Clean Energy Fuels Corp.
NASDAQ:CLNE
2.91 (USD) • At close October 29, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 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 | 2006 Q4 | 2006 Q2 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 125.142 | 91.412 | 106.963 | 25.08 | 55.162 | 166.807 | 125.95 | 23.123 | 57.495 | 107.97 | 99.448 | 139.906 | 134.041 | 116.696 | 108.977 | 91.59 | 79.156 | 69.511 | 49.222 | 32.074 | 40.886 | 28.763 | 30.624 | 160.02 | 43.407 | 47.096 | 36.081 | 45.312 | 49.959 | 47.125 | 36.119 | 41.555 | 102.316 | 87.239 | 43.724 | 51.843 | 53.296 | 106.863 | 92.381 | 114.689 | 124.7 | 154.328 | 240.033 | 352.136 | 86.02 | 82.572 | 108.522 | 149.068 | 172.715 | 190.666 | 238.125 | 159.003 | 35.276 | 51.949 | 55.194 | 32.179 | 55.701 | 66.315 | 67.087 | 92.294 | 19.776 | 30.92 | 36.284 | 30.393 | 22.528 | 17.476 | 67.938 | 74.769 | 110.972 | 11.576 | 0.937 | 35.072 | 28.763 |
Short Term Investments
| 126.212 | 159.486 | 158.186 | 149.325 | 138.569 | 55.113 | 139.569 | 110.989 | 130.018 | 120.565 | 129.722 | 120.19 | 120.208 | 29.529 | 29.528 | 0.53 | 16.529 | 29.83 | 56.929 | 66.755 | 66.584 | 66.164 | 65.646 | 95.964 | 211.216 | 128.129 | 141.462 | 151.521 | 151.259 | 50.803 | 73.718 | 77.313 | 79.364 | 75.696 | 102.944 | 114.139 | 128.596 | 113.557 | 122.546 | 133.374 | 152.113 | 164.482 | 138.24 | 54.307 | 62.238 | 37.966 | 38.175 | 29.66 | 37.079 | 37.893 | 33.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 0 | 8.469 | 42.58 | 12.48 | 14.81 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 251.354 | 250.898 | 265.149 | 174.405 | 193.731 | 221.92 | 265.519 | 134.112 | 187.513 | 228.535 | 229.17 | 260.096 | 254.249 | 146.225 | 138.505 | 92.12 | 95.685 | 99.341 | 106.151 | 98.829 | 107.47 | 94.927 | 96.27 | 255.984 | 254.623 | 175.225 | 177.543 | 196.833 | 201.218 | 97.928 | 109.837 | 118.868 | 181.68 | 162.935 | 146.668 | 165.982 | 181.892 | 220.42 | 214.927 | 248.063 | 276.813 | 318.81 | 378.273 | 406.443 | 148.258 | 120.538 | 146.697 | 178.728 | 209.794 | 228.559 | 271.454 | 159.003 | 35.276 | 51.949 | 55.194 | 32.179 | 55.701 | 66.315 | 67.087 | 92.294 | 19.776 | 30.92 | 38.784 | 30.393 | 30.997 | 60.057 | 80.417 | 89.579 | 110.972 | 11.576 | 0.937 | 35.072 | 28.763 |
Net Receivables
| 123.466 | 115.796 | 126.019 | 124.059 | 101.834 | 127.974 | 108.456 | 127.273 | 88.106 | 94.471 | 111.88 | 84.077 | 81.356 | 89.844 | 85.439 | 76.056 | 65.504 | 140.407 | 146.658 | 74.459 | 69.975 | 79.539 | 84.409 | 87.712 | 84.651 | 119.348 | 83.196 | 77.254 | 79.188 | 211.471 | 101.366 | 101.513 | 108.718 | 97.943 | 134.312 | 96.292 | 97.193 | 104.132 | 138.193 | 98.581 | 88.121 | 79.41 | 79.758 | 83.944 | 80.584 | 92.784 | 75.402 | 90.164 | 84.541 | 78.197 | 76.056 | 58.699 | 36.628 | 32.318 | 72.925 | 43.401 | 28.274 | 26.259 | 22.789 | 13.516 | 24.176 | 23.306 | 23.526 | 24.737 | 39.228 | 37.963 | 34.181 | 27.295 | 27.839 | 27.009 | 48.816 | 17.471 | 15.1 |
