Aurora Cannabis Inc.
NASDAQ:ACB
5.98 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 113.439 | 144.368 | 128.917 | 437.807 | 234.942 | 258.709 | 369.278 | 437.807 | 429.894 | 332.404 | 372.791 | 421.457 | 470.238 | 384.386 | 133.678 | 162.179 | 230.208 | 156.334 | 152.526 | 172.727 | 346.662 | 46.772 | 147.797 | 89.193 | 231.023 | 350.841 | 127.915 | 159.796 | 111.116 | 55.846 | 23.194 | 0.17 | 0.343 | 0.544 | 0.694 | 0.316 | 0.143 | 0.651 | 1.622 | 0.879 | 0.575 | 0.561 | 0.596 | 0.645 | 0.735 | 0.864 | 0.974 | 1.093 | 1.266 | 0.019 | 0.029 | 0.021 | 0.055 | 0.057 | 0.036 | 0.117 | 0.009 | 1.735 | 1.578 | 1.591 | 1.599 | 1.62 | 1.621 | 1.63 | 1.648 | 1.677 | 0.404 |
Short Term Investments
| 4.036 | 4.183 | 0 | 1.331 | 0 | 0.188 | 0.375 | 1.331 | 2.313 | 1.677 | 2.482 | 3.751 | 6.694 | 4.268 | 17.147 | 7.066 | 11.834 | 26.148 | 39.404 | 143.248 | 188.506 | 118.031 | 347.483 | 60.178 | 58.099 | 77.308 | 34.76 | 14.845 | 1.833 | 0 | 0 | 0.071 | 0.518 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.279 | 1.3 | 1.35 | 1.35 | 1.4 | 1.47 | 1.53 | 1.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 117.475 | 148.551 | 128.917 | 439.138 | 234.942 | 258.897 | 369.653 | 439.138 | 432.207 | 334.081 | 375.273 | 425.208 | 476.932 | 388.654 | 150.825 | 169.245 | 242.042 | 182.482 | 191.93 | 315.975 | 535.168 | 164.803 | 495.28 | 149.371 | 289.122 | 428.149 | 162.675 | 174.641 | 112.95 | 55.846 | 23.194 | 0.17 | 0.343 | 0.544 | 0.694 | 0.316 | 0.143 | 0.651 | 1.622 | 0.879 | 0.575 | 0.561 | 0.596 | 0.645 | 0.735 | 0.864 | 0.974 | 1.093 | 1.266 | 1.298 | 1.329 | 1.371 | 1.405 | 1.457 | 1.506 | 1.647 | 1.579 | 1.735 | 1.578 | 1.591 | 1.599 | 1.62 | 1.621 | 1.63 | 1.648 | 1.677 | 0.404 |
Net Receivables
| 45.411 | 43.318 | 39.72 | 47.052 | 41.345 | 47.829 | 45.941 | 47.052 | 38.474 | 50.109 | 54.492 | 56.482 | 73.428 | 76.549 | 74.024 | 54.11 | 80.347 | 87.554 | 99.942 | 112.326 | 80.403 | 59.733 | 43.015 | 15.096 | 16.494 | 10.375 | 11.083 | 5.63 | 1.509 | 1.67 | 0.489 | 0.086 | 0.086 | 0.116 | 0.1 | 0.628 | 0.559 | 0.527 | 3.416 | 1.006 | 0.005 | 0.004 | 0.008 | 0.011 | 0.013 | 0.014 | 0.026 | 0.02 | 0.011 | 0.007 | 0.018 | 0.014 | 0.011 | 0.015 | 0.022 | 0.007 | 0.006 | 0.003 | 0.027 | 0.024 | 0.021 | 0.018 | 0.063 | 0.057 | 0.047 | 0.019 | 0.002 |
Inventory
| 186.376 | 143.956 | 139.227 | 139.925 | 128.822 | 122.59 | 146.242 | 139.925 | 129.9 | 149.53 | 155.818 | 137.721 | 122.914 | 200.815 | 184.732 | 157.262 | 281.761 | 251.16 | 202.495 | 165.477 | 134.907 | 95.863 | 85.353 | 43.215 | 32.362 | 21.181 | 17.736 | 11.791 | 8.694 | 5.718 | 3.103 | 4.162 | 8.171 | 3.218 | 0.314 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 9.402 | 8.276 | 7.888 | 119.006 | 8.28 | 13.442 | 5.395 | 6.539 | 9.063 | 11.802 | 5.71 | 11.169 | 18.708 | 24.255 | 12.917 | 22.137 | 31.884 | 45.617 | 50.733 | 51.836 | 52.205 | 26.087 | 10.4 | 13.62 | 55 | 5.871 | 6.083 | 1.544 | 7 | 1.278 | 0.243 | 1.845 | 4.42 | 2.22 | 0.056 | 0.025 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.062 | 0.062 | 0.062 | 0.062 | 0.002 | 0.002 | 0.008 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.005 | 0.002 | 0.002 | 0.015 | 0.006 | 0.011 | 0.015 | 0.02 | 0.002 | 0.002 | 0.014 | 0.013 | 0 |
Total Current Assets
| 426.605 | 406.53 | 387.981 | 745.121 | 479.927 | 542.791 | 681.826 | 745.121 | 696.631 | 604.439 | 653.006 | 665.892 | 774.22 | 742.579 | 430.745 | 420.739 | 654.249 | 629.859 | 588.315 | 664.167 | 811.92 | 393.569 | 647.384 | 219.698 | 394.622 | 461.033 | 193.236 | 193.606 | 130.971 | 64.513 | 27.029 | 5.244 | 9.206 | 3.983 | 1.165 | 1.061 | 0.704 | 1.18 | 5.04 | 1.887 | 0.582 | 0.627 | 0.666 | 0.718 | 0.81 | 0.879 | 1.002 | 1.12 | 1.278 | 1.306 | 1.348 | 1.387 | 1.417 | 1.474 | 1.532 | 1.655 | 1.587 | 1.754 | 1.611 | 1.625 | 1.635 | 1.657 | 1.686 | 1.689 | 1.71 | 1.708 | 0.405 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 294.324 | 295.641 | 306.84 | 233.465 | 322.969 | 318.581 | 320.194 | 233.465 | 343.822 | 574.031 | 590.12 | 606.093 | 677.385 | 712.19 | 937.479 | 946.38 | 1,054.862 | 1,001.917 | 972.788 | 765.567 | 627.149 | 534.237 | 449.872 | 246.352 | 191.239 | 117.251 | 71.385 | 45.523 | 25.886 | 15.702 | 11.789 | 11.37 | 11.375 | 11.063 | 11.028 | 10.786 | 9.471 | 8.587 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.168 | 0.16 | 0.074 | 0.073 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0 | 0 |
Goodwill
| 43.18 | 18.715 | 18.715 | 18.715 | 18.715 | 18.833 | 18.75 | 0 | 146.13 | 888.405 | 888.44 | 887.737 | 922.567 | 923.365 | 926.108 | 928.432 | 2,415.522 | 2,409.285 | 3,173.006 | 3,172.55 | 3,176.746 | 3,056.397 | 2,880.642 | 729.05 | 883.071 | 65.868 | 47.651 | 41.1 | 22.034 | 16.105 | 16.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 40.85 | 60.424 | 60.124 | 70.696 | 59.68 | 80.544 | 99.747 | 70.696 | 346.577 | 354.96 | 360.825 | 367.448 | 383.504 | 392.179 | 400.234 | 412.267 | 500.95 | 503.534 | 682.694 | 688.366 | 700.132 | 688.77 | 617.829 | 256.232 | 59.958 | 59.552 | 30.67 | 31.087 | 0.438 | 0.393 | 0.392 | 0.282 | 0.285 | 0.232 | 0.3 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 84.03 | 79.139 | 78.839 | 70.696 | 78.395 | 99.377 | 118.497 | 70.696 | 492.707 | 1,243.365 | 1,249.265 | 1,255.185 | 1,306.071 | 1,315.544 | 1,326.342 | 1,340.699 | 2,916.472 | 2,912.819 | 3,855.7 | 3,860.916 | 3,876.878 | 3,745.167 | 3,498.471 | 985.282 | 943.029 | 125.42 | 78.321 | 72.187 | 22.034 | 16.105 | 16.105 | 0.282 | 0.285 | 0.232 | 0.3 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.343 | 7.827 | 15.649 | 1.207 | 13.745 | 1.24 | 1.237 | 1.207 | 0 | 6.44 | 5.09 | 0.289 | 0.313 | 0.906 | 1.038 | 18.114 | 35.85 | 69.681 | 114.794 | 118.845 | 129.852 | 131.977 | 220.656 | 334.442 | 136.555 | 24.152 | 0 | 11.071 | 15.