Eagle Bulk Shipping Inc.
NASDAQ:EGLE
62.62 (USD) • At close April 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 118.615 | 113.879 | 115.703 | 153.237 | 187.155 | 195.03 | 138.955 | 83.602 | 86.147 | 100.012 | 79.278 | 76.192 | 69.928 | 83.409 | 98.532 | 69.23 | 53.584 | 71.537 | 38.599 | 29.009 | 67.21 | 80.737 | 76.881 | 57.898 | 56.251 | 64.323 | 68.684 | 145.768 | 76.516 | 98.569 | 11.874 | 16.769 | 24.896 | 25.283 | 27.184 | 24.405 | 40 | 32.498 | 20.09 | 19.828 | 19.683 | 19.926 | 19.621 | 19.271 | 18.12 | 18.559 | 17.149 | 28.067 | 25.075 | 27.274 | 51.131 | 97.715 | 129.122 | 129.137 | 102.134 | 84.153 | 71.345 | 82.544 | 129.26 | 18.897 | 9.209 | 32.984 | 62.997 | 148.513 | 152.904 | 154.947 | 22.879 | 118.995 | 22.275 | 23.214 | 54.548 | 21.379 | 24.527 | 21.175 | 10.971 | 4.187 |
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 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.047 | 2.138 | 7.941 | 8.3 | 13.375 | 13.118 | 11.716 | 13.817 | 22.11 | 33.94 | 6.268 | 0.198 | 0.136 | 0.227 | 0.742 | 0.988 | 0 | 0 | 0 | 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
| 118.615 | 113.879 | 115.703 | 153.237 | 187.155 | 195.03 | 138.955 | 83.602 | 86.147 | 100.012 | 79.278 | 76.192 | 69.928 | 83.409 | 98.532 | 69.23 | 53.584 | 71.537 | 38.599 | 29.009 | 67.21 | 80.737 | 76.881 | 57.898 | 60.751 | 64.323 | 68.684 | 145.768 | 76.516 | 98.569 | 11.874 | 16.769 | 24.896 | 26.33 | 29.323 | 32.346 | 48.3 | 45.873 | 33.209 | 31.543 | 33.5 | 42.036 | 53.561 | 25.539 | 18.317 | 18.695 | 17.376 | 28.809 | 26.063 | 27.274 | 51.131 | 97.715 | 129.122 | 129.137 | 102.134 | 84.153 | 71.345 | 82.544 | 129.26 | 18.897 | 9.209 | 32.984 | 62.997 | 148.513 | 152.904 | 154.947 | 22.879 | 118.995 | 22.275 | 23.214 | 54.548 | 21.379 | 24.527 | 21.175 | 10.971 | 4.187 |
Net Receivables
| 30.917 | 24.594 | 28.396 | 29.719 | 32.311 | 33.554 | 43.948 | 40.918 | 28.456 | 24.244 | 23.995 | 20.465 | 13.843 | 12.998 | 18.968 | 18.155 | 19.983 | 19.948 | 17.736 | 9.924 | 19.786 | 16.143 | 13.073 | 13.976 | 17.247 | 10.158 | 11.262 | 8.767 | 5.09 | 6.454 | 5.563 | 7.096 | 7.077 | 11.094 | 11.538 | 10.898 | 14.7 | 12.219 | 15.724 | 13.722 | 11.197 | 11.144 | 12.974 | 10.755 | 9.304 | 13.795 | 10.25 | 12.967 | 13.961 | 22.482 | 17.691 | 17.565 | 14.366 | 11.471 | 10.552 | 8.842 | 7.443 | 5.825 | 5.373 | 5.242 | 4.358 | 3.882 | 4.299 | 3.279 | 3.392 | 2.034 | 1.408 | 0.853 | 0.616 | 0.398 | 0.459 | 0.332 | 0.281 | 0.103 | 0.022 | 0 |
Inventory
| 24.988 | 26.881 | 21.695 | 22.913 | 28.081 | 26.274 | 25.193 | 27.771 | 17.651 | 17.092 | 15.899 | 14.721 | 11.625 | 11.694 | 10.105 | 15.361 | 15.824 | 14.284 | 12.994 | 5.264 | 16.138 | 13.276 | 11.911 | 13.622 | 14.113 | 12.602 | 12.571 | 8.728 | 10.877 | 6.996 | 6.847 | 5.596 | 5.574 | 6.547 | 6.298 | 6.422 | 5.7 | 10.583 | 8.675 | 6.735 | 9.61 | 12.111 | 11.815 | 12.719 | 12.083 | 10.814 | 12.582 | 11.617 | 11.083 | 8.278 | 8.529 | 5.342 | 3.19 | 0.884 | 3.553 | 3.241 | 4.989 | 0 | 3.51 | 3.378 | 0 | 0 | 0 | 0 | 0 | 1.619 | 0.996 | 1.018 | 1.021 | 1.599 | 1.68 | 1.783 | 0.513 | 0.784 | 0.186 | 0 |