Inventory
| 49.406 | 48.977 | 45.335 | 40.472 | 38.517 | 38.045 | 37.144 | 35.927 | 34.931 | 32.322 | 31.302 | 29.332 | 27.968 | 27.523 | 28.1 | 28.83 | 29.503 | 29.725 | 29.874 | 31.04 | 33.87 | 32.653 | 34.975 | 37.103 | 37.127 | 37.792 | 35.238 | 44.624 | 29.949 | 28.711 | 29.544 | 29.455 | 28.561 | 30.037 | 29.289 | 30.725 | 31.347 | 32.795 | 34.696 | 35.509 | 39.204 | 38.292 | 33.822 | 39.72 | 35.95 | 44.218 | 38.152 | 37.343 | 36.47 | 38.536 | 35.287 | 32.374 | 29.435 | 26.994 | 20.483 | 18.045 | 7.88 | 7.422 | 6.663 | 3.839 | 7.039 | 6.778 | 3.111 | 2.46 | 2.696 | 2.581 | 2.404 | 3.78 | 2.43 | 2.643 | 2.559 | 1.701 | 1.948 |
Other Current Assets
| 26.658 | 33.235 | 33.672 | 52.082 | 58.279 | 53.569 | 60.601 | 58.262 | 67.501 | 57.247 | 37.584 | 23.749 | 19.973 | 13.384 | 9.404 | 8.492 | 11.862 | 10.95 | 11.109 | 9.538 | 9.043 | 8.769 | 8.444 | 8.096 | 9.547 | 9.425 | 7.793 | 10.838 | 12.239 | 12.656 | 14.021 | 15.191 | 12.604 | 14.194 | 14.93 | 15.791 | 15.172 | 15.854 | 19.811 | 25.186 | 20.918 | 20.481 | 20.84 | 17.402 | 16.041 | 17.87 | 16.002 | 39.188 | 22.199 | 22.416 | 18.819 | 18.029 | 17.397 | 16.194 | 13.459 | 13.766 | 11.212 | 9.671 | 11.862 | 10.968 | 5.895 | 6.376 | 6.198 | 10.161 | 17.356 | 17.356 | 15.516 | 12.102 | 5.98 | 7.704 | 4.862 | 2.41 | 8.957 |
Total Current Assets
| 450.884 | 448.906 | 470.175 | 393.037 | 392.361 | 441.508 | 471.72 | 355.574 | 378.051 | 412.575 | 409.936 | 397.756 | 383.546 | 277.361 | 263.039 | 208.782 | 205.43 | 284.221 | 293.792 | 215.578 | 221.793 | 216.616 | 225.606 | 388.895 | 385.948 | 341.79 | 304.897 | 331.012 | 322.847 | 351.019 | 261.764 | 269.656 | 336.002 | 313.884 | 329.439 | 312.661 | 330.073 | 378.186 | 413.639 | 424.384 | 437.305 | 468.916 | 521.096 | 558.141 | 289.401 | 284.917 | 284.698 | 345.423 | 353.004 | 367.708 | 401.616 | 268.105 | 138.494 | 144.318 | 162.061 | 107.39 | 103.068 | 109.667 | 108.4 | 129.24 | 56.885 | 67.38 | 75.161 | 75.199 | 96.069 | 121.31 | 136.151 | 132.756 | 147.222 | 48.931 | 57.175 | 56.655 | 56.493 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 439.951 | 426.18 | 424.082 | 380.856 | 355.556 | 334.709 | 316.654 | 294.046 | 295.972 | 299.113 | 304.298 | 305.499 | 309.272 | 318.595 | 316.878 | 324.655 | 333.433 | 343.843 | 352.539 | 346.913 | 353.12 | 361.993 | 350.568 | 344.077 | 352.617 | 363.903 | 367.305 | 363.773 | 423.333 | 433.317 | 483.923 | 487.922 | 495.791 | 505.94 | 516.324 | 518.322 | 520.424 | 519.315 | 514.269 | 528.341 | 532.574 | 520.984 | 487.854 | 468.224 | 456.144 | 438.408 | 428.177 | 376.012 | 355.017 | 309.939 | 277.334 | 246.534 | 229.074 | 217.384 | 211.643 | 199.969 | 179.596 | 175.373 | 172.182 | 169.743 | 166.404 | 160.921 | 160.594 | 142.17 | 119.637 | 99.392 | 88.676 | 80.472 | 70.273 | 61.861 | 54.889 | 52.407 | 48.005 |
