.75% 21.73% 19.43% 17.72%
Interest Expense 107,220 108,806 115,465 111,784 98,489 95,844 93,778 94,732 101,019 102,356 101,899 98,348 98,114 98,024 98,257 98,594 97,229 98,098 99,308 98,577 96,349 94,277 89,656 87,067 82,082 79,173 78,307 78,961 84,011 84,142 84,259 84,380 82,326 79,230 77,934 77,186 86,406 79,791 76,331 73,416
EBITDA 419,792 501,238 474,389 449,712 390,335 353,174 510,500 363,383 324,489 490,355 274,669 434,281 306,880 310,559 121,383 377,462 304,369 329,402 314,750 347,206 288,080 212,529 307,376 276,740 307,528 263,723 289,654 277,475 270,113 296,089 309,269 304,569 156,353 281,926 181,881 252,154 251,001 247,827 237,946 205,542
Depreciation and Amortization 180,674 181,820 250,248 215,048 147,348 176,392 174,323 169,895 170,916 175,469 183,881 180,383 180,302 178,706 182,579 179,487 174,987 171,564 171,038 169,454 167,703 169,558 165,398 162,643 161,907 159,520 159,031 158,554 160,111 159,723 159,801 161,461 164,330 162,377 171,853 162,214 159,410 161,005 144,442 133,328
Income Before Tax 93,223 172,792 144,062 128,828 102,645 65,588 228,783 48,348 36,964 199,919 -32,667 140,532 13,235 22,953 -194,471 84,350 18,764 47,581 36,196 73,030 14,165 -75,641 40,127 10,731 52,539 12,623 40,996 10,541 -13,796 34,712 55,844 32,967 -154,020 30,529 -76,067 4,313 -15,642 -7,424 3,093 -21,914
Income Tax Expense 7,861 -29,178 43,508 26,248 2,883 -3,563 40,477 -554 -10,834 47,250 -20,922 34,347 -9,441 -165 -66,538 16,794 -3,002 15,608 10,207 15,878 -1,979 -18,249 8,582 3,071 3,378 3,390 3,398 5,285 1,574 2,001 2,205 1,948 1,926 2,224 2,963 3,925 982 2,043 1,686 -2,750
Net Income 87,419 203,648 101,217 103,281 100,009 69,516 188,623 48,902 47,798 152,669 -11,745 105,781 22,568 22,813 -127,058 67,350 21,679 31,973 25,989 57,152 16,144 -57,392 31,545 7,660 49,161 9,233 37,598 5,256 -15,370 32,711 53,639 31,019 -155,946 28,305 -79,030 388 -16,624 -9,467 1,407 -19,164
Net Income Margin 12.81% 30.01% 14.98% 15.05% 14.80% 10.66% 30.43% 8.22% 8.11% 26.53% -2.14% 19.74% 4.32% 4.50% -24.57% 13.11% 4.27% 6.39% 5.27% 11.81% 3.46% -12.58% 6.88% 1.73% 11.33% 2.16% 8.88% 1.26% -3.74% 8.07% 13.42% 7.62% -37.97% 6.89% -19.27% 0.10% -4.23% -2.47% 0.41% -5.71%
EPS 0.81 1.88 0.94 0.96 0.93 0.64 1.74 0.45 0.44 1.40 -0.11 0.96 0.20 0.20 -1.14 0.60 0.19 0.28 0.23 0.50 0.14 -0.50 0.27 0.07 0.41 0.08 0.31 0.04 -0.12 0.26 0.43 0.25 -1.23 0.22 -0.61 0.00 -0.13 -0.07 0.01 -0.15
EPS Diluted 0.80 1.87 0.93 0.94 0.91 0.64 1.72 0.44 0.43 1.37 -0.11 0.94 0.20 0.20 -1.14 0.59 0.19 0.28 0.23 0.50 0.14 -0.50 0.27 0.06 0.41 0.08 0.31 0.04 -0.12 0.26 0.43 0.24 -1.23 0.22 -0.61 0.00 -0.13 -0.07 0.01 -0.15
Weighted Average Shares Out 108,373 108,355 108,132 107,978 107,916 107,850 108,086 108,855 109,577 109,412 109,469 110,707 111,783 111,738 111,908 112,288 113,037 113,205 112,708 113,517 114,597 115,064 116,494 117,231 119,746 121,455 121,049 122,682 124,604 125,125 125,398 126,005 127,170 128,809 129,235 129,113 129,046 128,950 128,560 128,406