Other Current Assets
| 0.458 | 0.652 | 0.44 | 0.671 | 0.558 | 0.703 | 0.929 | 0.797 | 0.668 | 1.69 | 1.478 | 7.96 | 0.84 | 16.577 | 12.795 | 21.69 | 1.039 | 2.943 | 2.436 | 0.942 | 2.247 | 2.694 | 2.54 | 1.578 | 0.785 | 1.376 | 1.217 | 0.738 | 0 | 0.152 | 0.688 | 0.112 | 0.246 | 0.474 | 3.005 | 3.673 | 7.9 | 4.02 | 4.608 | 4.495 | 2.123 | 3.864 | 4.121 | 4.255 | 0.55 | 0.554 | 0.558 | 0.562 | 0.567 | 0.573 | 0.58 | 0.883 | 0.595 | 0.588 | 0.597 | 0.55 | 0.427 | 5.349 | 1.902 | 3.55 | 3.298 | 3.568 | 2.119 | 1.3 | 1.158 | 0.5 | 1.58 | 2.66 | 3.74 | 4.844 | 5.983 | 7.166 | 8.508 | 0.824 | 1.284 | 0.019 |
Total Current Assets
| 189.546 | 184.871 | 194.309 | 224.263 | 262.024 | 279.699 | 244.37 | 185.189 | 156.033 | 204.603 | 167.777 | 127.275 | 118.265 | 124.679 | 140.4 | 124.437 | 100.533 | 112.176 | 75.744 | 46.828 | 118.474 | 115.118 | 117.558 | 110.408 | 105.223 | 107.497 | 112.009 | 169.583 | 104.265 | 114.808 | 30.996 | 32.208 | 41.025 | 46.002 | 53.047 | 55.837 | 76.6 | 76.612 | 70.377 | 64.313 | 61.931 | 72.484 | 82.47 | 53.268 | 43.799 | 47.118 | 45.814 | 57.748 | 55.891 | 62.266 | 80.459 | 126.531 | 150.733 | 146.985 | 116.836 | 96.787 | 84.205 | 93.719 | 140.044 | 31.066 | 16.865 | 40.434 | 69.415 | 153.093 | 157.454 | 159.1 | 26.863 | 123.526 | 27.653 | 30.055 | 62.67 | 30.66 | 33.829 | 22.887 | 12.463 | 4.206 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 913.98 | 925.952 | 941.395 | 931.103 | 918.831 | 915.386 | 921.005 | 919.942 | 925.351 | 923.76 | 894.234 | 862.496 | 821.994 | 844.79 | 868.319 | 876.683 | 857.11 | 758.841 | 701.651 | 326.165 | 685.678 | 683.012 | 687.004 | 694.468 | 693.056 | 698.378 | 683.804 | 591.306 | 570.153 | 688.993 | 701.631 | 719.62 | 734.181 | 795.088 | 805.236 | 824.754 | 834.3 | 1,584.586 | 1,603.148 | 1,621.523 | 1,639.917 | 1,658.76 | 1,677.626 | 1,696.29 | 1,714.755 | 1,733.705 | 1,752.598 | 1,771.314 | 1,789.987 | 1,785.217 | 1,770.194 | 1,728.759 | 1,701.696 | 1,681.281 | 1,649.929 | 1,577.266 | 1,475.042 | 919.565 | 1,326.606 | 938.418 | 874.675 | 785.984 | 1,106.06 | 960.559 | 950.1 | 902.27 | 683.358 | 52.676 | 529.27 | 507.471 | 444.134 | 412.884 | 417.582 | 367.675 | 300.221 | 36.669 |
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 |
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 |
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 |
Long Term Investments
