Dorchester Minerals, L.P.
NASDAQ:DMLP
31.5 (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 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 | 2002 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 35.161 | 37.737 | 47.025 | 43.492 | 35.324 | 44.999 | 40.754 | 51.988 | 42.976 | 32.969 | 28.306 | 22.325 | 20.479 | 13.322 | 11.232 | 14.854 | 11.753 | 20.226 | 15.339 | 21.916 | 20.824 | 19.905 | 18.285 | 15.703 | 19.608 | 15.392 | 13.827 | 11.557 | 12.594 | 10.608 | 8.212 | 9.496 | 9.522 | 5.267 | 7.136 | 8.113 | 7.028 | 10.673 | 15.912 | 15.899 | 16.809 | 16.531 | 15.175 | 15.765 | 13.512 | 14.639 | 13.792 | 12.346 | 15.35 | 17.551 | 14.238 | 15.739 | 14.11 | 13.93 | 11.253 | 16.354 | 14.11 | 14.718 | 10.124 | 10.012 | 9.217 | 12.039 | 16.211 | 28.898 | 23.175 | 17.158 | 15.001 | 17.427 | 14.537 | 13.828 | 13.927 | 16.118 | 23.359 | 21.514 | 23.389 | 17.526 | 15.449 | 14.208 | 12.365 | 14.45 | 11.901 | 11.715 | 10.881 | 12.336 | 13.113 | 5.955 | 23.1 |
Short 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 35.161 | 37.737 | 47.025 | 43.492 | 35.324 | 44.999 | 40.754 | 51.988 | 42.976 | 32.969 | 28.306 | 22.325 | 20.479 | 13.322 | 11.232 | 14.854 | 11.753 | 20.226 | 15.339 | 21.916 | 20.824 | 19.905 | 18.285 | 15.703 | 19.608 | 15.392 | 13.827 | 11.557 | 12.594 | 10.608 | 8.212 | 9.496 | 9.522 | 5.267 | 7.136 | 8.113 | 7.028 | 10.673 | 15.912 | 15.899 | 16.809 | 16.531 | 15.175 | 15.765 | 13.512 | 14.639 | 13.792 | 12.346 | 15.35 | 17.551 | 14.238 | 15.739 | 14.11 | 13.93 | 11.253 | 16.354 | 14.11 | 14.718 | 10.124 | 10.012 | 9.217 | 12.039 | 16.211 | 28.898 | 23.175 | 17.158 | 15.001 | 17.427 | 14.537 | 13.828 | 13.927 | 16.118 | 23.359 | 21.514 | 23.389 | 17.526 | 15.449 | 14.208 | 12.365 | 14.45 | 11.901 | 11.715 | 10.881 | 12.336 | 13.113 | 5.955 | 23.1 |
Net Receivables
| 22.236 | 20.865 | 22.682 | 19.618 | 16.063 | 17.173 | 21.713 | 23.59 | 29.672 | 25.632 | 18.355 | 14.226 | 11.864 | 10.248 | 6.989 | 6.494 | 3.458 | 7.955 | 12.943 | 9.987 | 11.711 | 12.081 | 11.833 | 9.881 | 11.589 | 10.863 | 11.528 | 7.531 | 7.224 | 7.19 | 6.557 | 5.408 | 4.73 | 4.936 | 5.644 | 7.169 | 7.839 | 7.273 | 10.553 | 14.532 | 11.902 | 12.264 | 13.023 | 11.393 | 12.008 | 8.969 | 12.278 | 8.077 | 6.878 | 8.325 | 14.218 | 10.224 | 8.322 | 7.68 | 9.199 | 7.474 | 7.778 | 8.68 | 9.122 | 5.919 | 5.756 | 4.782 | 9.481 | 11.848 | 17.182 | 12.869 | 10.629 | 8.824 | 11.735 | 9.807 | 10.264 | 10.255 | 9.927 | 11.054 | 14.661 | 14.924 | 9.614 | 9.083 | 10.294 | 9.215 | 9.064 | 8.256 | 7.863 | 8.282 | 8.42 | 11.146 | 2.6 |
Inventory