Goodwill
| 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 64.328 | 68.082 | 67.062 | 66.777 | 93.018 | 93.848 | 94.405 | 94.207 | 91.967 | 93.231 | 95.831 | 95.307 | 98.726 | 86.317 | 88.406 | 86.869 | 88.548 | 90.031 | 89.086 | 74.884 | 75.865 | 73.741 | 73.741 | 73.741 | 73.741 | 72.069 | 71.814 | 71.814 | 71.814 | 65.821 | 21.572 | 21.572 | 21.572 | 20.798 | 20.798 | 20.798 | 20.798 | 42.043 | 20.904 | 20.913 | 20.922 | 20.931 | 20.94 | 20.949 | 20.958 | 20.975 | 20.993 |
Intangible Assets
| 6.365 | 6.365 | 6.365 | 6.365 | 6.365 | 6.365 | 5.915 | 5.915 | 5.915 | 5.5 | 5.5 | 0.024 | 0.171 | 0.317 | 0.464 | 0.627 | 0.795 | 1.002 | 1.229 | 1.461 | 1.704 | 1.951 | 2.207 | 2.478 | 2.844 | 3.217 | 3.59 | 7.491 | 36.764 | 37.496 | 38.7 | 40.303 | 42.292 | 43.579 | 42.644 | 45.228 | 49.31 | 50.062 | 55.361 | 71.451 | 75.934 | 75.643 | 79.77 | 83.706 | 84.436 | 95.275 | 99.282 | 97.873 | 100.749 | 99.732 | 102.103 | 104.771 | 106.824 | 109.438 | 112.174 | 112.927 | 32.905 | 33.913 | 34.921 | 25.27 | 25.782 | 21.046 | 21.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 70.693 | 70.693 | 70.693 | 70.693 | 70.693 | 70.693 | 70.243 | 70.243 | 70.243 | 69.828 | 69.828 | 64.352 | 64.499 | 64.645 | 64.792 | 64.955 | 65.123 | 65.33 | 65.557 | 65.789 | 66.032 | 66.279 | 66.535 | 66.806 | 67.172 | 67.545 | 67.918 | 75.573 | 103.826 | 104.273 | 131.718 | 134.151 | 136.697 | 137.786 | 134.611 | 138.459 | 145.141 | 145.369 | 154.087 | 157.768 | 164.34 | 162.512 | 168.318 | 173.737 | 173.522 | 170.159 | 175.147 | 171.614 | 174.49 | 173.473 | 175.844 | 176.84 | 178.638 | 181.252 | 183.988 | 178.748 | 54.477 | 55.485 | 56.493 | 46.068 | 46.58 | 41.843 | 42.198 | 42.043 | 20.904 | 20.913 | 20.922 | 20.931 | 20.94 | 20.949 | 20.958 | 20.975 | 20.993 |
Long Term Investments
| 254.211 | 258.506 | 263.241 | 193.807 | 196.77 | 191.981 | 193.273 | 193.428 | 157.588 | 108.274 | 109.811 | 76.953 | 78.007 | 26.608 | 27.962 | 25.985 | 25.246 | 24.896 | 26.305 | 25.87 | 26.072 | 25.842 | 26.079 | 27.674 | 28.218 | 28.927 | 30.395 | 2.542 | 2.572 | 2.606 | 3.475 | 2.644 | 2.657 | 5.621 | 5.695 | 5.807 | 5.961 | 6.306 | 6.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.581 | 17.106 | 16.954 | 16.954 | 16.459 | 16.296 | 14.773 | 14.161 | 10.748 | 11.172 | 11.075 | 10.613 | 10.536 | 8.992 | 6.729 | 5.245 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.189 | 65.885 | 70.214 | 33.544 | 31.356 | 35.023 | 35.805 | 42.155 | 34.892 | 26.848 | 23.009 | 21.582 | 26.