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 15.343 | 15.036 | 15.328 | 15.294 | 15.5 | 13.426 | 14.535 | 40.265 | 0 | 0 | 0 | 119.8 | 0 | 0 | 0 | 150.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 12.028 | 12.994 | 13.734 | 18.573 | 15.786 | 48.42 | 33.638 | -6.398 | 37.092 | 57.109 | 62.835 | -42.528 | 77.368 | 58.971 | 61.668 | -92.278 | 56.223 | 57.636 | 75.202 | 93.335 | 103.981 | 70.934 | 138.978 | 124.942 | 5.955 | 4.538 | 4.892 | 0.292 | 2.399 | 1.899 | 1.846 | 1.5 | 1.454 | 1.483 | 1.404 | 1.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.038 |
Total Non-Current Assets
| 412.068 | 410.637 | 430.39 | 339.235 | 446.395 | 481.044 | 488.101 | 339.235 | 873.621 | 1,880.945 | 1,907.31 | 1,938.839 | 2,061.137 | 2,087.611 | 2,326.527 | 2,362.956 | 4,063.407 | 4,042.053 | 5,018.484 | 4,838.663 | 4,737.86 | 4,482.315 | 4,307.977 | 1,691.018 | 1,276.778 | 271.361 | 154.598 | 129.073 | 66.095 | 33.706 | 29.74 | 13.153 | 13.114 | 12.778 | 12.732 | 12.466 | 9.471 | 8.587 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.168 | 0.16 | 0.074 | 0.073 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.038 |
Total Assets
| 838.673 | 817.167 | 818.371 | 1,084.356 | 926.322 | 1,023.835 | 1,169.927 | 1,084.356 | 1,570.252 | 2,485.384 | 2,560.316 | 2,604.731 | 2,835.357 | 2,830.19 | 2,757.272 | 2,783.695 | 4,717.656 | 4,671.912 | 5,606.799 | 5,502.83 | 5,549.78 | 4,875.884 | 4,955.361 | 1,910.716 | 1,671.4 | 732.394 | 347.834 | 322.679 | 197.065 | 98.219 | 56.769 | 18.397 | 22.32 | 16.761 | 13.897 | 13.527 | 10.175 | 9.767 | 5.04 | 1.887 | 0.583 | 0.628 | 0.667 | 0.719 | 0.811 | 0.881 | 1.003 | 1.121 | 1.28 | 1.308 | 1.349 | 1.388 | 1.418 | 1.642 | 1.693 | 1.73 | 1.66 | 1.755 | 1.613 | 1.627 | 1.637 | 1.66 | 1.688 | 1.692 | 1.713 | 1.712 | 0.443 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 20.325 | 22.708 | 14.678 | 13.858 | 75.825 | 16.366 | 18.206 | 13.858 | 8.57 | 13.787 | 8.584 | 13.277 | 13.419 | 20.611 | 23.414 | 95.574 | 44.541 | 28.734 | 55.44 | 38.671 | 90.149 | 98.181 | 83.292 | 47.456 | 28.905 | 22.03 | 12.015 | 8.753 | 3.795 | 2.051 | 1.639 | 1.687 | 0.953 | 1.591 | 1.519 | 1.323 | 0.625 | 0.947 | 0.037 | 0.034 | 0.007 | 0.002 | 0.013 | 0.024 | 0.011 | 0.008 | 0 | 0.047 | 0.011 | 0.001 | 0.01 | 0.015 | 0 | 0.004 | 0.012 | 0.015 | 0 | 0.001 | 0 | 0.008 | 0 | 0 | 0.006 | 0.007 | 0 | 0.003 | 0.002 |
Short Term Debt