Weighted Average Shares Out Diluted 108,891 108,884 109,271 109,298 109,358 109,347 109,544 110,727 111,565 111,301 109,469 112,538 113,703 113,634 111,908 114,306 115,184 114,940 114,344 115,010 116,114 115,064 118,293 118,931 121,026 122,437 121,734 123,307 124,604 125,783 126,124 126,964 127,170 129,948 129,235 129,113 129,046 128,950 138,356 128,406

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 190,545 179,169 152,772 143,708 201,211 183,067 263,569 367,278 187,806 273,803 176,622 308,560 271,874 207,487 184,137 108,309 128,778 101,836 117,613 143,444 136,221 134,651 109,350 68,783 139,711 164,521 132,222 146,109 165,225 133,956 103,266 118,039 73,271 69,846 62,371 39,443 450,257 107,652 322,914 122,112
Short Term Investments 0 22,379 1,864 1,331 21,139 40,798 0 0 0 0 0 0 0 225,853 0 0 656 25,537 0 0 0 0 0 0 0 0 0 223 221 219 708 706 702 699 4,816 5,549 5,541 5,828 5,054 5,446
Cash + Short Term Investments 190,545 179,169 152,772 143,708 201,211 183,067 263,569 367,278 187,806 273,803 176,622 308,560 271,874 433,340 184,137 108,309 128,778 101,836 117,613 143,444 136,221 134,651 109,350 68,783 139,711 164,521 132,222 146,332 165,446 134,175 103,974 118,745 73,973 70,545 67,187 44,992 455,798 113,480 327,968 127,558
Net Receivables 186,667 202,457 241,949 263,917 198,631 169,918 169,611 150,794 116,936 119,213 124,739 108,884 95,151 110,172 126,023 158,438 151,028 143,051 136,499 134,820 107,101 101,156 114,142 108,110 99,925 88,043 87,322 89,471 86,648 77,790 100,263 100,260 99,183 117,645 120,677 134,346 106,540 98,486 90,216 99,203
Inventory 37,221 72,077 36,615 41,959 107,875 116,536 83,391 79,988 78,444 76,442 74,262 44,357 73,516 52,713 54,929 34,878 33,848 49,536 25,532 77,918 66,900 56,468 59,629 65,429 61,100 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Assets 45,550 64,914 40,214 33,149 22,096 25,378 22,852 16,386 20,602 12,768 14,304 11,189 18,050 27,861 29,969 32,646 15,600 21,306 20,925 17,672 17,441 34,601 19,659 17,211 23,330 83,900 81,723 88,768 606,105 79,292 78,315 74,955 161,715 156,292 137,149 147,550 112,048 102,052 97,944 116,891
Total Current Assets 459,983 518,617 471,550 482,733 529,813 494,899 539,423 614,446 403,788 482,226 389,927 472,990 458,591 624,086 395,058 334,271 329,254 315,729 300,569 373,854 327,663 326,876 302,780 259,533 324,066 336,464 301,267 324,571 858,199 291,257 282,552 293,960 334,871 344,482 325,013 326,888 674,386 314,018 516,128 343,652
Non-Current Assets
Property, Plant and Equipment 6,505,347 6,602,525 6,605,041 6,603,463 5,973,060 6,036,649 6,054,474 5,808,362 5,843,414 5,934,473 5,868,541 5,050,886 5,008,039 5,034,136 5,118,141 5,366,819 5,212,988 5,264,181 5,313,629 2,786,355 2,787,714 2,778,372 2,803,478 2,812,346 2,777,339 2,774,398 2,785,944 2,792,076 2,780,112 2,805,360 2,802,662 2,782,353 2,720,874 2,787,464 2,702,188 2,762,417 2,687,827 2,691,302 2,693,015 2,578,444
