Aris Water Solutions, Inc.
NYSE:ARIS
22.22 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 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 Q1 | 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 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 32.76 | 11.526 | 20.654 | 5.063 | 24.184 | 4.016 | 25.508 | 1.122 | 25.18 | 35.135 | 67.779 | 60.055 | 36.389 | 31.123 | 21.185 | 24.932 | -7.198 | 5.555 | 4.555 | 5.617 | 5.118 | 4.44 | 3.166 | 3.179 | 2.284 | 2.161 | 1.688 | 1.597 | 1.808 | 1.034 | 0.581 | 1.121 | 2.195 | 1.164 | 0.19 | 0.261 | 1.35 | 0.486 | 0.841 | 0.998 | 1.134 | 0.804 | 1.227 | 0.861 | 0.938 | 0.904 | 0.577 | 0.291 | 0.65 | 1.083 | 1.138 | 0.86 | 1.086 | 1.244 | 0.761 | 1.075 | 1.05 | 1.468 | 1.639 | 3.191 | 3.584 | 3.652 | 3.584 | 3.555 | 3.651 | 3.632 | 3.326 | 3.17 | 3.357 | 2.747 | 2.723 | 1.774 | 2.12 | 1.576 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0.033 | 0.043 | 0.044 | 0.061 | 0.041 | 0.083 | 0.091 | 0.09 | 0.048 | 0 | 0 | 0.072 | 14.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 32.76 | 11.526 | 20.654 | 5.063 | 24.184 | 4.016 | 25.508 | 1.122 | 25.18 | 35.135 | 67.779 | 60.055 | 36.389 | 31.123 | 21.185 | 24.932 | 7.198 | 5.555 | 4.555 | 5.617 | 5.118 | 4.44 | 3.166 | 3.179 | 2.284 | 2.161 | 1.688 | 1.597 | 1.808 | 1.034 | 0.581 | 1.121 | 2.195 | 1.164 | 0.19 | 0.261 | 1.35 | 0.486 | 0.841 | 0.998 | 1.134 | 0.804 | 1.227 | 0.861 | 0.938 | 0.904 | 0.577 | 0.291 | 0.65 | 1.083 | 1.138 | 0.86 | 1.086 | 1.244 | 0.761 | 1.075 | 1.05 | 1.468 | 1.639 | 3.191 | 3.584 | 3.652 | 3.584 | 3.555 | 3.651 | 3.632 | 3.326 | 3.17 | 3.357 | 2.747 | 2.723 | 1.774 | 2.12 | 1.576 |
Net Receivables
| 85.146 | 106.873 | 92.179 | 95.123 | 99.193 | 103.039 | 105.742 | 132.066 | 108.332 | 88.1 | 73.106 | 66.29 | 57.809 | 47.552 | 33.017 | 36.821 | 0 | 2.944 | 2.66 | 1.817 | 1.942 | 2.294 | 2.152 | 2.147 | 2.046 | 2.271 | 2.557 | 2.062 | 1.212 | 1.84 | 1.691 | 1.369 | 0.945 | 1.44 | 1.272 | 1.364 | 1.187 | 1.389 | 1.04 | 0.871 | 1.179 | 1.173 | 1.006 | 1.16 | 1.359 | 1.794 | 1.412 | 1.286 | 1.352 | 1.644 | 0.993 | 1.104 | 1.304 | 1.258 | 0.989 | 0.787 | 1.302 | 1.137 | 1.446 | 0.609 | 0.885 | 1.308 | 1.552 | 0.912 | 1.023 | 0.759 | 0.729 | 0.752 | 1.121 | 0.856 | 0.654 | 0.964 | 1.088 | 1.332 |
Inventory
| 0 | 0 | 0 | 0 | -23.296 | -27.721 | -32.01 | 0 | 0 | 0 | 0 | -20.191 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0.145 | 0.073 | 0.132 | 0.185 | 0.184 | 0.136 | 0.165 | 0.169 | 0.149 | 0.316 | 0.294 | 0.161 | 0.18 | 0.117 | 0.154 | 0.158 | 0.208 | 0.27 | 0.151 | 0.183 | 0.166 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 35.651 | 5.389 | 6.35 | 8.364 | 25.537 | 49.72 | 36.553 | 5.805 | 1.828 | 12.18 | 12.641 | 26.234 | 1.349 | 2.149 | 6.212 | 4.315 | 0 | 4.088 | 3.522 | 3.574 | 3.963 | 4.346 | 3.849 | 4.041 | 3.94 | 4.349 | 3.468 | 3.428 | 3.685 | 3.976 | 3.945 | 3.636 | 3.872 | 4.036 | 3.939 | 3.4 | 3.452 | 3.592 | 3.341 | 3.215 | 3.664 | 2.926 | 2.994 | 2.961 | 3.214 | 1.013 | 0.996 | 1.016 | 0.99 | 0.608 | 0.383 | 0.812 | 0.986 | 1.125 | 1.046 | 0.92 | 1.069 | 1.372 | 1.081 | 1.063 | 1.092 | 1 | 0.346 | 0.355 | 0.363 | 0.148 | 0.101 | 0.109 | 0.187 | 0.137 | 0.067 | 0.095 | 0.115 | 0.092 |
Total Current Assets
| 153.557 | 123.788 | 119.183 | 108.55 | 125.618 | 129.054 | 135.793 | 138.993 | 135.34 | 135.415 | 153.526 | 132.388 | 95.547 | 80.824 | 60.414 | 66.068 | 7.198 | 12.786 | 10.882 | 11.081 | 11.155 | 11.265 | 9.351 | 9.503 | 8.435 | 8.95 | 7.862 | 7.403 | 6.999 | 7.011 | 6.397 | 6.243 | 7.166 | 6.798 | 5.609 | 5.295 | 6.14 | 5.65 | 5.388 | 5.229 | 5.977 | 4.903 | 5.227 | 4.982 | 5.511 | 3.711 | 2.985 | 2.593 | 2.992 | 3.335 | 2.514 | 2.776 | 3.376 | 3.627 | 2.796 | 2.782 | 3.421 | 3.977 | 4.166 | 4.863 | 5.561 | 5.96 | 5.482 | 4.822 | 5.037 | 4.539 | 4.156 | 4.031 | 4.665 | 3.74 | 3.444 | 2.833 | 3.323 | 3 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,140.945 | 990.985 | 964.345 | 936.44 | 926.125 | 889.444 | 867.123 | 828.238 | 807.619 | 675.6 | 635.117 | 633.007 | 631.474 | 649.98 | 635.152 | 618.188 | 0 | 2.26 | 2.366 | 2.372 | 2.521 | 2.21 | 2.196 | 2.375 | 2.421 | 1.868 | 1.849 | 1.764 | 1.771 | 1.948 | 2.062 | 1.875 | 1.863 | 1.568 | 2.104 | 2.15 | 1.951 | 1.89 | 1.775 | 1.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 34.585 | 0 | 28.037 | 28.034 | 21.634 | 21.634 | 21.639 | 21.639 | 21.066 | 21.168 | 18.517 | 17.201 | 17.666 | 12.367 | 12.326 | 12.326 | 12.198 | 12.198 | 12.239 | 12.238 | 5.972 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 5.439 | 0 | 2.196 | 2.196 | 2.196 | 1.079 | 1.079 | 1.079 | 1.079 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 204.487 | 213.75 | 223.013 | 232.277 | 241.55 | 250.942 | 260.394 | 269.845 | 277.379 | 286.562 | 295.746 | 304.93 | 313.081 | 321.233 | 329.384 | 337.535 | 0 | 9.702 | 10.225 | 7.518 | 7.89 | 8.275 | 8.66 | 9.719 | 10.116 | 8.092 | 7.233 | 7.057 | 3.612 | 3.744 | 3.901 | 3.949 | 4.099 | 4.249 | 4.394 | 2.224 | 1.439 | 1.553 | 1.682 | 1.861 | 2.041 | 2.22 | 2.422 | 2.625 | 2.827 | 3.03 | 3.232 | 3.435 | 3.637 | 1.217 | 1.205 | 1.301 | 1.396 | 0 | 0 | 0 | 1.