| 57.217 | 24.979 | 47.05 | 33.004 | 147.555 | 31.373 | 39.504 | 33.004 | 44.589 | 44.601 | 43.529 | 40.937 | 73.194 | 74.621 | 137.194 | 152.618 | 53.652 | 57.687 | 274.594 | 249.667 | 220.754 | 8.559 | 1.199 | 2.451 | 2.56 | 0.073 | 0.071 | 0.069 | 0.067 | 1.675 | 1.669 | 6.047 | 5.887 | 6.391 | 6.308 | 6.079 | 1.669 | 1.622 | 0.4 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 4.047 | 3.332 | 2.455 | 1.127 | 0.161 | 7.386 | 7.018 | 1.127 | 1.528 | 1.63 | 1.647 | 4.672 | 2.384 | 2.681 | 5.872 | 6.77 | 6.949 | 3.104 | 5.618 | 10.04 | 0 | 0 | 0 | 1.659 | 0.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.687 | 3.494 | 1.348 | 3.85 | 1.739 | 2.755 | 3.984 | 3.85 | 4.321 | 5.51 | 6.589 | 4.169 | 4.088 | 3.938 | 2.172 | 3.525 | 3.861 | 6.171 | 0.981 | 1.477 | 0.742 | 0.905 | 1.835 | 2.266 | 1.324 | 1.563 | 1.548 | 1.421 | 0.577 | 0.727 | 0.508 | 0.028 | -0.188 | -0.183 | -0.126 | -0.078 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 45.391 | 56.196 | 54.896 | 94.516 | 17.186 | 82.568 | 105.939 | 94.516 | 61.585 | 58.967 | 61.692 | 57.992 | 41.007 | 50.663 | 66.54 | 21.089 | 104.383 | 121.331 | 133.55 | 146.55 | 30.546 | 11.295 | 12.612 | 22.992 | 23.357 | 134.841 | 9.928 | 13.221 | 0 | 0 | 0 | 0.233 | 0 | 0 | 0 | 0 | 2.513 | 1.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.002 | 0.011 |
Total Current Liabilities
| 124.62 | 107.377 | 117.972 | 145.228 | 242.305 | 133.062 | 167.633 | 145.228 | 119.065 | 122.865 | 120.394 | 116.375 | 131.708 | 149.833 | 229.32 | 272.806 | 206.437 | 213.923 | 464.565 | 436.365 | 342.191 | 118.94 | 98.938 | 75.165 | 56.146 | 158.507 | 23.562 | 23.464 | 4.44 | 4.452 | 3.816 | 7.995 | 6.84 | 7.981 | 7.827 | 7.402 | 4.807 | 4.002 | 0.437 | 0.534 | 0.007 | 0.002 | 0.013 | 0.024 | 0.011 | 0.008 | 0.065 | 0.047 | 0.011 | 0.001 | 0.01 | 0.015 | 0 | 0.004 | 0.012 | 0.015 | 0.002 | 0.001 | 0.011 | 0.008 | 0 | 0 | 0.006 | 0.007 | 0.006 | 0.005 | 0.013 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 47.574 | 78.361 | 79.961 | 236.487 | 79.967 | 194.706 | 286.063 | 236.487 | 343.553 | 369.85 | 363.247 | 358.613 | 407.724 | 418.752 | 369.851 | 378.629 | 539.059 | 544.436 | 521.134 | 395.158 | 418.346 | 338.997 | 289.904 | 200.76 | 206.613 | 0.244 | 66.844 | 63.818 | 18.722 | 18.941 | 11.857 | 4.439 | 4 | 3 | 3 | 2.292 | 0.792 | 0.764 | 0.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 2.309 | 1.84 | 3.92 | 0 | 22.121 | 34.729 | 55.587 | 37.297 | 0 | 0 | 0 | -119.8 | 114.078 | 60.318 | 0.092 | 1.827 | 0 | 0 | 33.581 | 177.395 | 1.109 | 1.485 | 1.869 | 2.254 | 2.634 | 1.777 | 3.856 | 10.527 | 12.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities Non-Current