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 2,523,620 2,628,077 2,693,883 2,776,472 2,701,939 2,800,562 2,909,789 2,803,247 2,906,855 3,051,616 2,984,098 3,156,150 3,063,498 3,174,567 3,294,369 3,626,773 3,261,885 3,238,031 3,258,952 3,331,465 3,387,955 3,459,866 3,600,640 3,598,131 3,550,710 3,569,045 3,605,548 3,656,924 3,710,817 3,788,754 3,764,036 3,735,413 3,737,105 4,031,524 3,925,992 4,189,540 3,910,755 4,041,190 4,081,286 3,387,198
Long Term Investments 0 34,165 37,068 40,696 44,025 42,122 45,617 47,889 48,719 51,941 55,523 57,575 60,012 -69,978 -63,815 -4,342 -16,981 -10,265 0 -18,330 -28,130 -24,528 0 0 0 8,632 8,379 7,884 7,953 8,055 8,095 8,140 51,919 44,114 44,105 44,095 52,716 52,824 52,812 52,801
Tax Assets 0 73,471 11,736 16,173 30,705 29,126 20,296 51,918 51,331 38,890 71,494 53,722 77,431 69,978 63,815 4,342 16,981 10,265 0 18,330 28,130 24,528 0 0 0 -8,632 -8,379 -7,884 -7,953 -8,055 -8,095 86,012 37,266 49,866 49,324 51,142 26,187 22,417 27,766 20,241
Other Non-Current Assets 845,231 747,615 722,447 665,504 662,838 608,579 572,501 475,837 413,975 401,167 393,877 366,695 367,111 557,750 551,934 432,078 397,011 451,474 439,609 722,033 710,491 724,264 698,184 650,195 648,355 628,946 604,691 587,374 566,594 550,951 522,394 497,337 514,722 494,413 480,678 467,043 457,121 442,832 420,335 400,852
Total Non-Current Assets 9,874,198 10,085,853 10,070,175 10,102,308 9,412,567 9,517,038 9,602,677 9,187,253 9,264,294 9,478,087 9,373,533 8,685,028 8,576,091 8,766,453 8,964,444 9,425,670 8,871,884 8,953,686 9,012,190 6,839,853 6,886,160 6,962,502 7,102,302 7,060,672 6,976,404 6,972,389 6,996,183 7,036,374 7,057,523 7,145,065 7,089,092 7,109,255 7,061,886 7,407,381 7,202,287 7,514,237 7,134,606 7,250,565 7,275,214 6,439,536
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 10,334,181 10,604,470 10,541,725 10,585,041 9,942,380 10,011,937 10,142,100 9,801,699 9,668,082 9,960,313 9,763,460 9,158,018 9,034,682 9,390,539 9,359,502 9,759,941 9,201,138 9,269,415 9,312,759 7,213,707 7,213,823 7,289,378 7,405,082 7,320,205 7,300,470 7,308,853 7,297,450 7,360,945 7,915,722 7,436,322 7,371,644 7,403,215 7,396,757 7,751,863 7,527,300 7,841,125 7,808,992 7,564,583 7,791,342 6,783,188
Current Liabilities
Accounts Payable 46,613 47,027 53,553 51,427 44,680 41,455 40,583 34,066 34,790 34,602 33,610 109,969 29,230 26,353 26,939 31,846 35,130 41,270 34,545 34,308 32,087 32,382 29,554 33,334 32,429 29,155 29,628 28,320 23,904 25,524 20,716 27,105 32,197 29,809 33,805 42,851 31,325 27,502 26,310 24,302
Short Term Debt 296,435 298,828 294,308 286,365 918,790 919,292 278,448 262,497 262,706 266,516 255,952 260,037 253,177 253,850 754,076 769,105 254,197 1,174,842 1,171,218 941,728 24,000 24,000 20,000 20,000 773,289 772,517 20,000 627,157 515,876 570,000 20,000 20,000 40,000 40,000 33,750 32,500 1,078,318 1,080,200 503,776 481,886