| -16.325 | -13.84 | 0 | -14.224 | -10.758 | -12.562 | -14.543 | -17.635 | -20.341 | -20.226 | 0 | -10.145 | -8.017 | -7.183 | 0 | -4.496 | -3.141 | -3.914 | -7.061 | -6.323 | -7.408 | -7.105 | -6.635 | -5.554 | -7.301 | -6.642 | 0 | 0 | -4.542 | -4.057 | -4.332 | 0 | 0 | -2.417 | -2.639 | 0 | 0 | 0 | -4.761 | -0 | 0 | 0 | -6.508 | 0 | 0 | 0 | -5.806 | 0 | 0 | 0 | -6.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.325 | 13.84 | -0 | 14.224 | 10.758 | 12.562 | 14.543 | 17.635 | 20.341 | 20.226 | 0 | 10.145 | 8.017 | 7.183 | 0 | 4.496 | 3.141 | 3.914 | 7.061 | 6.323 | 7.408 | 7.105 | 6.635 | 5.554 | 7.301 | 6.642 | 0 | 0 | 4.542 | 4.057 | 4.332 | -0 | 0 | 2.417 | 2.639 | 0.032 | 0.045 | 0.058 | 4.761 | 0.012 | 0.025 | 0.037 | 6.508 | 0.013 | 0.029 | 0.042 | 5.806 | 0.012 | 0.025 | 0.037 | 6.602 | 0.012 | 0.025 | 0.037 | 0 | 0.012 | 0.025 | 0.037 | 0 | 0.02 | 0.025 | 0.037 | 0 | 0.012 | 0.025 | 0.037 | 0 | 0.012 | 0.025 | 0.037 | 0 | 0.012 | 0.023 | 0.027 | 0.022 | 0.037 | 0.05 | 0.051 | 0.025 | 0.027 | 0.036 | 0.113 | 0.069 | 0.049 | 0.069 | 0.089 | 0.2 |
Total Current Assets
| 57.397 | 58.602 | 69.707 | 63.11 | 51.387 | 62.172 | 62.467 | 75.578 | 72.648 | 58.601 | 46.661 | 36.551 | 32.343 | 23.57 | 18.221 | 21.348 | 15.211 | 28.181 | 28.282 | 31.903 | 32.535 | 31.986 | 30.118 | 25.584 | 31.197 | 26.255 | 25.355 | 19.088 | 19.818 | 17.798 | 14.769 | 14.904 | 14.252 | 10.203 | 12.78 | 15.314 | 14.912 | 18.004 | 26.465 | 30.443 | 28.736 | 28.832 | 28.198 | 27.171 | 25.549 | 23.65 | 26.07 | 20.435 | 22.253 | 25.913 | 28.456 | 25.975 | 22.457 | 21.647 | 20.452 | 23.84 | 21.913 | 23.435 | 19.246 | 15.951 | 14.998 | 16.858 | 25.692 | 40.758 | 40.382 | 30.064 | 25.63 | 26.263 | 26.297 | 23.672 | 24.191 | 26.385 | 33.309 | 32.595 | 38.072 | 32.487 | 25.113 | 23.342 | 22.684 | 23.692 | 21.001 | 20.084 | 18.813 | 20.667 | 21.602 | 17.19 | 25.9 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 118.634 | 126.21 | 121.358 | 129.177 | 101.738 | 107.123 | 113.776 | 119.535 | 104.547 | 109.404 | 100.146 | 73.755 | 77.071 | 67.708 | 70.106 | 73.281 | 82.182 | 85.183 | 88.601 | 92.071 | 95.852 | 100.201 | 57.805 | 59.888 | 62.29 | 64.574 | 66.692 | 69.186 | 71.479 | 50.668 | 52.423 | 54.359 | 56.439 | 58.694 | 60.93 | 63.146 | 66.213 | 68.493 | 71.025 | 73.059 | 79.258 | 82.051 | 84.568 | 87.51 | 91.057 | 94.325 | 97.711 | 101.501 | 105.5 | 109.982 | 114.294 | 119.002 | 123.817 | 128.398 | 132.64 | 136.782 | 141.85 | 146.389 | 133.503 | 137.799 | 142.323 | 110.63 | 113.851 | 117.377 | 121.152 | 124.85 | 128.602 | 132.573 | 136.52 | 140.393 | 144.214 | 148.376 | 153.163 | 157.976 | 162.684 | 167.381 | 173.096 | 178.414 | 183.489 | 188.327 | 169.856 | 174.842 | 180.138 | 185.499 | 213.689 | 242.573 | 14.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | -101.738 | -107.123 | -113.776 | -119.535 | -104.