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 239.072 | 248.335 | 257.598 | 266.862 | 276.135 | 285.527 | 294.979 | 304.43 | 311.964 | 321.147 | 330.331 | 339.515 | 347.666 | 355.818 | 363.969 | 372.12 | 0 | 37.739 | 38.259 | 29.152 | 29.524 | 29.914 | 30.299 | 30.785 | 31.284 | 26.609 | 24.434 | 24.723 | 15.979 | 16.07 | 16.227 | 16.147 | 16.297 | 16.488 | 16.632 | 8.196 | 6.878 | 6.992 | 7.121 | 7.3 | 7.48 | 7.659 | 7.861 | 8.064 | 8.266 | 8.469 | 8.671 | 8.874 | 9.076 | 1.217 | 3.401 | 3.497 | 3.592 | 1.079 | 1.079 | 1.079 | 2.151 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.966 | 18.51 | 20.729 | 87.906 | 25.783 | 27.67 | 29.206 | 30.424 | 24.377 | 22.405 | 22.439 | 19.933 | 0 | 0 | 0 | 0 | 0 | 0.664 | 0.968 | 1.123 | 1.112 | 1.135 | 1.753 | 1.892 | 2.398 | 2.451 | 3.422 | 3.542 | 3.507 | 3.496 | 3.621 | 3.451 | 3.451 | 3.554 | 2.65 | 2.392 | 2.443 | 2.08 | 2.325 | 2.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.509 | 2.525 | 0.33 | 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
| -144.881 | 5.445 | 5.74 | 5.995 | 0.853 | 0.998 | 1.139 | 1.281 | 1.422 | 1.566 | 1.708 | 1.85 | 2.848 | 2.14 | 3.199 | 1.429 | -7.198 | 6.709 | 6.908 | 5.119 | 5.031 | 5.098 | 5.146 | 5.003 | 5.21 | 4.595 | 4.541 | 4.694 | 4.092 | 4.278 | 4.42 | 4.434 | 4.351 | 4.375 | 4.361 | 4.347 | 3.097 | 3.287 | 3.274 | 3.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.389 | -2.525 | -0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.526 | 0 | 0 | 0 | 2.327 | 0 |
Total Non-Current Assets
| 1,251.102 | 1,263.275 | 1,248.412 | 1,297.203 | 1,228.896 | 1,203.639 | 1,192.447 | 1,164.373 | 1,145.382 | 1,020.718 | 989.595 | 994.305 | 981.988 | 1,007.938 | 1,002.32 | 991.737 | -7.198 | 47.372 | 48.501 | 37.766 | 38.188 | 38.357 | 39.394 | 40.055 | 41.313 | 35.523 | 34.246 | 34.723 | 25.349 | 25.792 | 26.33 | 25.907 | 25.962 | 25.985 | 25.747 | 17.085 | 14.369 | 14.249 | 14.495 | 14.981 | 7.48 | 7.659 | 7.861 | 8.064 | 8.266 | 8.469 | 8.671 | 8.874 | 9.076 | 7.115 | 3.401 | 3.497 | 3.592 | 1.079 | 1.079 | 1.079 | 2.151 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.526 | 0 | 0 | 0 | 2.327 | 0 |
Total Assets
| 1,404.659 | 1,387.063 | 1,367.595 | 1,405.753 | 1,354.514 | 1,332.693 | 1,328.24 | 1,303.366 | 1,280.722 | 1,156.133 | 1,143.121 | 1,126.693 | 1,077.535 | 1,088.762 | 1,062.734 | 1,057.805 | 0 | 60.158 | 59.383 | 48.847 | 49.343 | 49.622 | 48.745 | 49.558 | 49.748 | 44.473 | 42.108 | 42.126 | 32.348 | 32.803 | 32.727 | 32.15 | 33.128 | 32.783 | 31.356 | 22.38 | 20.509 | 19.899 | 19.883 | 20.21 | 13.457 | 12.562 | 13.088 | 13.046 | 13.777 | 12.18 | 11.656 | 11.467 | 12.068 | 10.45 | 5.915 | 6.273 | 6.968 | 4.706 | 3.875 | 3.861 | 5.572 | 4.852 | 1.878 | 0.448 | 9.436 | 0.42 | -0.635 | -0.816 | 7.933 | -1.727 | -1.962 | -2.312 | 6.191 | -3.007 | -3.056 | -2.961 | 5.65 | -2.304 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13.51 | 42.791 | 38.509 | 26.819 | 30.974 | 36.718 | 27.733 | 22.982 | 35.823 | 19.283 | 19.281 | 7.082 | 10.067 | 10.414 | 14.132 | 16.067 | 0 | 0.832 | 1.15 | 0.785 | 0.718 | 0.574 | 0.723 | 0.785 | 0.708 | 0.766 | 0.999 | 0.942 | 0.656 | 0.554 | 0.866 | 0.553 | 0.71 | 0.792 | 1.406 | 0.53 | 0.725 | 0.647 | 0.375 | 0.526 | 0.561 | 0.365 | 0.498 | 0.318 | 0.49 | 0.462 | 0.317 | 0.408 | 0.788 | 0.314 | 0.126 | 0.175 | 0.408 | 0.393 | 0.208 | 0.144 | 0.703 | 0.671 | 0.234 | 0.384 | 0.5 | 0.322 | 0.435 | 0.402 | 0.323 | 0.208 | 0.248 | 0.282 | 0.26 | 0.196 | 0.23 | 0.336 | 0.401 | 0.226 |
Short Term Debt
| 1.836 | 3.618 | 5.449 | 7.139 | 1.504 | 1.185 | 1.204 | 1.176 | 1.025 | 1.045 | 1.092 | 37.967 | 41.767 | 0 | 0 | 0 | 0 | 2.94 | 2.921 | 2.51 | 2.417 | 2.172 | 1.929 | 1.693 | 1.338 | 1.094 | 0.855 | 0.605 | 0.675 | 0.619 | 0.562 | 0.506 | 0.45 | 0.338 | 4.469 | 1.085 | 1.084 | 1 | 1.207 | 1 | 0.127 | 0.745 | 0.549 | 0.36 | 0.192 | 0.218 | 0.2 | 0.058 | 0.117 | 0.376 | 0.434 | 0.581 | 0.676 | 0.233 | 0.483 | 0.683 | 1.023 | 1.184 | 1.52 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1 | 1 | 1 | 1 | 1 | 1 | 0.8 | 0.4 | 0.258 |
Tax Payables
| 0 | 2.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.326 | 0.336 | 0.252 | 0.297 | 0.182 | 0.208 | 0.167 | 0.14 | 0.137 | 0.13 | 0.132 | 0.123 | 0.132 | 0.134 | 0.104 | 0.147 | 0.117 | 0.124 | 0.119 | 0.216 | 0.027 | 0.036 | 0.06 | 0 | 0.051 | 0 | 0 | 0 | 0.003 | 0.034 | 0.031 | 0 | 0.044 | 0.044 | 0.045 | 0 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.486 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -1.836 | 0 | 0 | 1.12 | -1.504 | 68.122 | 0 | 0 | 0 | 0 | 0 | 1.336 | 1.336 | 0 | 0 | 0 | 0 | 6.381 | 5.329 | 5.818 | 6.763 | 7.135 | 6.165 | 6.674 | 7.327 | 7.796 | 7.519 | 7.631 | 7.415 | 7.849 | 7.523 | 7.933 | 8.571 | 9.228 | 8.944 | 4.717 | 4.926 | 5.044 | 4.855 | 5.007 | 2.693 | 2.169 | 2.294 | 2.377 | 2.6 | 0.513 | 0.513 | 0.513 | 0.513 | 2.509 | 2.525 | 0.33 | 0.33 | 0.555 | 0.555 | 0.555 | 0.555 | 0.675 | 0.675 | 0.675 | 0.675 | 0.747 | 0.16 | 0.16 | 0.16 | 5.337 | 5.302 | 4.843 | 5.453 | 5.364 | 5.208 | 4.842 | 5.28 | 5.172 |
Other Current Liabilities
| 73.932 | 48.498 | 65.13 | 61.62 | 82.366 | 6.835 | 76.592 | 67.256 | 86.476 | 56.604 | 46.822 | 2.66 | 4.84 | 38.952 | 33.652 | 29.722 | 0 | 3.967 | 4.541 | 3.609 | 3.172 | 3.335 | 3.315 | 3.83 | 3.568 | 3.443 | 4.002 | 3.82 | 2.421 | 2.562 | 2.829 | 2.337 | 2.224 | 3.176 | 2.473 | 2.207 | 1.338 | 1.301 | 1.616 | 1.467 | 5.594 | 5.042 | 5.804 | 5.866 | 5.921 | 7.661 | 7.188 | 7.155 | 7.851 | 5.036 | 4.42 | 6.96 | 7.437 | 6.057 | 5.714 | 6.134 | 6.361 | 6.279 | 6.32 | 5.748 | 6.343 | 6.641 | 7.055 | 6.7 | 7.265 | 1.833 | 1.619 | 2.244 | 2.014 | 1.676 | 1.853 | 1.908 | 2.055 | 2.169 |