Tax Payables 0 16,726 8,112 19,063 10,118 9,702 8,843 8,336 10,501 9,932 9,178 9,583 11,841 11,134 9,390 9,598 10,474 10,005 7,768 7,928 9,529 8,913 6,900 0 0 8,285 7,077 7,644 10,123 8,888 7,562 7,899 9,700 8,645 5,794 5,331 9,224 8,712 9,091 9,814
Deferred Revenue 175,804 230,072 145,399 154,553 216,927 199,829 195,553 184,380 184,340 176,996 174,351 113,117 155,799 130,670 133,548 113,507 112,382 95,127 98,970 108,054 96,577 94,552 93,407 97,969 101,168 98,793 96,039 101,098 94,502 89,652 87,283 97,083 92,242 113,295 108,630 120,047 108,054 91,020 89,915 94,658
Other Current Liabilities 144,296 162,462 145,523 204,419 151,348 157,624 125,705 135,388 110,188 147,892 96,851 131,678 113,042 141,786 104,989 133,835 108,443 116,899 99,921 122,189 112,848 126,876 107,967 127,602 115,829 145,954 82,926 116,872 104,484 120,806 105,070 129,183 123,828 130,950 110,291 135,652 128,530 141,288 136,778 146,827
Total Current Liabilities 663,148 738,389 638,783 696,764 1,331,745 1,318,200 640,289 616,331 592,024 626,006 560,764 614,801 551,248 552,659 1,019,552 1,048,293 510,152 1,428,138 1,404,654 1,206,279 265,512 277,810 250,928 278,905 1,022,715 1,046,419 228,593 873,447 738,766 805,982 233,069 273,371 288,267 314,054 286,476 331,050 1,346,227 1,340,010 756,779 747,673
Non-Current Liabilities
Long Term Debt 14,470,252 14,589,996 14,830,995 14,884,790 13,713,828 13,864,889 14,658,122 14,260,047 13,835,633 13,973,278 14,055,128 13,166,159 12,773,626 12,669,170 12,204,654 12,091,735 11,996,014 10,984,974 11,063,409 8,996,825 9,710,145 9,675,738 9,363,686 9,290,686 8,185,512 7,906,188 8,646,174 8,148,426 8,515,392 7,912,803 8,452,270 8,522,305 8,446,850 8,216,400 7,929,829 7,828,299 6,471,770 5,778,891 6,365,982 5,394,721
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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 Liabilities 332,220 330,842 302,721 248,067 221,022 227,578 232,799 191,475 183,553 185,594 179,068 186,246 181,012 459,353 438,048 270,868 241,269 195,649 147,477 387,426 383,249 377,965 378,709 349,728 350,041 341,927 339,177 334,993 330,626 325,114 316,865 313,683 359,296 354,641 347,781 342,576 288,612 286,394 272,393 283,828
Total Non-Current Liabilities 14,802,472 14,920,838 15,133,716 15,132,857 13,934,850 14,092,467 14,890,921 14,451,522 14,019,186 14,158,872 14,234,196 13,352,405 12,954,638 13,128,523 12,642,702 12,362,603 12,237,283 11,180,623 11,210,886 9,384,251 10,093,394 10,053,703 9,742,395 9,640,414 8,535,553 8,248,115 8,985,351 8,483,419 8,846,018 8,237,917 8,769,135 8,835,988 8,806,146 8,571,041 8,277,610 8,170,875 6,760,382 6,065,285 6,638,375 5,678,549
Total Liabilities 15,465,620 15,659,227 15,772,499 15,829,621 15,266,595 15,410,667 15,531,210 15,067,853 14,611,210 14,784,878 14,794,960 13,967,206 13,505,886 13,681,182 13,662,254 13,410,896 12,747,435 12,608,761 12,615,540 10,590,530 10,358,906 10,331,513 9,993,323 9,919,319 9,558,268 9,294,534 9,213,944 9,356,866 9,584,784 9,043,899 9,002,204 9,109,359 9,094,413 8,885,095 8,564,086 8,501,925 8,106,609 7,405,295 7,395,154 6,426,222