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.389 | 15.126 | 16.853 | 17.689 | 16.65 | 16.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 30.547 | 31.852 | 31.267 | 26.56 | 31.004 | 30.74 | 30.467 | 28.155 | 32.399 | 42.941 | 7.008 | 7.006 | 7.004 | 7.003 | 11 | 4 | 4 | 4 | 4 | 4.848 | 4.848 | 4.848 | 4 | 15.978 | 16.454 | 16.59 | 21.397 | 25.619 | 19.868 | 15.244 | 16.377 | 16.981 | 17.99 | 17.415 | 19.723 | 69.392 | 69.362 | 71.816 | 71.904 | 73.14 | 71.26 | 72.582 | 73.697 | 76.482 | 103.388 | 71.386 | 13.208 | 46.865 | 21.348 | 41.512 | 54.804 | 67.756 | 37.91 | 40.048 | 15.059 | 11.768 | 12.463 | 11.464 | 8.186 | 11.11 | 11.399 | 10.473 | 12.421 | 9.281 | 8.901 | 3.618 | 3.275 | 14.605 | 11.192 | 8.034 | 3.912 | 3.664 | 3.122 |
Total Non-Current Assets
| 795.402 | 787.231 | 789.283 | 671.916 | 654.023 | 628.123 | 610.637 | 585.872 | 556.202 | 520.156 | 547.134 | 519.695 | 528.996 | 450.395 | 451.988 | 454.618 | 463.607 | 480.224 | 483.293 | 470.268 | 473.081 | 480.544 | 473.476 | 454.535 | 464.461 | 476.965 | 487.015 | 467.507 | 549.599 | 555.44 | 635.493 | 641.698 | 653.135 | 666.762 | 676.353 | 731.98 | 740.888 | 742.806 | 746.77 | 759.249 | 768.174 | 756.078 | 729.869 | 718.443 | 733.054 | 679.953 | 690.502 | 626.723 | 584.662 | 559.567 | 541.091 | 523.498 | 460.395 | 452.845 | 421.438 | 401.656 | 257.611 | 252.936 | 247.399 | 235.912 | 231.112 | 218.482 | 215.213 | 193.493 | 149.442 | 123.923 | 112.874 | 116.008 | 102.405 | 90.844 | 79.758 | 77.045 | 72.121 |
Total Assets
| 1,246.286 | 1,236.137 | 1,259.458 | 1,064.953 | 1,046.384 | 1,069.631 | 1,082.357 | 941.446 | 934.253 | 932.731 | 957.07 | 917.451 | 912.542 | 727.756 | 715.027 | 663.4 | 669.037 | 764.445 | 777.085 | 685.846 | 694.874 | 697.16 | 699.082 | 843.43 | 850.409 | 818.755 | 791.912 | 798.519 | 872.446 | 906.459 | 897.257 | 911.354 | 989.137 | 980.646 | 1,005.792 | 1,044.641 | 1,070.961 | 1,120.992 | 1,160.409 | 1,183.633 | 1,205.479 | 1,224.994 | 1,250.965 | 1,276.584 | 1,022.455 | 964.87 | 975.2 | 972.146 | 937.666 | 927.275 | 942.707 | 791.603 | 598.889 | 597.163 | 583.499 | 509.046 | 360.678 | 362.603 | 355.799 | 365.152 | 287.997 | 285.863 | 290.374 | 268.692 | 245.511 | 245.233 | 249.025 | 248.764 | 249.627 | 139.775 | 136.933 | 133.7 | 128.614 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 33.842 | 41.833 | 56.995 | 48.794 | 37.943 | 39.144 | 44.435 | 31.038 | 31.753 | 25.603 | 24.352 | 17.403 | 18.031 | 17.461 | 17.31 | 17.081 | 15.759 | 21.351 | 27.376 | 13.972 | 16.462 | 15.413 | 19.024 | 12.849 | 11.585 | 20.266 | 17.901 | 16.215 | 15.424 | 17.22 | 23.637 | 23.106 | 19.766 | 21.717 | 26.906 | 25.679 | 28.859 | 41.577 | 43.922 | 39.093 | 34.256 | 35.394 | 33.541 | 30.861 | 22.931 | 21.988 | 39.216 | 38.131 | 31.733 | 28.097 | 36.668 | 22.945 | 26.569 | 20.614 | 28.635 | 34.627 | 12.998 | 11.72 | 14.775 | 13.001 | 13.492 | 10.413 | 14.277 | 9.291 | 10.542 | 8.343 | 10.547 | 7.876 | 9.961 | 9.045 | 6.697 | 5.356 | 9.56 |