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.044 | 0.056 | 0.019 | 0.033 | 0.047 | 0.049 | 0.019 | 0 | 0 | 0 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.024 | 0.036 | 0.048 | 0.061 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 118.634 | 126.21 | 121.358 | 129.177 | 101.738 | 107.123 | 113.776 | 119.535 | 104.547 | 109.404 | 100.146 | 73.755 | 77.071 | 67.708 | 70.106 | 73.281 | 82.182 | 85.183 | 88.601 | 92.071 | 95.852 | 100.201 | 57.805 | 59.888 | 62.29 | 64.574 | 66.692 | 69.217 | 71.523 | 50.724 | 52.442 | 54.392 | 56.486 | 58.743 | 60.949 | 63.146 | 66.213 | 68.493 | 71.044 | 73.078 | 79.277 | 82.07 | 84.587 | 87.529 | 91.076 | 94.344 | 97.73 | 101.52 | 105.519 | 110.001 | 114.313 | 119.021 | 123.836 | 128.417 | 132.659 | 136.801 | 141.869 | 146.408 | 133.522 | 137.818 | 142.342 | 110.649 | 113.87 | 117.396 | 121.171 | 124.869 | 128.621 | 132.592 | 136.539 | 140.412 | 144.238 | 148.412 | 153.211 | 158.037 | 162.758 | 167.381 | 173.096 | 178.414 | 183.489 | 188.327 | 169.856 | 174.842 | 180.138 | 185.499 | 213.689 | 242.573 | 14.2 |
Total Assets
| 176.031 | 184.812 | 191.065 | 192.287 | 153.125 | 169.295 | 176.243 | 195.113 | 177.195 | 168.005 | 146.807 | 110.306 | 109.414 | 91.278 | 88.327 | 94.629 | 97.393 | 113.364 | 116.883 | 123.974 | 128.387 | 132.187 | 87.923 | 85.472 | 93.487 | 90.829 | 92.047 | 88.305 | 91.341 | 68.522 | 67.211 | 69.296 | 70.738 | 68.946 | 73.729 | 78.46 | 81.125 | 86.497 | 97.509 | 103.521 | 108.013 | 110.902 | 112.785 | 114.7 | 116.625 | 117.994 | 123.8 | 121.955 | 127.772 | 135.914 | 142.769 | 144.996 | 146.293 | 150.064 | 153.111 | 160.641 | 163.782 | 169.843 | 152.768 | 153.769 | 157.34 | 127.507 | 139.562 | 158.154 | 161.553 | 154.933 | 154.251 | 158.855 | 162.836 | 164.084 | 168.429 | 174.797 | 186.52 | 190.632 | 200.83 | 199.868 | 198.209 | 201.756 | 206.173 | 212.019 | 190.857 | 194.926 | 198.951 | 206.166 | 235.291 | 259.763 | 40.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.31 | 4.214 | 4.195 | 7.466 | 6.341 | 3.234 | 3.131 | 5.22 | 4.084 | 2.867 | 2.512 | 2.419 | 1.869 | 1.485 | 1.578 | 2.509 | 2.764 | 2.803 | 2.052 | 3.461 | 2.214 | 2.257 | 0.421 | 2.074 | 1.58 | 1.356 | 0.599 | 1.774 | 1.657 | 0.745 | 0.252 | 1.196 | 1.102 | 0.553 | 0.481 | 1.729 | 1.725 | 1.298 | 0.975 | 1.427 | 1.268 | 1.075 | 0.911 | 1.491 | 1.578 | 0.792 | 0.448 | 1.566 | 0.955 | 0.62 | 0.529 | 1.455 | 0.987 | 1.014 | 0.542 | 1.579 | 1.158 | 0.937 | 0.529 | 1.42 | 1.01 | 0.739 | 0.733 | 1.305 | 0.926 | 0.796 | 0.517 | 1.185 | 0.849 | 0.722 | 0.303 | 1.606 | 1.007 | 0.714 | 0.58 | 1.18 | 0.973 | 0.747 | 0.669 | 1.293 | 0.829 | 0.689 | 0.512 | 0.237 | 0.171 | 0.166 | 0.5 |
Short Term Debt
| 0.268 | 0.27 | 0.272 | 0.275 | 0.277 | 0.279 | 0.281 | 0.284 | 0.286 | 0.288 | 0.291 | 0.293 | 0.295 | 0.298 | 0.3 | 0.303 | 0.305 | 0.308 | 0.31 | 0.309 | 0.305 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.53 | -1.617 | -0.831 | -0.039 | -1.605 | -0.994 | -0.659 | -0.039 | -1.494 | -1.026 | -1.053 | 0 | 0 | 0 | 0 | -0.039 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.358 |
Deferred Revenue