Common Stock 1,081 1,084 1,083 1,080 1,080 1,079 1,078 1,089 1,095 1,095 1,093 1,098 1,114 1,119 1,116 1,118 1,126 1,131 1,132 1,124 1,142 1,148 1,165 1,164 1,184 1,210 1,213 1,210 1,243 1,246 1,255 1,257 1,261 1,282 1,294 1,291 1,291 1,291 1,288 1,284
Retained Earnings -7,421,725 -7,362,838 -7,473,913 -7,482,061 -7,508,231 -7,531,180 -7,523,696 -7,203,531 -6,890,822 -6,759,382 -6,848,313 -6,604,028 -6,177,879 -5,972,657 -5,943,386 -5,560,695 -5,387,091 -5,193,985 -5,131,347 -5,136,368 -4,851,501 -4,759,637 -4,395,286 -4,388,288 -4,064,805 -3,735,062 -3,604,288 -3,637,467 -3,299,422 -3,231,735 -3,164,437 -3,168,069 -3,149,082 -2,743,115 -2,621,410 -2,542,380 -2,542,770 -2,526,146 -2,516,678 -2,518,085
Accumulated Other Comprehensive Income/Loss -594,305 -555,570 -596,174 -590,510 -613,894 -626,473 -591,364 -762,309 -780,512 -738,995 -808,429 -807,582 -873,612 -867,877 -846,846 -568,765 -620,778 -554,877 -531,761 -511,905 -528,517 -500,919 -379,109 -379,460 -342,450 -378,922 -342,899 -370,184 -370,386 -364,861 -441,352 -502,045 -501,492 -330,403 -356,935 -182,486 -94,145 34,316 -672 -33,679
Total Stockholders Equity -5,166,486 -5,092,330 -5,268,958 -5,276,315 -5,364,830 -5,438,611 -5,425,147 -5,283,404 -4,958,305 -4,839,742 -5,045,177 -4,824,382 -4,486,398 -4,304,992 -4,317,230 -3,667,007 -3,560,374 -3,339,346 -3,302,781 -3,376,823 -3,145,083 -3,042,135 -2,588,241 -2,599,114 -2,257,798 -1,985,681 -1,916,494 -1,995,921 -1,669,062 -1,607,577 -1,630,560 -1,706,144 -1,697,656 -1,133,232 -1,036,786 -660,800 -297,617 159,288 396,188 356,966
Total Investments 0 56,544 38,932 42,027 65,164 82,920 45,617 47,889 48,719 51,941 55,523 57,575 60,012 225,853 -63,815 -4,342 656 25,537 0 -18,330 -28,130 -24,528 0 0 0 8,632 8,379 8,107 8,174 8,274 8,803 8,846 52,621 44,813 48,921 49,644 58,257 58,652 57,866 58,247
Total Debt 14,766,687 14,888,824 15,125,303 15,171,155 14,632,618 14,784,181 14,936,570 14,522,544 14,098,339 14,239,794 14,311,080 13,426,196 13,026,803 12,923,020 12,958,730 12,860,840 12,250,211 12,159,816 12,234,627 9,938,553 9,734,145 9,699,738 9,383,686 9,310,686 8,958,801 8,678,705 8,666,174 8,775,583 9,031,268 8,482,803 8,472,270 8,542,305 8,486,850 8,256,400 7,963,579 7,860,799 7,550,088 6,859,091 6,869,758 5,876,607
Net Debt 14,576,142 14,709,655 14,972,531 15,027,447 14,431,407 14,601,114 14,673,001 14,155,266 13,910,533 13,965,991 14,134,458 13,117,636 12,754,929 12,715,533 12,774,593 12,752,531 12,121,433 12,057,980 12,117,014 9,795,109 9,597,924 9,565,087 9,274,336 9,241,903 8,819,090 8,514,184 8,533,952 8,629,474 8,866,043 8,348,847 8,369,004 8,424,266 8,413,579 8,186,554 7,901,208 7,821,356 7,099,831 6,751,439 6,546,844 5,754,495