| 5.711 | 8.01 | 8.906 | 8.64 | 10.783 | 12.448 | 10.321 | 8.551 | 3.187 | 0.075 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 483.415 | 5.973 | 381.815 | 411.063 | 0 | 0 | 0 | 344.855 | 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 |
Other Non-Current Assets
| 38.717 | 39.74 | 42.091 | 45.775 | 45.571 | 48.458 | 50.913 | 48.905 | 42.088 | 34.219 | 31.046 | 30.869 | 26.868 | 25.56 | 23.378 | 25.348 | 44.444 | 99.405 | 86.363 | 38.965 | 42.057 | 28.364 | 12 | 10.069 | 10.072 | 12.374 | 10.975 | 10.696 | 11.964 | 12.659 | 12.638 | 12.187 | 11.832 | 10.319 | 10.519 | 5.749 | 3 | 8.903 | 8.339 | 19.686 | 21.566 | 22.946 | 24.557 | 27.023 | 30.589 | 33.143 | 36.74 | 19.098 | 21.379 | 25.512 | 45.875 | 45.477 | 44.145 | 44.774 | 46 | 46.239 | 48.956 | 50.393 | 44.743 | 50.536 | 59.573 | 487.759 | 32.916 | 34.636 | -316.401 | 13.673 | 16.433 | 519.164 | 11.868 | 14.359 | 22.303 | 14.262 | 10.934 | 8.312 | 4.776 | 0.03 |
Total Non-Current Assets
| 958.408 | 973.702 | 992.392 | 985.518 | 975.185 | 976.292 | 982.239 | 977.398 | 970.626 | 958.054 | 925.391 | 893.365 | 848.862 | 870.35 | 891.697 | 902.031 | 901.554 | 858.247 | 788.014 | 365.13 | 727.735 | 711.376 | 699.005 | 704.537 | 703.127 | 710.752 | 694.779 | 602.003 | 582.117 | 701.653 | 714.269 | 731.807 | 746.014 | 805.407 | 815.755 | 830.503 | 837.3 | 1,593.489 | 1,611.487 | 1,641.209 | 1,661.483 | 1,681.706 | 1,702.182 | 1,723.313 | 1,745.345 | 1,766.848 | 1,789.338 | 1,790.412 | 1,811.366 | 1,810.729 | 1,816.069 | 1,774.236 | 1,745.84 | 1,726.056 | 1,695.929 | 1,623.505 | 1,523.998 | 1,453.373 | 1,377.322 | 1,370.77 | 1,345.311 | 1,273.743 | 1,138.976 | 995.195 | 978.554 | 915.943 | 699.791 | 571.84 | 541.138 | 521.83 | 466.438 | 427.146 | 428.515 | 375.987 | 304.997 | 36.699 |
Total Assets
| 1,147.954 | 1,158.573 | 1,186.701 | 1,209.781 | 1,237.209 | 1,255.991 | 1,226.609 | 1,162.587 | 1,126.658 | 1,162.657 | 1,093.168 | 1,020.64 | 967.127 | 995.029 | 1,032.097 | 1,026.468 | 1,002.087 | 970.422 | 863.758 | 411.958 | 846.209 | 826.494 | 816.563 | 814.944 | 808.35 | 818.249 | 806.788 | 771.585 | 686.382 | 816.461 | 745.265 | 764.014 | 787.039 | 851.409 | 868.801 | 886.34 | 913.9 | 1,670.101 | 1,681.863 | 1,705.522 | 1,723.414 | 1,754.19 | 1,784.653 | 1,776.582 | 1,789.144 | 1,813.967 | 1,835.152 | 1,848.16 | 1,867.257 | 1,872.996 | 1,896.528 | 1,900.767 | 1,896.573 | 1,873.041 | 1,812.765 | 1,720.292 | 1,608.203 | 1,547.092 | 1,517.366 | 1,401.837 | 1,362.176 | 1,314.176 | 1,208.391 | 1,148.287 | 1,136.008 | 1,075.043 | 726.654 | 695.366 | 568.791 | 551.885 | 529.107 | 457.806 | 462.344 | 398.874 | 317.461 | 40.905 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21.245 | 20.938 | 22.52 | 19.29 | 20.129 | 21.058 | 22.189 | 23.396 | 20.781 | 15.17 | 18.921 | 17.042 | 10.59 | 13.312 | 15.311 | 10.24 | 13.483 | 9.159 | 6.196 | 6 | 14.161 | 8.909 | 8.124 | 9.015 | 7.471 | 7.233 | 7.841 | 6.886 | 7.135 | 6.459 | 7.897 | 11.412 | 8.216 | 8.365 | 9.457 | 7.803 | 11.7 | 5.645 | 5.456 | 4.618 | 6.422 | 10.938 | 8.236 | 8.142 | 10.235 | 9.473 | 6.629 | 10.504 | 10.643 | 9.399 | 8.463 | 9.019 | 6.089 | 2.902 | 2.386 | 5.583 | 2.289 | 1.402 | 2.787 | 3.424 | 2.037 | 0.333 | 1.774 | 2.145 | 3.622 | 4.129 | 3.132 | 2.585 | 1.65 | 2.759 | 4.368 | 3.273 | 1.861 | 1.907 | 2.945 | 0.238 |