| -4.31 | -4.214 | -0.272 | -7.466 | -6.341 | -3.234 | -0.281 | -5.22 | -4.084 | -2.867 | -0.291 | -2.419 | -1.869 | -1.485 | -0.3 | -2.509 | -2.764 | -2.803 | -2.052 | -3.461 | -2.214 | -0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0 | 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
| 4.31 | 4.214 | 0.272 | 7.466 | 6.341 | 3.234 | 0.281 | 5.22 | 4.084 | 2.867 | 0.291 | 2.419 | 1.869 | 1.485 | 0.3 | 2.509 | 2.764 | 2.803 | 2.052 | 3.461 | 2.214 | 0.301 | 0.065 | 0.065 | 0.065 | 0.054 | 0.038 | 0.015 | 0 | 0.009 | 0.023 | 0.036 | 0.05 | 0.054 | 0.054 | 0.054 | 0.054 | 0 | 0.01 | 0.02 | 0.03 | 0.039 | 0.039 | 1.53 | 1.617 | 0.831 | 0.039 | 1.605 | 0.994 | 0.659 | 0.039 | 1.494 | 1.026 | 1.053 | 0 | 0.039 | 0.039 | 0.039 | 0.078 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.083 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.608 | 0.406 | 0.203 | 0.7 |
Total Current Liabilities
| 4.578 | 4.484 | 4.467 | 7.741 | 6.618 | 3.513 | 3.412 | 5.504 | 4.37 | 3.155 | 2.803 | 2.712 | 2.164 | 1.783 | 1.878 | 2.812 | 3.069 | 3.111 | 2.362 | 3.77 | 2.519 | 2.558 | 0.486 | 2.139 | 1.645 | 1.41 | 0.637 | 1.789 | 1.657 | 0.754 | 0.275 | 1.232 | 1.152 | 0.607 | 0.535 | 1.783 | 1.779 | 1.298 | 0.985 | 1.447 | 1.298 | 1.114 | 0.95 | 1.53 | 1.617 | 0.831 | 0.487 | 1.605 | 0.994 | 0.659 | 0.568 | 1.494 | 1.026 | 1.053 | 0.581 | 1.618 | 1.197 | 0.976 | 0.568 | 1.459 | 1.049 | 0.778 | 0.772 | 1.344 | 0.965 | 0.835 | 0.556 | 1.224 | 0.888 | 0.805 | 0.342 | 1.645 | 1.046 | 0.753 | 0.619 | 1.18 | 0.973 | 0.747 | 0.669 | 1.293 | 0.829 | 0.689 | 0.512 | 0.845 | 0.577 | 0.369 | 1.2 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.907 | 0.975 | 1.041 | 1.108 | 1.175 | 1.244 | 1.313 | 1.381 | 1.452 | 1.523 | 1.594 | 1.666 | 1.738 | 1.811 | 1.885 | 1.958 | 2.033 | 2.109 | 2.185 | 2.261 | 2.339 | 2.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.79 | 0.724 | 0.659 | 0.648 | 0.664 | 0.462 | 0.06 | 0 | 0 | 0 | 0 | 0.009 | 0.023 | 0.036 | 0.05 | 0 | 0 | 0 | 0 | 0.001 | 0.011 | 0.02 | 0.03 | 0.04 | 0 | 0.06 | 0.07 | 0.08 | 0 | 0.099 | 0.109 | 0.119 | 0.129 | 0.139 | 0.149 | 0.159 | 0.169 | 0.178 | 0.188 | 0.198 | 0.208 | 0.218 | 0.227 | 0.237 | 0.248 | 0.257 | 0.267 | 0.277 | 0.287 | 0.297 | 0.307 | 0.316 | 0.326 | 0.336 | 0.346 | 0.356 | 0.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.907 | 0.975 | 1.041 | 1.108 | 1.175 | 1.244 | 1.313 | 1.381 | 1.452 | 1.523 | 1.594 | 1.666 | 1.738 | 1.811 | 1.885 | 1.958 | 2.033 | 2.109 | 2.185 | 2.261 | 2.339 | 2.417 | 0.79 | 0.724 | 0.659 | 0.648 | 0.664 | 0.462 | 0.06 | 0 | 0 | 0 | 0 | 0.009 | 0.023 | 0.036 | 0.05 | 0 | 0 | 0 | 0 | 0.001 | 0.011 | 0.02 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.08 | 0.09 | 0.099 | 0.109 | 0.119 | 0.129 | 0.139 | 0.149 | 0.159 | 0.169 | 0.178 | 0.188 | 0.198 | 0.208 | 0.218 | 0.227 | 0.237 | 0.248 | 0.257 | 0.267 | 0.277 | 0.287 | 0.297 | 0.307 | 0.316 | 0.326 | 0.336 | 0.346 | 0.356 | 0.