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 85,362 201,970 100,554 102,580 99,762 69,151 188,306 48,902 47,798 152,669 -11,745 106,185 22,676 23,118 -127,933 67,556 21,766 31,973 25,989 57,152 16,144 -57,392 31,545 7,660 49,161 9,233 37,598 5,256 -15,370 32,711 53,639 31,019 -155,946 28,305 -79,030 388 -16,624 -9,467 1,407 -19,164
Depreciation & Amortization 180,674 181,820 182,415 183,036 173,825 176,392 174,323 169,895 170,916 175,469 183,881 180,383 180,302 178,706 182,579 179,487 174,987 171,564 171,038 169,454 167,703 169,558 165,398 162,643 161,907 159,520 159,031 158,554 160,111 159,723 159,801 161,461 164,330 162,377 171,853 162,214 159,410 161,005 144,442 133,328
Deferred Income Tax -1,204 -36,578 36,320 17,369 -7,480 -11,250 34,262 -5,799 -16,913 40,996 -26,837 29,917 -15,397 -5,503 -72,204 9,947 -8,834 11,352 3,470 28,675 -6,514 -22,161 8,446 11,518 9,083 7,160 7,047 2,673 -637 -350 -264 -200 3 -365 557 1,573 -1,080 -437 474 -3,972
Stock Based Compensation 21,374 18,252 26,206 25,769 25,492 23,900 24,747 25,227 17,111 21,643 20,422 16,975 17,057 18,579 16,278 12,581 12,732 24,487 23,414 10,187 10,433 11,297 10,410 9,355 9,423 10,194 9,277 8,163 8,076 8,893 7,785 6,845 6,702 8,213 6,988 5,440 6,416 6,196 4,618 4,195
Change in Working Capital -65,567 119,232 -42,895 -67,042 -23,845 22,541 -12,774 -19,095 -63,944 47,368 689 -40,808 17,773 53,500 16,627 18,020 -11,442 15,146 -11,672 -7,219 -27,432 30,029 -42,283 13,589 -27,834 19,434 -33,721 10,260 -39,486 19,974 -40,926 17,718 -32,395 6,014 -17,242 1,611 -30,449 -11,755 8,616 14,950
Accounts Receivable 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Accounts Payable 6,247 -15,600 -8,904 6,971 16,126 3,938 -6,918 -3,684 5,312 7,766 -4,667 2,420 1,579 8,818 -4,725 -3,978 -4,374 6,903 -5,050 -248 5,398 6,442 -14,336 -4,550 4,265 4,480 -3,899 2,609 -552 2,967 -8,277 -3,950 6,781 -784 670 1,219 -7,706 -567 657 -3,371
Other Working Capital -71,814 134,832 -33,991 -74,013 -39,971 18,603 -5,856 -15,411 -69,256 39,602 5,356 -43,228 16,194 44,682 21,352 21,998 -7,068 8,243 -6,622 -6,971 -32,830 23,587 -27,947 18,139 -32,099 14,954 -29,822 7,651 -38,934 17,007 -32,649 21,668 -39,176 6,798 -17,912 392 -22,743 -11,188 7,959 18,321
Other Non-Cash Items 93,042 2,237 8,372 26,922 64,715 91,381 -84,382 79,436 98,024 -85,361 119,107 -49,527 68,079 46,276 262,395 -22,530 49,532 4,231 10,098 -31,774 38,753 116,675 5,061 23,369 -14,467 26,352 -6,926 30,388 46,378 -11,168 -35,158 -14,407 176,511 -7,420 95,282 15,129 32,670 23,452 19,408 25,202
Net Cash Provided by Operating Activities 313,681 486,933 310,972 288,634 332,469 372,115 324,482 298,566 252,992 352,784 285,517 243,125 290,490 314,676 277,742 265,061 238,741 258,753 222,337 226,475 199,087 248,006 178,577 228,134 187,273 231,893 172,306 215,294 159,072 209,783 144,877 202,436 159,205 197,124 178,408 186,355 150,343 168,994 178,965 154,539