Short Term Debt
| 9.644 | 8.913 | 8.483 | 6.666 | 6.074 | 5.603 | 5.247 | 9.024 | 11.898 | 14.498 | 17.242 | 15.133 | 12.65 | 10.704 | 7.254 | 10.279 | 10.388 | 60.256 | 59.987 | 59.215 | 59.786 | 9.584 | 5.405 | 115.879 | 115.78 | 140.735 | 139.699 | 29.247 | 4.319 | 4.132 | 5.943 | 4.851 | 139.428 | 139.991 | 150.129 | 150.836 | 5.977 | 5.712 | 4.846 | 15.865 | 17.724 | 14.543 | 23.401 | 25.797 | 28.439 | 28.851 | 30.389 | 34.068 | 33.784 | 30.837 | 22.925 | 22.452 | 23.941 | 23.166 | 22.712 | 29.329 | 2.42 | 2.413 | 2.439 | 3.379 | 2.87 | 2.858 | 2.233 | 3.737 | 0.067 | 0.065 | 0.064 | 0.062 | 0.06 | 0.059 | 0.057 | 0.553 | 4.818 |
Tax Payables
| 8.428 | 4.073 | -0.257 | 3.898 | 3.525 | 0 | 0 | 4.075 | 4.031 | 3.685 | 3.369 | 3.326 | 3.385 | 4.878 | 3.094 | 2.947 | 3.625 | 3.121 | 3.732 | 3.982 | 4.605 | 3.001 | 3.397 | 4.245 | 4.014 | 5.641 | 4.582 | 4.164 | 4.554 | 3.808 | 4.572 | 3.85 | 4.838 | 4.038 | 5.344 | 5.359 | 7.199 | 5.452 | 5.178 | 4.94 | 4.432 | 4.095 | 5.448 | 6.011 | 4.793 | 4.524 | 4.483 | 0 | 0 | 2.249 | 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
| 7.794 | 7.787 | 4.936 | 3.523 | 4.92 | 6.099 | 5.97 | 4.927 | 5.926 | 8.052 | 7.251 | 2.034 | 3.089 | 4.499 | 2.642 | 1.72 | 4.89 | 7.839 | 7.338 | 6.855 | 7.438 | 6.858 | 7.361 | 8.83 | 10.044 | 9.671 | 3.432 | 6.487 | 6.359 | 7.212 | 7.041 | 8.544 | 9.299 | 9.325 | 10.549 | 7.856 | 5.566 | 11.738 | 14.683 | 23.224 | 15.997 | 18.563 | 16.419 | 13.501 | 14.8 | 13.907 | 13.521 | 33.287 | 44.389 | 25.948 | 21.267 | 18.559 | 12.308 | 12.466 | 17.507 | 12.007 | 2.468 | 3.737 | 2.691 | 1.201 | 1.049 | 0.913 | 1.061 | 0.717 | 0.656 | 0.717 | 0.678 | 0.558 | 0.591 | 0.745 | 0.586 | 0.613 | 0.624 |
Other Current Liabilities
| 91.158 | 84.549 | 93.409 | 86.864 | 79.388 | 100.91 | 92.494 | 89.112 | 76.455 | 66.731 | 77.059 | 60.854 | 51.06 | 53.162 | 52.637 | 50.202 | 48.148 | 66.531 | 67.861 | 41.399 | 39.763 | 36.754 | 48.469 | 48.322 | 43.602 | 45.39 | 42.268 | 41.99 | 35.74 | 53.694 | 52.601 | 54.267 | 49.978 | 55.828 | 59.082 | 55.48 | 51.327 | 57.151 | 56.76 | 48.283 | 48.348 | 42.575 | 46.745 | 49.957 | 42.306 | 41.188 | 30.794 | 30.565 | 29.151 | 30.08 | 28.255 | 29.226 | 29.419 | 29.012 | 28.137 | 20.391 | 16.626 | 15.416 | 9.695 | 9.388 | 9.409 | 10.012 | 6.647 | 7.252 | 4.654 | 6.85 | 5.382 | 7.101 | 6.04 | 6.069 | 5.023 | 5.687 | 14.064 |
Total Current Liabilities