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 5.485 | 5.459 | 5.508 | 8.849 | 7.793 | 4.757 | 4.725 | 6.885 | 5.822 | 4.678 | 4.397 | 4.378 | 3.902 | 3.594 | 3.763 | 4.77 | 5.102 | 5.22 | 4.547 | 6.031 | 4.858 | 4.975 | 1.276 | 2.863 | 2.304 | 2.058 | 1.301 | 2.251 | 1.717 | 0.754 | 0.275 | 1.232 | 1.152 | 0.616 | 0.558 | 1.819 | 1.829 | 1.298 | 0.985 | 1.447 | 1.298 | 1.115 | 0.961 | 1.55 | 1.647 | 0.871 | 0.537 | 1.665 | 1.064 | 0.739 | 0.658 | 1.593 | 1.135 | 1.172 | 0.71 | 1.757 | 1.346 | 1.135 | 0.737 | 1.637 | 1.237 | 0.976 | 0.98 | 1.562 | 1.192 | 1.072 | 0.804 | 1.481 | 1.155 | 1.082 | 0.629 | 1.942 | 1.353 | 1.069 | 0.945 | 1.516 | 1.319 | 1.103 | 1.035 | 1.293 | 0.829 | 0.689 | 0.512 | 0.845 | 0.577 | 0.369 | 1.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 171.611 | 180.152 | 185.444 | 183.4 | 145.392 | 164.219 | 170.842 | 186.8 | 169.876 | 162.118 | 141.428 | 105.068 | 104.681 | 87.03 | 84.028 | 89.24 | 91.662 | 107.103 | 111.108 | 116.461 | 121.918 | 125.503 | 84.821 | 80.919 | 89.344 | 87.063 | 88.964 | 84.361 | 87.836 | 65.942 | 65.127 | 66.233 | 67.734 | 66.506 | 71.175 | 74.517 | 77.072 | 82.809 | 93.832 | 99.142 | 103.631 | 106.643 | 108.574 | 109.829 | 111.614 | 113.723 | 119.638 | 116.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189.563 | 199.885 | 198.352 | 196.89 | 200.653 | 205.138 | 202.768 | 181.992 | 186.103 | 198.439 | 0 | 234.714 | 259.394 | 38.6 |
Retained Earnings
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196.91 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -336.381 | -333.897 | 0 | -329.148 | -325.987 | -323.047 | -319.69 | -316.254 | -312.626 | -308.696 | -307.014 | -304.931 | -302.535 | -300.251 | -298.067 | -295.208 | -292.413 | -290.52 | -288.765 | -286.829 | -284.749 | -282.494 | -280.258 | -278.044 | -274.997 | -272.655 | -270.19 | -268.033 | -265.423 | -262.657 | -260.14 | -257.198 | -253.651 | -250.383 | -246.997 | -243.207 | -239.208 | -234.726 | -230.414 | -225.706 | -220.889 | -216.308 | -212.066 | -207.92 | -202.852 | -198.313 | -194.078 | -189.776 | -185.252 | -181.779 | -178.479 | -174.953 | -171.178 | -167.53 | -163.74 | -159.83 | -155.867 | -151.994 | -148.173 | 172.855 | 185.167 | -134.411 | -129.703 | -125.006 | -119.348 | -113.983 | -108.846 | 7.958 | 8.036 | 8.134 | -88.051 | -82.655 | -54.465 | -25.579 | -21 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0.038 | -0.06 | 0.319 | 0.676 | 1.428 | 1.497 | 1.209 | 0.982 | 0.86 | 337.212 | 334.551 | 0.536 | 329.767 | 326.616 | 324.088 | 320.918 | 317.736 | 314.237 | 310.405 | 308.84 | 306.621 | 304.374 | 301.959 | 299.849 | -84.361 | 294.201 | -65.942 | 290.574 | -66.233 | -67.734 | 284.318 | 282.254 | 280.168 | 277.221 | 286.37 | 272.882 | 270.965 | 268.507 | 265.801 | 263.39 | 260.519 | 257.015 | 253.783 | -119.638 | 246.82 | 365.916 | 369.901 | 372.525 | 369.109 | 366.047 | 365.2 | 364.097 | 366.804 | 365.288 | 367.021 | 346.109 | 341.908 | 341.355 | 308.31 | 317.061 | 331.545 | 331.539 | 321.391 | 317.187 | 317.204 | 317.548 | 314.996 | 315.973 | 0 | 0 | 134.411 | 129.703 | 125.006 | 119.348 | 113.983 | 108.846 | 0 | 0 | 0 | 88.051 | 91.066 | 54.465 | 25.579 | 21.3 |