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -61,393 -63,448 -49,135 -66,095 -57,377 -52,963 -38,008 -43,287 -34,976 -30,839 -24,536 -33,195 -28,392 -27,688 -39,291 -42,855 -38,596 -36,411 -36,374 -44,846 -36,352 -37,518 -31,096 -41,870 -36,875 -33,688 -35,747 -35,662 -33,659 -34,601 -36,060 -46,396 -43,919 -50,292 -68,100 -79,904 -59,196 -39,913 -32,238 -65,520
Acquisitions Net -53,114 -19,808 -19,929 -757,371 -65,143 -138,397 -215,181 -69,950 -57,903 -77,175 -1,052,676 -71,519 -80,864 -29,504 -89,531 -490,256 -132,382 -95,895 -55,287 -47,994 -118,472 -167,741 -117,622 -280,540 -78,826 -39,530 -42,651 -85,433 -42,698 -56,872 -91,845 -200,819 -85,629 -269,803 -53,279 -536,474 -81,274 -39,161 -933,110 -338,338
Purchases of Investments 61,393 -20,141 -213,371 -375,200 -224,957 -38,823 -30,393 -975,581 -354 -163 -755,013 -438 -153,241 -225,014 -610,012 -110,048 -243,316 -135,546 -150,053 -57,160 0 0 0 41,870 0 0 0 35,662 0 0 0 46,396 0 0 0 79,904 0 0 0 65,520
Sales/Maturities of Investments 20,369 63,448 213,003 20,103 15,256 212,408 30,214 975,197 217 63 755,000 4,206 171,759 300,000 610,000 110,250 260,000 105,000 150,557 55,000 0 0 0 231 0 0 0 222 0 0 0 81,933 0 0 0 20,889 0 0 0 26,000
Other Investing Activities -70,785 -71,636 -77,329 376,220 226,605 -212,039 -2,513 -31,817 4 -56 641 7,958 151,330 -299,752 -3,178 817 -5,160 -7,647 6,181 -3,030 4,662 -13,299 -2,879 -35,019 -6,573 -11,146 -5,879 -42,811 5,571 -5,615 -4,447 -48,904 -573 5,039 -175 -80,556 3,134 -687 444 -63,406
Net Cash Used for Investing Activities -103,530 -111,585 -146,761 -802,343 -105,616 -229,814 -255,881 -145,438 -93,012 -108,170 -1,076,584 -92,988 60,592 -281,958 -132,012 -532,092 -159,454 -170,499 -84,976 -98,030 -150,162 -218,558 -151,597 -315,328 -122,274 -84,364 -84,277 -128,022 -70,786 -97,088 -132,352 -167,790 -130,121 -315,056 -121,554 -596,141 -137,336 -79,761 -964,904 -375,744
Cash Flows from Financing Activities
Debt Repayment -80,000 -225,000 -185,000 -640,000 -120,000 -150,000 0 -1,688,409 -85,000 -1,265,000 -757,500 -24,000 -1,200,000 -485,000 -764,143 -6,000 -1,006,000 -36,000 -215,000 -6,000 -6,000 -2,080,000 -760,000 -390,000 -35,000 -740,000 -115,000 -519,065 -1,894,860 -5,000 -5,000 -445,000 -10,000 -202,500 -7,500 -1,222,129 -272,608 -123,789 -514,538 -2,500
Common Stock Issued 1,750 0 0 0 0 0 0 2,135,104 36,987 1,177,755 1,695,670 54,049 1,336,003 0 1,027,385 493,293 1,178,024 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Common Stock Repurchased -53,652 0 0 0 0 1 -431,667 -298,235 -115,421 1 -168,923 -480,347 -175,658 0 -203,330 -199,448 -172,962 -94,572 0 -342,042 -108,015 -306,979 -38,545 -331,164 -378,932 -140,019 -4,419 -343,340 -52,320 -100,018 -50,012 -50,009 -250,041 -150,023 0 0 0 0 0 0
Dividends Paid -92,131 -92,137 -93,933 -76,664 -76,664 -76,565 -76,873 -63,124 -63,563 -63,481 -63,412 -51,490 -52,028 -51,970 -52,201 -41,514 -41,873 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities -6,743 2,977 118,205 1,147,258 6,600 2,310 324,790 -54,684 -9,785 -5,224 -4,492 347,021 -170,446 528,184 -51,046 -1,064 -307 24,156 56,953 230,694 56,109 2,379,647 832,594 744,192 320,440 768,181 7,147 240,314 1,890,949 14,040 21,689 505,433 244,770 477,836 -24,029 1,223,604 603,976 -180,975 1,483,298 159,841