Short Term Debt
| 159.843 | 163.7 | 64.074 | 71.578 | 71.845 | 80.542 | 79.708 | 65.549 | 65.528 | 87.583 | 75.809 | 44.66 | 46.86 | 50.093 | 51.756 | 50.541 | 48.965 | 42.218 | 43.674 | 8 | 29.176 | 23.75 | 19.813 | 11.875 | 4 | 10.203 | 0 | 7.871 | 11.574 | 10.894 | 10.788 | 11.126 | 15.625 | 15.625 | 15.625 | 15.625 | 15,625 | 25 | 1,188.848 | 1,181.382 | 1,174.044 | 5.734 | 11.788 | 7.967 | 0 | 0 | 0 | 86.064 | 32.094 | 19.201 | 0 | 0 | 12.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.545 | -8,286.452 | -5,934.198 | -5,023.173 | -4,319.705 | -4,666.385 | -3,447.974 | 0 | -2,710.542 | 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 |
Deferred Revenue
| 4.312 | 8.201 | 6.002 | 8.492 | 9.671 | 14.794 | 13.609 | 12.746 | 12.088 | 17.046 | 8.403 | 10.143 | 8.072 | 5.989 | 4.88 | 3.232 | 4.692 | 3.156 | 2.431 | 2.767 | 6.927 | 5.975 | 4.901 | 6.231 | 5.679 | 7.574 | 6.416 | 7.161 | 6.046 | 4.828 | 3.597 | 2.144 | 1.56 | 2.224 | 1.38 | 1.513 | 2.39 | 2.443 | 2.256 | 4.856 | 5.388 | 4.384 | 3.905 | 3.949 | 6.993 | 3.969 | 4.638 | 5.587 | 11.747 | 11.867 | 6.433 | 15.604 | 11.797 | 14.227 | 12.134 | 13.207 | 12.577 | 14.324 | 16.451 | 22.421 | 5.959 | 8,293.669 | 5,941.253 | 5,028.551 | 4,322.024 | 4,671.174 | 3,450.236 | 0 | 2,713.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 27.447 | 21.875 | 24.495 | 21.637 | 27.32 | 19.258 | 21.043 | 33.438 | 25.204 | 46.117 | 46.768 | 20.343 | 16.919 | 19.811 | 15.887 | 28.459 | 35.074 | 25.964 | 23.327 | 9.404 | 12.729 | 14.66 | 9.798 | 12.05 | 13.674 | 0.281 | 8.129 | 1.113 | 0.82 | 0.835 | 1.114 | 0.82 | 12.512 | 11.284 | 12.624 | 12.501 | -15,598.09 | 11.598 | 21.49 | 7.884 | 6.365 | 4.384 | 0.657 | 3.949 | 16.761 | 21.708 | 24.806 | 18.555 | 14.638 | 0.506 | 22.548 | 16.34 | 0.128 | 22.457 | 19.194 | 14.265 | 11.639 | 18.191 | 14.863 | 11.496 | 2.863 | 8.294 | 5.941 | 5.029 | 4.322 | 4.671 | 3.45 | 5.967 | 2.713 | 5 | 4.301 | 4.073 | 4.69 | 5.213 | 3.371 | 0.651 |
Total Current Liabilities
| 212.847 | 214.714 | 117.091 | 120.997 | 128.965 | 135.652 | 136.549 | 135.129 | 123.601 | 165.915 | 149.901 | 92.188 | 82.441 | 89.205 | 87.834 | 92.472 | 102.215 | 80.497 | 75.629 | 26.171 | 62.993 | 53.294 | 42.636 | 39.171 | 30.823 | 25.291 | 22.386 | 23.031 | 25.576 | 23.016 | 23.397 | 25.502 | 37.914 | 37.497 | 39.085 | 37.442 | 41 | 44.686 | 1,218.049 | 1,198.739 | 1,192.219 | 25.44 | 24.586 | 24.008 | 33.989 | 35.15 | 36.073 | 120.71 | 69.122 | 40.972 | 37.444 | 40.963 | 30.516 | 39.586 | 33.714 | 33.055 | 26.505 | 33.918 | 34.101 | 37.34 | 21.404 | 15.844 | 14.771 | 12.552 | 10.263 | 13.59 | 8.844 | 8.553 | 6.881 | 7.759 | 8.669 | 7.346 | 6.551 | 7.12 | 6.316 | 0.889 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 332.689 | 344.647 | 460.158 | 276.332 | 287.855 | 300.253 | 323.929 | 333.294 | 331.526 | 389.092 | 416.923 | 447.425 | 413.617 | 458.816 | 486.729 | 456.441 | 418.369 | 398.148 | 312.691 | 182.818 | 301.583 | 298.525 | 301.999 | 309.598 | 313.684 | 313.759 | 297.036 | 256.828 | 255.944 | 246.978 | 258.53 | 253.387 | 226.013 | 212.586 | 208.494 | 200.897 | 204.1 | 1,191.902 | 0 | 0 | 0 | 1,166.591 | 1,159.332 | 1,152.04 | 1,144.866 | 1,137.581 | 1,130.186 | 1,043.415 | 1,097.385 | 1,129.479 | 1,151.354 | 1,151.354 | 1,151.354 | 1,123.666 | 1,080.241 | 1,002.143 | 900.171 | 836.726 | 809.106 | 802.476 | 789.601 | 741.968 | 665.695 | 603.873 | 597.243 | 527.839 | 302.377 | 265.625 | 239.975 | 214.8 | 182.4 | 140 | 140 | 157 | 88.5 | 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 | 13.851 | 14.614 | 15.386 | 15.972 | 17.088 | 18.915 | 20.027 | 21.511 | 23.481 | 24.355 | 25.188 | 25.801 | 26.39 | 0 | 0 | 0 | 29.205 | 0 | 8.794 | 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 | -1,141.489 | -1,138.752 | -1,134.306 | -957.232 | -1,059.99 | -1,132.985 | -1,156.485 | -1,148.242 | -1,156.949 | -1,130.892 | -1,090.909 | -1,009.155 | -911.694 | 0 | 0 | 0 | -29.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.2 | 1.14 | 0.695 | 0.743 | 1.207 | 0.883 | 0.636 | 0.395 | 0.265 | 0 | 0.086 | 0.131 | 0.651 | 0.681 | 0.573 | 0.177 | 0 | 0 | 0 | 0 | 2.027 | 2.201 | 2.376 | 2.488 | 2.678 | 2.899 | 3.161 | 4.111 | 4.38 | 4.869 | 5.102 | 5.233 | 4.767 | 4.309 | 4.571 | 4.338 | 4.7 | 15.103 | 0 | 0 | 0 | 0 | 0 | 1.421 | 1,143.733 | 1,143.25 | 1,140.529 | 965.277 | 1,069.476 | 1,146.43 | 1,173.189 | 1,166.879 | 1,179.085 | 1,157.121 | 1,120.429 | 1,042.181 | 947.102 | 66.416 | 67.155 | 77.533 | 50.538 | 47.984 | 12.223 | 31.009 | 13.532 | 3.152 | 4.693 | 0.045 | 0.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 334.889 | 345.787 | 460.853 | 277.075 | 289.062 | 301.136 | 324.565 | 333.689 | 331.792 | 389.092 | 417.009 | 447.556 | 414.268 | 459.497 | 487.302 | 456.618 | 418.369 | 398.148 | 312.691 | 182.818 | 303.61 | 300.726 | 304.375 | 312.085 | 316.362 | 316.658 | 300.197 | 260.939 | 260.323 | 251.846 | 263.632 | 258.62 | 230.78 | 216.895 | 213.065 | 205.235 | 208.8 | 1,207.005 | 1,196.559 | 1,190.856 | 1,185.854 | 1,166.591 | 1,159.332 | 1,153.461 | 1,160.961 | 1,156.693 | 1,151.796 | 1,067.432 | 1,123.959 | 1,161.838 | 1,188.085 | 1,191.502 | 1,196.971 | 1,174.25 | 1,134.949 | 1,060.971 | 961.969 | 903.142 | 876.261 | 880.009 | 869.345 | 789.951 | 686.712 | 634.882 | 610.775 | 530.991 | 307.07 | 265.67 | 240.334 | 214.8 | 182.4 | 140 | 140 | 157 | 88.5 | 0.238 |