| 16.19 | 16.328 | 16.574 | 2.862 | 16.745 | 16.381 | 17.396 | 2.862 | 0 | 0 | 0 | 119.8 | 3.722 | 4.069 | 3.993 | 3.946 | 71.327 | 81.283 | 109.071 | 91.886 | 124.084 | 116.411 | 161.733 | 69.406 | 19.234 | 16.28 | 8.656 | 5.937 | 0.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46.11 | 55.071 | 50.896 | 37.425 | 48.047 | 49.973 | 48.751 | 0.128 | 17.546 | 38.013 | 51.703 | -27.757 | 0.037 | 0.037 | 0.037 | 0.037 | 2.571 | 8.47 | 12.038 | 11.979 | 270.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 112.183 | 151.6 | 151.351 | 276.774 | 166.88 | 295.789 | 407.797 | 276.774 | 361.099 | 407.863 | 414.95 | 450.656 | 525.561 | 483.176 | 373.973 | 384.439 | 612.957 | 634.189 | 675.824 | 676.418 | 814.288 | 456.893 | 453.506 | 272.42 | 228.481 | 18.301 | 79.356 | 80.282 | 31.002 | 18.941 | 11.857 | 4.439 | 4 | 3 | 3 | 2.292 | 0.792 | 0.764 | 0.746 | 0 | 0 | 0 | 0 | 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 Liabilities
| 236.803 | 258.977 | 269.323 | 422.002 | 409.185 | 428.851 | 575.43 | 422.002 | 480.164 | 530.728 | 535.344 | 567.031 | 657.269 | 633.009 | 603.293 | 657.245 | 819.394 | 848.112 | 1,140.389 | 1,112.783 | 1,156.479 | 575.833 | 552.444 | 347.585 | 284.627 | 176.808 | 102.918 | 103.746 | 35.442 | 23.394 | 15.673 | 12.434 | 10.84 | 10.981 | 10.827 | 9.694 | 5.599 | 4.766 | 0.437 | 0.534 | 0.007 | 0.002 | 0.013 | 0.024 | 0.011 | 0.008 | 0.065 | 0.047 | 0.011 | 0.001 | 0.01 | 0.015 | 0 | 0.004 | 0.012 | 0.015 | 0.002 | 0.001 | 0.011 | 0.008 | 0 | 0 | 0.006 | 0.007 | 0.006 | 0.005 | 0.013 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,971.416 | 6,938.763 | 6,898.891 | 6,754.626 | 6,841.234 | 6,835.835 | 6,764.621 | 6,754.626 | 6,570.995 | 6,429.089 | 6,424.173 | 6,424.296 | 6,434.078 | 6,289.374 | 5,938.575 | 5,785.395 | 5,675.534 | 5,456.618 | 4,759.68 | 4,673.118 | 4,650.338 | 4,488.761 | 4,202.61 | 1,466.433 | 1,416.124 | 532.673 | 230.432 | 221.447 | 172.366 | 89.323 | 56.069 | 17.148 | 17.031 | 14.054 | 12.123 | 11.433 | 25.267 | 24.87 | 4.9 | 2.641 | 1.848 | 1.848 | 1.848 | 1.848 | 1.848 | 1.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -6,367.936 | -6,367.806 | -6,341.593 | -6,038.275 | -6,296.833 | -6,216.764 | -6,150.25 | -6,038.275 | -5,419.488 | -4,407.311 | -4,332.969 | -4,321.085 | -4,189.736 | -4,025.086 | -3,732.298 | -3,592.787 | -1,717.812 | -1,580.499 | -289.145 | -283.638 | -283.578 | -122.346 | 112.328 | 87.749 | -35.921 | -16.714 | -24.624 | -28.426 | -23.61 | -23.782 | -22.508 | -16.916 | -9.52 | -12.104 | -12.711 | -11.342 | -40.502 | -38.666 | -2.042 | -1.534 | -1.465 | -1.374 | -1.345 | -1.33 | -1.225 | -1.152 | -1.086 | -0.937 | -0.739 | -0.697 | -0.662 | -0.688 | -0.633 | -0.412 | -0.4 | -0.366 | -0.318 | -0.291 | -0.34 | -0.322 | -0.304 | -0.274 | -0.252 | -0.176 | -0.154 | -0.149 | 0.001 |
Accumulated Other Comprehensive Income/Loss