Total Current Liabilities
| 89.278 | 94.907 | 109.088 | 96.698 | 113.34 | 112.86 | 105.529 | 91.414 | 123.324 | 76.932 | 67.195 | 49.045 | 58.01 | 49.366 | 47.784 | 45.789 | 0 | 14.12 | 13.941 | 12.722 | 13.07 | 13.216 | 12.132 | 12.982 | 12.941 | 13.099 | 13.375 | 12.998 | 11.167 | 11.584 | 11.78 | 11.329 | 11.955 | 13.534 | 17.292 | 8.539 | 8.073 | 7.992 | 8.053 | 8 | 8.975 | 8.321 | 9.145 | 8.921 | 9.203 | 8.854 | 8.218 | 8.134 | 9.269 | 8.235 | 7.505 | 8.046 | 8.851 | 7.238 | 6.96 | 7.516 | 8.642 | 8.809 | 8.749 | 8.207 | 8.918 | 9.11 | 9.05 | 8.562 | 8.948 | 8.378 | 8.169 | 8.369 | 8.727 | 8.236 | 8.291 | 7.886 | 8.136 | 7.825 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 452.194 | 444.727 | 422.259 | 421.792 | 429.324 | 423.856 | 435.389 | 428.921 | 402.419 | 398.617 | 397.916 | 392.051 | 391.583 | 391.115 | 297 | 297 | 0 | 12.588 | 13.319 | 6.031 | 6.658 | 7.281 | 7.899 | 8.51 | 9.191 | 7.587 | 7.977 | 8.445 | 3.375 | 3.544 | 3.714 | 3.882 | 4.05 | 4.162 | 2.943 | 3.64 | 2.888 | 3.222 | 3.376 | 3.833 | 0.917 | 4.499 | 4.725 | 4.947 | 0 | 5.26 | 5.265 | 5.307 | 0 | 5.167 | 0.191 | 0.268 | 0 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.309 | 0 | 0 | 0 | 3.785 | 4.008 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 14.716 | 0 | 0 | 0 | -52.389 | 0 | 0 | 0 | 1.336 | 1.336 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.322 | 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
| 0 | 0 | 0 | 65.272 | 0 | 0 | 0 | 52.389 | 0 | 0 | 0 | 75.564 | 0 | 0 | 0 | 5.291 | 0 | 3.259 | 2.827 | 2.892 | 3.182 | 3.495 | 3.145 | 3.305 | 3.092 | 3.235 | 2.481 | 2.551 | 2.655 | 2.896 | 2.912 | 2.817 | 2.938 | 3.112 | 3.245 | 2.632 | 2.686 | 2.832 | 2.73 | 2.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.539 | 1.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 136.423 | 135.249 | 134.846 | 119.382 | 133.056 | 126.611 | 126.1 | 125.944 | 88.157 | 85.591 | 84.625 | 6.158 | 6.032 | 6.964 | 6.837 | 0.132 | 0 | -1.857 | -1.226 | -2.686 | -2.893 | -3.127 | -2.655 | -2.767 | -2.425 | -0.681 | -1.893 | -1.341 | -2.055 | -1.947 | -2.076 | -1.999 | -1.864 | -2.375 | -2.51 | -1.918 | -2.354 | -2.738 | -2.585 | -2.362 | 3.376 | 0 | 0 | 0 | 5.355 | 0.017 | 0.034 | 0.059 | 5.151 | 0.077 | 0.053 | 0.091 | 0.446 | 0.01 | 0.017 | 0.022 | 0.567 | 0.033 | 0.041 | 0.043 | 0.83 | 0.041 | 0.087 | 0.091 | 2.594 | 0.211 | 0.211 | 0.211 | 0.706 | 0.553 | 0.553 | 0.555 | 0.559 | -3.564 |
Total Non-Current Liabilities