Total Liabilities
| 547.736 | 560.501 | 577.944 | 398.072 | 418.027 | 436.788 | 461.114 | 468.818 | 455.392 | 555.007 | 566.91 | 539.744 | 496.709 | 548.702 | 575.136 | 549.09 | 520.584 | 478.646 | 388.32 | 208.989 | 366.603 | 354.02 | 347.011 | 351.257 | 347.185 | 341.949 | 322.583 | 283.97 | 285.899 | 274.862 | 287.029 | 284.122 | 268.694 | 254.392 | 252.151 | 242.677 | 249.8 | 1,251.691 | 1,218.049 | 1,198.739 | 1,192.219 | 1,192.031 | 1,183.918 | 1,177.469 | 1,194.95 | 1,191.843 | 1,187.87 | 1,188.142 | 1,193.081 | 1,202.81 | 1,225.529 | 1,232.466 | 1,227.486 | 1,213.837 | 1,168.663 | 1,094.026 | 988.474 | 937.06 | 910.363 | 917.349 | 890.749 | 805.795 | 701.483 | 647.434 | 621.037 | 544.581 | 315.914 | 274.223 | 247.215 | 222.559 | 191.069 | 147.346 | 146.551 | 164.12 | 94.816 | 0.889 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 148.183 | 148.826 | 136.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.093 | 0.093 | 0.093 | 0.131 | 0.13 | 0.13 | 0.13 | 0.13 | 0.129 | 0.129 | 0.128 | 0.117 | 0.117 | 0.103 | 0.72 | 0.719 | 0.715 | 0.715 | 0.713 | 0.713 | 0.711 | 0.709 | 0.705 | 0.705 | 0.704 | 0.703 | 0.703 | 0.703 | 0.481 | 0.481 | 0.023 | 0.451 | 0.377 | 0.376 | 0.376 | 0.376 | 0.4 | 0.186 | 0.169 | 0.169 | 0.168 | 0.167 | 0.167 | 0.166 | 0.166 | 0.158 | 0.158 | 0.63 | 0.63 | 0.627 | 0.626 | 0.626 | 0.626 | 0.622 | 0.622 | 0.621 | 0.621 | 0.62 | 0.62 | 0.47 | 0.47 | 0.468 | 0.468 | 0.468 | 0.467 | 0.467 | 0.417 | 0.417 | 0.359 | 0.359 | 0.359 | 0.332 | 0.332 | 0.272 | 0.272 | 0.128 |
Retained Earnings
| -156.727 | -162.418 | -151.697 | -168.373 | -163.556 | -162.712 | -210.854 | -278.858 | -313.495 | -374.722 | -453.063 | -462.289 | -472.138 | -472.253 | -461.093 | -440.602 | -437.074 | -425.903 | -421.34 | -162.624 | -415.377 | -421.864 | -424.448 | -427.899 | -427.165 | -410.58 | -400.325 | -394.437 | -383.368 | -240.979 | -221.62 | -199.124 | -159.846 | -80.101 | -59.724 | -32.216 | -11.5 | -348.904 | -303.047 | -258.387 | -235.797 | -204.57 | -166.94 | -163.901 | -165.275 | -132.852 | -103.014 | -79.908 | -62.474 | -60.776 | -54.903 | -53.465 | -47.655 | -50.688 | -58.914 | -69.926 | -74.499 | -76.69 | -77.202 | -90.55 | -107.787 | -93.502 | -93.338 | -84.859 | -75.827 | -68.793 | -64.689 | -55.757 | -45.936 | -32.143 | -23.294 | -16.111 | -8.008 | -5.5 | -12.895 | -0.806 |
Accumulated Other Comprehensive Income/Loss