Total Shareholders Equity
| 171.611 | 180.152 | 185.444 | 183.438 | 145.332 | 164.538 | 171.518 | 188.228 | 171.373 | 163.327 | 142.41 | 105.928 | 105.512 | 87.684 | 84.564 | 89.859 | 92.291 | 108.144 | 112.336 | 117.943 | 123.529 | 127.212 | 86.647 | 82.609 | 91.183 | 88.771 | 90.746 | -295.208 | 89.624 | -290.52 | 66.936 | -286.829 | -284.749 | 68.33 | 73.171 | 76.641 | 79.296 | 96.524 | 96.524 | 102.074 | 106.715 | 109.787 | 111.824 | 113.15 | 114.978 | 117.123 | -246.997 | 120.29 | 126.708 | 135.175 | 142.111 | 143.403 | 145.158 | 148.892 | 152.031 | 158.884 | 162.436 | 168.708 | 152.031 | 152.132 | 156.103 | 126.531 | 138.582 | 156.592 | 160.361 | 153.861 | 153.447 | 157.374 | 161.681 | 163.002 | 167.8 | 172.855 | 185.167 | 189.563 | 199.885 | 198.352 | 196.89 | 200.653 | 205.138 | 210.726 | 190.028 | 194.237 | 198.439 | 205.321 | 234.714 | 259.394 | 38.9 |
Total Equity
| 170.546 | 179.353 | 185.557 | 183.476 | 145.272 | 164.857 | 172.194 | 189.656 | 172.87 | 164.536 | 143.392 | 106.788 | 106.343 | 88.338 | 85.1 | 90.478 | 92.92 | 109.185 | 113.564 | 119.425 | 125.14 | 128.921 | 88.473 | 84.299 | 93.022 | 90.479 | 92.528 | -293.515 | 91.412 | -288.694 | 68.745 | -284.998 | -282.897 | 70.154 | 75.167 | 78.765 | 81.52 | 98.914 | 99.216 | 105.006 | 109.799 | 112.931 | 115.074 | 116.471 | 118.342 | 120.523 | -243.372 | 120.29 | 126.708 | 135.175 | 142.111 | 143.403 | 145.158 | 148.892 | 152.031 | 158.884 | 162.436 | 168.708 | 152.031 | 152.132 | 156.103 | 126.531 | 138.582 | 156.592 | 160.361 | 153.861 | 153.447 | 157.374 | 161.681 | 163.002 | 167.8 | 172.855 | 185.167 | 189.563 | 199.885 | 198.352 | 196.89 | 200.653 | 205.138 | 210.726 | 190.028 | 194.237 | 198.439 | 205.321 | 234.714 | 259.394 | 38.9 |
Total Liabilities & Shareholders Equity
| 176.031 | 184.812 | 5.508 | 192.287 | 153.125 | 169.295 | 176.243 | 195.113 | 177.195 | 168.005 | 146.807 | 110.306 | 109.414 | 91.278 | 88.327 | 94.629 | 97.393 | 113.364 | 116.883 | 123.974 | 128.387 | 132.187 | 87.923 | 85.472 | 93.487 | 90.829 | 92.047 | 2.251 | 91.341 | 0.754 | 67.211 | 1.232 | 1.152 | 68.946 | 73.729 | 78.46 | 81.125 | 1.298 | 97.509 | 103.521 | 108.013 | 110.902 | 112.785 | 114.7 | 116.625 | 117.994 | 0.537 | 121.955 | 127.772 | 135.914 | 142.769 | 144.996 | 146.293 | 150.064 | 0.71 | 160.641 | 163.782 | 169.843 | 152.768 | 153.769 | 157.34 | 127.507 | 139.562 | 158.154 | 161.553 | 154.933 | 154.251 | 158.855 | 162.836 | 164.084 | 168.429 | 174.797 | 186.52 | 190.632 | 200.83 | 199.868 | 198.209 | 201.756 | 206.173 | 212.019 | 190.857 | 194.926 | 198.951 | 206.166 | 235.291 | 259.763 | 40.1 |