Net Cash Used Provided by Financing Activities -230,776 -314,160 -160,728 430,594 -190,064 -224,254 -183,750 30,652 -236,782 -155,949 701,343 -154,767 -262,129 -8,786 -43,335 245,267 -43,118 -106,416 -158,047 -117,348 -57,906 -7,332 34,049 23,028 -93,492 -111,838 -112,272 -622,091 -56,231 -90,978 -33,323 10,424 -15,271 125,313 -31,529 1,475 331,368 -304,764 968,760 157,341
Effect of Forex Changes on Cash -2,800 1,139 416 -7,476 -7,893 -3,507 15,961 -2,553 -7,609 7,960 -10,899 11,465 -4,618 -1,909 -13,900 4,204 -4,301 1,103 -13,743 3,879 -4,058 -10,573 -504 -4,001 3,762 -3,969 3,744 -142 -786 8,973 6,025 -302 -10,388 94 -2,397 -2,503 -1,770 269 17,981 -3,433
Net Change in Cash -23,425 62,327 3,899 -90,591 28,896 -85,460 -99,188 181,227 -84,411 96,625 -100,623 6,835 84,335 22,023 88,495 -17,560 31,868 -17,059 -34,429 14,976 -13,039 11,543 60,525 -68,167 -24,731 31,722 -20,499 -534,961 31,269 30,690 -14,773 44,768 3,425 7,475 22,928 -410,814 342,605 -215,262 200,802 -67,297
Cash at End of Period 232,084 255,509 193,182 189,283 279,874 250,978 336,438 435,626 254,399 338,810 242,185 342,808 335,973 251,638 229,615 141,120 158,680 126,812 143,871 178,300 163,324 176,363 164,820 104,295 172,462 197,193 165,471 185,970 165,225 133,956 103,266 118,039 73,271 69,846 62,371 39,443 450,257 107,652 322,914 122,112
Cash at Start of Period 255,509 193,182 189,283 279,874 250,978 336,438 435,626 254,399 338,810 242,185 342,808 335,973 251,638 229,615 141,120 158,680 126,812 143,871 178,300 163,324 176,363 164,820 104,295 172,462 197,193 165,471 185,970 720,931 133,956 103,266 118,039 73,271 69,846 62,371 39,443 450,257 107,652 322,914 122,112 189,409
Free Cash Flow
Operating Cash Flow 313,681 486,933 310,972 288,634 332,469 372,115 324,482 298,566 252,992 352,784 285,517 243,125 290,490 314,676 277,742 265,061 238,741 258,753 222,337 226,475 199,087 248,006 178,577 228,134 187,273 231,893 172,306 215,294 159,072 209,783 144,877 202,436 159,205 197,124 178,408 186,355 150,343 168,994 178,965 154,539
Capital Expenditure -61,393 -63,448 -49,135 -66,095 -57,377 -52,963 -38,008 -43,287 -34,976 -30,839 -24,536 -33,195 -28,392 -27,688 -39,291 -42,855 -38,596 -36,411 -36,374 -44,846 -36,352 -37,518 -31,096 -41,870 -36,875 -33,688 -35,747 -35,662 -33,659 -34,601 -36,060 -46,396 -43,919 -50,292 -68,100 -79,904 -59,196 -39,913 -32,238 -65,520
Free Cash Flow 252,288 423,485 261,837 222,539 275,092 319,152 286,474 255,279 218,016 321,945 260,981 209,930 262,098 286,988 238,451 222,206 200,145 222,342 185,963 181,629 162,735 210,488 147,481 186,264 150,398 198,205 136,559 179,632 125,413 175,182 108,817 156,040 115,286 146,832 110,308 106,451 91,147 129,081 146,727 89,019