| 142.438 | 143.082 | 163.823 | 145.847 | 128.325 | 151.756 | 148.146 | 134.101 | 126.032 | 114.884 | 125.904 | 95.424 | 84.83 | 85.826 | 79.843 | 79.282 | 79.185 | 155.977 | 162.562 | 121.441 | 123.449 | 68.609 | 80.259 | 185.88 | 181.011 | 216.062 | 203.3 | 93.939 | 61.842 | 82.258 | 89.222 | 90.768 | 218.471 | 226.861 | 246.666 | 239.851 | 91.729 | 116.178 | 120.211 | 126.465 | 116.325 | 111.075 | 120.106 | 120.116 | 108.476 | 105.934 | 113.92 | 136.051 | 139.057 | 114.962 | 109.115 | 93.182 | 92.237 | 85.258 | 96.991 | 96.353 | 34.511 | 33.285 | 29.601 | 26.97 | 26.819 | 24.197 | 24.218 | 20.997 | 15.918 | 15.976 | 16.67 | 15.597 | 16.652 | 15.917 | 12.363 | 12.21 | 29.066 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 262.912 | 261.926 | 261.123 | 218.062 | 206.254 | 203.951 | 196.516 | 68.295 | 66.284 | 67.192 | 65.073 | 59.503 | 63.866 | 115.095 | 108.338 | 55.782 | 57.768 | 59.651 | 61.793 | 49.085 | 50.393 | 101.84 | 78.779 | 122.817 | 124.072 | 125.491 | 120.388 | 225.597 | 250.509 | 251.251 | 306.433 | 347.769 | 349.361 | 384.495 | 422.285 | 423.38 | 569.769 | 568.869 | 565.824 | 603.781 | 608.416 | 608.32 | 597.017 | 594.424 | 339.691 | 286.091 | 300.636 | 303.926 | 253.83 | 254.949 | 266.497 | 265.718 | 66.051 | 64.492 | 41.704 | 33.175 | 9.525 | 9.565 | 9.781 | 26.141 | 24.529 | 24.926 | 22.851 | 18.537 | 0.127 | 0.144 | 0.161 | 0.178 | 0.194 | 0.21 | 0.225 | 0.257 | 0.282 |
Deferred Revenue Non-Current
| 0.113 | 0.132 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,297,446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 98.496 | 88.866 | 90.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.21 | 4.21 |
Other Non-Current Liabilities
| 12.756 | 12.522 | 9.81 | 9.432 | 8.908 | 10.155 | 10.224 | 10.327 | 12.431 | 12.325 | 10.682 | 7.593 | 8.603 | 5.729 | 3.996 | 4.867 | 4.703 | 9.8 | 9.701 | 12.853 | 12.901 | 12.732 | 15.035 | 15.348 | 15.176 | 16.381 | 18.566 | 13.416 | 5.23 | 5.338 | 7.915 | 8.168 | 8.156 | 8.077 | 7.896 | 8.035 | 7.971 | 8.373 | 9.339 | 9.72 | 13.093 | 11.35 | 15.304 | 14.061 | 15.576 | 14.534 | 14.014 | 17.768 | 22.62 | 33.831 | 22.687 | 20.127 | 23.502 | 28.979 | 28.588 | 38.204 | 38.068 | 55.276 | 36.04 | 33.053 | 17.855 | 15.109 | 2,297,446 | 1.241 | 1.183 | 1.188 | 1.261 | 1.362 | 1.433 | 1.624 | 1.428 | 1.386 | 1.565 |
Total Non-Current Liabilities
| 374.277 | 363.446 | 361.988 | 227.494 | 215.162 | 214.106 | 206.74 | 78.622 | 78.715 | 79.517 | 75.755 | 67.096 | 72.469 | 120.824 | 112.334 | 60.649 | 62.471 | 69.451 | 71.494 | 61.938 | 63.294 | 114.572 | 93.814 | 138.165 | 139.248 | 141.872 | 138.954 | 239.013 | 255.739 | 256.589 | 314.348 | 355.937 | 357.517 | 392.572 | 430.181 | 431.415 | 577.74 | 577.242 | 575.163 | 613.501 | 621.509 | 619.67 | 612.321 | 608.485 | 355.267 | 300.625 | 314.65 | 321.694 | 276.45 | 288.78 | 289.184 | 285.845 | 89.553 | 93.471 | 70.292 | 71.379 | 47.593 | 64.841 | 45.821 | 59.194 | 42.384 | 40.034 | 25.148 | 19.777 | 1.31 | 1.332 | 1.422 | 1.54 | 1.627 | 1.834 | 1.653 | 5.854 | 6.058 |