| 588.617 | 579.976 | 557.105 | 621.162 | 562.38 | 550.467 | 561.489 | 554.865 | 490.576 | 484.208 | 482.541 | 475.109 | 398.951 | 398.079 | 303.837 | 303.723 | 0 | 13.99 | 14.92 | 6.237 | 6.947 | 7.649 | 8.389 | 9.048 | 9.858 | 10.141 | 8.565 | 9.655 | 3.975 | 4.493 | 4.55 | 4.7 | 5.124 | 4.899 | 3.678 | 4.354 | 3.22 | 3.316 | 3.521 | 4.013 | 4.293 | 4.499 | 4.725 | 4.947 | 5.355 | 5.277 | 5.299 | 5.366 | 5.151 | 5.244 | 0.244 | 0.359 | 0.446 | 1.549 | 1.556 | 0.022 | 0.567 | 0.033 | 0.041 | 0.043 | 0.83 | 0.041 | 0.087 | 0.091 | 2.594 | 0.211 | 0.211 | 0.211 | 4.015 | 0.553 | 0.553 | 0.555 | 4.344 | 0.444 |
Total Liabilities
| 677.895 | 674.883 | 666.193 | 717.86 | 675.72 | 663.327 | 667.018 | 646.279 | 613.9 | 561.14 | 549.736 | 524.154 | 456.961 | 447.445 | 351.621 | 349.512 | 0 | 28.11 | 28.861 | 18.959 | 20.017 | 20.865 | 20.521 | 22.03 | 22.799 | 23.24 | 21.94 | 22.653 | 15.142 | 16.077 | 16.33 | 16.029 | 17.079 | 18.433 | 20.97 | 12.893 | 11.293 | 11.308 | 11.574 | 12.013 | 13.268 | 12.82 | 13.87 | 13.868 | 14.558 | 14.131 | 13.517 | 13.5 | 14.42 | 17.736 | 11.239 | 11.676 | 9.297 | 0.409 | 0.466 | 0.52 | 9.209 | 0.802 | 0.87 | 0.464 | 9.748 | 1.461 | 1.871 | 2.241 | 11.542 | 3.274 | 3.543 | 3.742 | 12.742 | 4.181 | 4.449 | 4.721 | 12.48 | 4.452 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.371 | 74.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.744 | 91.285 | 91.408 | 0 | 91.92 | 91.946 | 92.122 | 0 | 92.17 | 92.396 | 92.452 | 0 | 93.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.586 | 0.585 | 0.585 | 0.581 | 0.578 | 0.578 | 0.578 | 0.576 | 0.569 | 0.535 | 0.535 | 0.535 | 620.574 | 641.317 | 636.742 | 633.915 | 0 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.015 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.577 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0 | 0.005 | 0.005 | 0.005 | 0 | 0.006 |
Retained Earnings
| 11.332 | 7.235 | 4.652 | -0.087 | -2.683 | -5.291 | -7.17 | -7.722 | -7.094 | -5.415 | -4.741 | -0.457 | 0 | 0 | 0 | 0 | 0 | -84.027 | -85.452 | -85.694 | -86.05 | -86.508 | -86.956 | -87.404 | -87.793 | -88.161 | -88.5 | -88.76 | -88.864 | -89.038 | -89.198 | -88.737 | -88.762 | -88.463 | -87.892 | -87.896 | -88.009 | -88.521 | -88.731 | -88.792 | 0 | -90.744 | -91.285 | -91.408 | 0 | -91.92 | -91.946 | -92.122 | 0 | -92.17 | -92.396 | -92.452 | 0 | -93.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -101.198 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 545.508 | -0.004 | 0 | -0.006 | -0.005 | 0.005 | 0.024 | 0.023 | 0.025 | 0.023 | 0.016 | -0.012 | -0.021 | -0.033 | -0.025 | -0.023 | -0.018 | -0.016 | -0.027 | -0.011 | -0.001 | -0.019 | -0.016 | -0.032 | -0.039 | -0.04 | -0.026 | -0.024 | -0.013 | -0.025 | -0.039 | -0.053 | -0.034 | -0.009 | -0.003 | -0.009 | -0.052 | -0.052 | -0.048 | -0.03 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 330.787 | 328.453 | 326.538 | 323.41 | 321.396 | 320.309 | 318.677 | 316.654 | 282.782 | 217.704 | 215.67 | 212.791 | 0 | 0 | 0 | 0 | 0 | 116.062 | 115.957 | 115.571 | 115.364 | 115.243 | 115.139 | 114.892 | 114.7 | 109.356 | 108.638 | 108.231 | 106.077 | 105.784 | 105.607 | 104.868 | 104.816 | 102.817 | 98.296 | 97.386 | 97.218 | 97.123 | 97.048 | 97.013 | 7.862 | 6.163 | 5.579 | 5.357 | 5.224 | 4.776 | 4.696 | 4.467 | 4.213 | 4.259 | 3.486 | 2.703 | 2.941 | 1.853 | 1.407 | 1.02 | 0.731 | 0.843 | 1.001 | -0.022 | -0.318 | -1.047 | -2.512 | -3.063 | -3.615 | -5.006 | -5.51 | -6.059 | 0 | -7.193 | -7.51 | -7.687 | 0 | 94.436 |
Total Shareholders Equity
| 342.705 | 336.273 | 331.775 | 323.904 | 319.291 | 315.596 | 312.085 | 309.508 | 276.257 | 212.824 | 211.464 | 212.869 | 620.574 | 641.317 | 711.113 | 708.293 | 545.508 | 32.048 | 30.522 | 29.888 | 29.326 | 28.757 | 28.224 | 27.528 | 26.949 | 21.233 | 20.168 | 19.473 | 17.206 | 16.726 | 16.397 | 16.121 | 16.049 | 14.35 | 10.386 | 9.487 | 9.216 | 8.591 | 8.309 | 8.197 | 7.831 | 6.131 | 5.561 | 5.341 | 5.219 | 4.759 | 4.665 | 4.422 | 4.187 | 4.257 | 3.49 | 3.271 | 2.896 | 1.808 | 1.366 | 0.997 | 0.718 | 0.85 | 1.008 | -0.016 | -0.312 | -1.041 | -2.506 | -3.057 | -3.609 | -5.001 | -5.505 | -6.054 | -6.551 | -7.188 | -7.505 | -7.682 | -6.83 | -6.756 |
Total Equity
| 726.764 | 712.18 | 701.402 | 687.893 | 678.794 | 669.366 | 661.222 | 657.087 | 666.822 | 594.993 | 593.385 | 602.539 | 620.574 | 641.317 | 711.113 | 708.293 | 545.508 | 32.048 | 30.522 | 29.888 | 29.326 | 28.757 | 28.224 | 27.528 | 26.949 | 21.233 | 20.168 | 19.473 | 17.206 | 16.726 | 16.397 | 16.121 | 16.049 | 14.35 | 10.386 | 9.487 | 9.216 | 8.591 | 8.309 | 8.197 | 7.831 | 6.131 | 5.561 | 5.341 | 5.219 | 4.759 | 4.665 | 4.422 | 4.187 | 4.257 | 3.49 | 3.271 | 2.896 | 1.808 | 1.366 | 0.997 | 0.718 | 0.85 | 1.008 | -0.016 | -0.312 | -1.041 | -2.506 | -3.057 | -3.609 | -5.001 | -5.505 | -6.054 | -6.551 | -7.188 | -7.505 | -7.682 | -6.83 | -6.756 |
Total Liabilities & Shareholders Equity
| 1,404.659 | 1,387.063 | 1,367.595 | 1,405.753 | 1,354.514 | 1,332.693 | 1,328.24 | 1,303.366 | 1,280.722 | 1,156.133 | 1,143.121 | 1,126.693 | 1,077.535 | 1,088.762 | 1,062.734 | 1,057.805 | 545.508 | 60.158 | 59.383 | 48.847 | 49.343 | 49.622 | 48.745 | 49.558 | 49.748 | 44.473 | 42.108 | 42.126 | 32.348 | 32.803 | 32.727 | 32.15 | 33.128 | 32.783 | 31.356 | 22.38 | 20.509 | 19.899 | 19.883 | 20.21 | 21.099 | 18.951 | 19.431 | 19.209 | 19.777 | 18.89 | 18.182 | 17.922 | 18.607 | 10.45 | 5.915 | 6.273 | 12.193 | 4.706 | 3.875 | 3.861 | 9.927 | 4.852 | 1.878 | 0.448 | 9.436 | 0.42 | -0.635 | -0.816 | 7.933 | -1.727 | -1.962 | -2.312 | 6.191 | -3.007 | -3.056 | -2.961 | 5.65 | -2.304 |