| -43.707 | -54.507 | -53.517 | -54.508 | -58.325 | -60.255 | -57.916 | -54.508 | -61.919 | -67.62 | -66.232 | -65.511 | -66.254 | -67.107 | -62.063 | -41.802 | -39.647 | -32.474 | -4.049 | -3.843 | 20.722 | -74.024 | 84.581 | 4.387 | -4.134 | 32.834 | 39.108 | 25.912 | 12.867 | 9.284 | 7.535 | 5.73 | 3.969 | 3.83 | 3.657 | 3.742 | 19.811 | 18.797 | 1.745 | 0.247 | 0 | 0 | 0 | -0.003 | 0.176 | 0.176 | 0.175 | 0.174 | 0.17 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | -0.001 | -0.001 | 0 | 0 | -0 | -0 | -0.001 | -0.001 | -0.001 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.193 | 0.151 | 0.151 | 0.179 | 0 | 0 | 1.848 | 1.837 | 1.837 | 2.007 | 2.003 | 2.063 | 2.054 | 2.053 | 2.083 | 2.082 | 1.977 | 0.404 | 1.942 | 1.942 | 1.941 | 1.934 | 1.935 | 1.862 | 1.861 | 1.856 | 0.43 |
Total Shareholders Equity
| 559.773 | 516.45 | 503.781 | 661.843 | 486.076 | 558.816 | 556.455 | 661.843 | 1,089.588 | 1,954.158 | 2,024.972 | 2,037.7 | 2,178.088 | 2,197.181 | 2,153.979 | 2,150.806 | 3,918.075 | 3,843.645 | 4,466.486 | 4,385.637 | 4,387.482 | 4,292.391 | 4,399.519 | 1,558.569 | 1,376.069 | 548.793 | 244.916 | 218.933 | 161.623 | 74.825 | 41.096 | 5.962 | 11.48 | 5.78 | 3.07 | 3.833 | 4.576 | 5.001 | 4.603 | 1.353 | 0.575 | 0.625 | 0.654 | 0.694 | 0.8 | 0.873 | 0.938 | 1.075 | 1.269 | 1.307 | 1.339 | 1.373 | 1.418 | 1.639 | 1.681 | 1.714 | 1.658 | 1.754 | 1.601 | 1.619 | 1.637 | 1.66 | 1.682 | 1.685 | 1.707 | 1.706 | 0.43 |
Total Equity
| 601.87 | 558.19 | 549.048 | 662.354 | 517.137 | 594.984 | 594.497 | 662.354 | 1,090.088 | 1,954.656 | 2,024.972 | 2,037.7 | 2,178.088 | 2,197.181 | 2,153.979 | 2,126.45 | 3,898.262 | 3,823.8 | 4,466.41 | 4,390.047 | 4,393.301 | 4,300.051 | 4,402.917 | 1,563.131 | 1,386.773 | 555.586 | 244.916 | 218.933 | 161.623 | 74.825 | 41.096 | 5.962 | 11.48 | 5.78 | 3.07 | 3.833 | 4.576 | 5.001 | 4.603 | 1.353 | 0.575 | 0.625 | 0.654 | 0.694 | 0.8 | 0.873 | 0.938 | 1.075 | 1.269 | 1.307 | 1.339 | 1.373 | 1.418 | 1.639 | 1.681 | 1.714 | 1.658 | 1.754 | 1.601 | 1.619 | 1.637 | 1.66 | 1.682 | 1.685 | 1.707 | 1.706 | 0.43 |
Total Liabilities & Shareholders Equity
| 838.673 | 817.167 | 818.371 | 1,084.356 | 926.322 | 1,023.835 | 1,169.927 | 1,084.356 | 1,570.252 | 2,485.384 | 2,560.316 | 2,604.731 | 2,835.357 | 2,830.19 | 2,757.272 | 2,783.695 | 4,717.656 | 4,671.912 | 5,606.799 | 5,502.83 | 5,549.78 | 4,875.884 | 4,955.361 | 1,910.716 | 1,671.4 | 732.394 | 347.834 | 322.679 | 197.065 | 98.219 | 56.769 | 18.397 | 22.32 | 16.761 | 13.897 | 13.527 | 10.175 | 9.767 | 5.04 | 1.887 | 0.583 | 0.628 | 0.667 | 0.719 | 0.811 | 0.881 | 1.003 | 1.121 | 1.28 | 1.308 | 1.349 | 1.388 | 1.418 | 1.642 | 1.693 | 1.73 | 1.66 | 1.755 | 1.613 | 1.627 | 1.637 | 1.66 | 1.688 | 1.692 | 1.713 | 1.712 | 0.443 |