Total Liabilities
| 516.715 | 506.528 | 525.811 | 373.341 | 343.487 | 365.862 | 354.886 | 212.723 | 204.747 | 194.401 | 201.659 | 162.52 | 157.299 | 206.65 | 192.177 | 139.931 | 141.656 | 225.428 | 234.056 | 183.379 | 186.743 | 183.181 | 174.073 | 324.045 | 320.259 | 357.934 | 342.254 | 332.952 | 317.581 | 338.847 | 403.57 | 446.705 | 575.988 | 619.433 | 676.847 | 671.266 | 669.469 | 693.42 | 695.374 | 739.966 | 737.834 | 730.745 | 732.427 | 728.601 | 463.743 | 406.559 | 428.57 | 457.745 | 415.507 | 403.742 | 398.299 | 379.027 | 181.79 | 178.729 | 167.283 | 167.732 | 82.104 | 98.126 | 75.422 | 86.163 | 69.203 | 64.231 | 49.366 | 40.774 | 17.228 | 17.308 | 18.092 | 17.136 | 18.278 | 17.751 | 14.017 | 18.063 | 35.124 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.013 | 0.012 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 |
Retained Earnings
| -964.208 | -947.915 | -929.472 | -910.785 | -884.973 | -868.672 | -829.975 | -817.641 | -808.668 | -795.433 | -771.242 | -768.866 | -764.932 | -685.265 | -678.096 | -675.535 | -673.264 | -666.528 | -668.232 | -709.316 | -704.982 | -699.599 | -688.653 | -695.515 | -684.616 | -672.641 | -683.57 | -655.223 | -561.082 | -543.273 | -603.836 | -599.953 | -587.325 | -588.855 | -591.683 | -541.652 | -518.533 | -488.572 | -457.441 | -458.774 | -428.681 | -396.375 | -367.782 | -335.464 | -316.628 | -304.685 | -300.814 | -259.079 | -242.758 | -231.464 | -199.559 | -178.651 | -167.297 | -161.678 | -151.926 | -165.712 | -163.882 | -173.777 | -149.41 | -147.493 | -129.032 | -122.655 | -109.943 | -87.565 | -76.928 | -74.515 | -69.087 | -66.17 | -64.625 | -61.062 | -60.192 | 13.206 | 17.309 |
Accumulated Other Comprehensive Income/Loss
| -3.535 | -2.994 | -2.119 | -3.28 | -1.319 | -3.017 | -3.722 | -4.877 | -2.789 | -1.373 | -1.622 | -1.237 | -0.373 | -1.089 | -0.209 | -1.791 | -2.475 | -3.481 | -1.566 | -2.058 | -1.44 | -1.764 | -2.138 | -0.273 | -0.388 | -0.912 | -0.887 | -12.392 | -15.633 | -16.741 | -17.675 | -15.698 | -14.353 | -15.026 | -20.973 | -17.678 | -10.878 | -12.224 | -3.248 | -0.59 | -1.188 | -4.16 | -0.7 | 2.158 | -0 | 3.747 | 6.151 | -1.521 | 0.225 | -0.95 | -1.216 | -0.202 | -3.481 | -3.991 | -3.996 | -2.916 | -1.882 | -1.783 | 2.013 | 2.635 | 0.93 | 0.822 | 0.854 | 0.834 | 2.093 | 1.986 | 2.148 | 2.089 | 1.839 | 1.378 | 1.426 | 1.699 | 1.424 |
Other Total Stockholders Equity
| 1,690.762 | 1,673.792 | 1,658.339 | 1,598.634 | 1,582.009 | 1,568.093 | 1,553.668 | 1,543.511 | 1,533.118 | 1,527.164 | 1,519.918 | 1,516.452 | 1,511.742 | 1,198.374 | 1,191.791 | 1,191.14 | 1,193.197 | 1,198.802 | 1,203.186 | 1,202.339 | 1,201.34 | 1,200.418 | 1,198.769 | 1,196.72 | 1,195.401 | 1,113.44 | 1,111.432 | 1,110.158 | 1,107.809 | 1,103.124 | 1,090.361 | 1,055.211 | 989.348 | 938.99 | 915.199 | 905.922 | 904.058 | 901.13 | 898.106 | 894.902 | 893.876 | 890.88 | 883.045 | 877.351 | 871.443 | 855.287 | 837.367 | 771.135 | 760.938 | 752.276 | 741.65 | 587.992 | 584.367 | 580.473 | 569.202 | 506.775 | 441.078 | 436.86 | 424.581 | 420.646 | 343.776 | 340.219 | 346.467 | 310.9 | 303.114 | 300.449 | 297.867 | 295.704 | 294.13 | 181.705 | 181.679 | 100.729 | 74.755 |
Total Shareholders Equity
| 723.041 | 722.905 | 726.77 | 684.591 | 695.739 | 696.426 | 719.993 | 721.015 | 721.683 | 730.38 | 747.076 | 746.371 | 746.459 | 512.04 | 513.506 | 513.834 | 517.478 | 528.813 | 533.408 | 490.985 | 494.938 | 499.075 | 507.998 | 500.952 | 510.417 | 439.902 | 426.99 | 442.558 | 531.109 | 543.125 | 468.865 | 439.573 | 387.682 | 335.119 | 302.552 | 346.601 | 374.656 | 400.343 | 437.426 | 435.547 | 464.016 | 490.354 | 514.572 | 544.054 | 554.824 | 554.358 | 542.713 | 510.544 | 518.414 | 519.871 | 540.884 | 409.146 | 413.596 | 414.811 | 413.287 | 338.155 | 275.321 | 261.306 | 277.189 | 275.794 | 215.679 | 218.391 | 237.383 | 224.173 | 228.283 | 227.925 | 230.932 | 231.628 | 231.348 | 122.024 | 122.916 | 115.637 | 93.49 |
Total Equity
| 729.571 | 729.609 | 733.647 | 691.612 | 702.897 | 703.769 | 727.471 | 728.723 | 729.506 | 738.33 | 755.411 | 754.931 | 755.243 | 521.106 | 522.85 | 523.469 | 527.381 | 539.017 | 543.029 | 502.467 | 508.131 | 513.979 | 525.009 | 519.385 | 530.15 | 460.821 | 449.658 | 465.567 | 554.865 | 567.612 | 493.687 | 464.649 | 413.149 | 361.213 | 328.945 | 373.375 | 401.492 | 427.572 | 465.035 | 443.667 | 467.645 | 494.249 | 518.538 | 547.983 | 558.712 | 558.311 | 546.63 | 514.401 | 522.159 | 523.533 | 544.408 | 412.576 | 417.099 | 418.434 | 416.216 | 341.314 | 278.574 | 264.477 | 280.376 | 278.989 | 218.794 | 221.631 | 241.009 | 227.917 | 228.283 | 227.925 | 230.932 | 231.628 | 231.348 | 122.024 | 122.916 | 115.637 | 93.49 |
Total Liabilities & Shareholders Equity
| 1,246.286 | 1,236.137 | 1,259.458 | 1,064.953 | 1,046.384 | 1,069.631 | 1,082.357 | 941.446 | 934.253 | 932.731 | 957.07 | 917.451 | 912.542 | 727.756 | 715.027 | 663.4 | 669.037 | 764.445 | 777.085 | 685.846 | 694.874 | 697.16 | 699.082 | 843.43 | 850.409 | 818.755 | 791.912 | 798.519 | 872.446 | 906.459 | 897.257 | 911.354 | 989.137 | 980.646 | 1,005.792 | 1,044.641 | 1,070.961 | 1,120.992 | 1,160.409 | 1,183.633 | 1,205.479 | 1,224.994 | 1,250.965 | 1,276.584 | 1,022.455 | 964.87 | 975.2 | 972.146 | 937.666 | 927.275 | 942.707 | 791.603 | 598.889 | 597.163 | 583.499 | 509.046 | 360.678 | 362.603 | 355.799 | 365.152 | 287.997 | 285.863 | 290.374 | 268.692 | 245.511 | 245.233 | 249.025 | 248.764 | 249.627 | 139.775 | 136.933 | 133.7 | 128.614 |