| 8.451 | 13.499 | 14.725 | 13.69 | 16.549 | 17.291 | 12.737 | 10.567 | 1.886 | -0.408 | -0.488 | -0.533 | -1.132 | -1.125 | -0.921 | -0.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.235 | -0.187 | -0.36 | -8.9 | -0.442 | -0.699 | -2.102 | 0 | 0 | 1.508 | -1.421 | -3.009 | -5.317 | -6.951 | -8.259 | -9.453 | -13.445 | -16.704 | -18.637 | -22.136 | -26.23 | -29.52 | -33.026 | -30.643 | -35.381 | -34.632 | -43.571 | -35.499 | -9.517 | -7.96 | -20.2 | -12.599 | -3.152 | 0.127 | 1.718 | 2.578 | 3.517 | 6.027 | 4.664 | 2.647 | 1.505 | 0.526 | 0 |
Other Total Stockholders Equity
| 600.218 | 598.072 | 608.757 | 966.261 | 966.058 | 964.494 | 963.482 | 961.93 | 982.746 | 982.652 | 979.683 | 943.6 | 943.572 | 919.601 | 918.256 | 917.533 | 917.862 | 916.965 | 896.065 | 364.88 | 894.273 | 893.628 | 893.295 | 890.881 | 887.626 | 886.176 | 883.826 | 881.348 | 783.37 | 782.097 | 679.833 | 678.566 | 677.813 | 676.976 | 676.185 | 675.862 | 684.1 | 767.571 | 767.391 | 767.102 | 766.824 | 766.562 | 766 | 764.268 | 762.313 | 760.135 | 757.09 | 747.555 | 745.473 | 743.779 | 741.979 | 739.778 | 738.251 | 735.499 | 731.914 | 728.596 | 724.25 | 721.484 | 718.219 | 618.138 | 614.242 | 610.933 | 607.738 | 605.445 | 602.93 | 601.939 | 474.885 | 474.766 | 364.575 | 357.594 | 354.946 | 321.575 | 320.822 | 238.478 | 234.742 | 40.695 |
Total Shareholders Equity
| 600.218 | 598.072 | 608.757 | 811.709 | 819.181 | 819.203 | 765.495 | 693.769 | 671.266 | 607.651 | 526.258 | 480.896 | 470.418 | 446.326 | 456.961 | 477.378 | 481.503 | 491.777 | 475.438 | 202.969 | 479.606 | 472.473 | 469.552 | 463.687 | 461.165 | 476.299 | 484.204 | 487.615 | 400.483 | 541.599 | 458.236 | 479.892 | 518.344 | 597.017 | 616.651 | 643.663 | 664.1 | 418.41 | 463.814 | 506.783 | 531.195 | 562.159 | 600.734 | 599.113 | 594.195 | 622.124 | 647.282 | 660.018 | 674.176 | 670.186 | 670.999 | 668.301 | 669.087 | 659.204 | 644.102 | 626.265 | 619.729 | 610.033 | 607.004 | 484.487 | 471.427 | 508.381 | 506.908 | 500.853 | 514.971 | 530.462 | 410.741 | 421.144 | 321.576 | 329.326 | 338.038 | 310.46 | 315.793 | 234.754 | 222.645 | 40.016 |
Total Equity
| 600.218 | 598.072 | 608.757 | 811.709 | 819.181 | 819.203 | 765.495 | 693.769 | 671.266 | 607.651 | 526.258 | 480.896 | 470.418 | 446.326 | 456.961 | 477.378 | 481.503 | 491.777 | 475.438 | 202.969 | 479.606 | 472.473 | 469.552 | 463.687 | 461.165 | 476.299 | 484.204 | 487.615 | 400.483 | 541.599 | 458.236 | 479.892 | 518.344 | 597.017 | 616.651 | 643.663 | 664.1 | 418.41 | 463.814 | 506.783 | 531.195 | 562.159 | 600.734 | 599.113 | 594.195 | 622.124 | 647.282 | 660.018 | 674.176 | 670.186 | 670.999 | 668.301 | 669.087 | 659.204 | 644.102 | 626.265 | 619.729 | 610.033 | 607.004 | 484.487 | 471.427 | 508.381 | 506.908 | 500.853 | 514.971 | 530.462 | 410.741 | 421.144 | 321.576 | 329.326 | 338.038 | 310.46 | 315.793 | 234.754 | 222.645 | 40.016 |
Total Liabilities & Shareholders Equity
| 1,147.954 | 1,158.573 | 1,186.701 | 1,209.781 | 1,237.208 | 1,255.991 | 1,226.609 | 1,162.587 | 1,126.658 | 1,162.657 | 1,093.168 | 1,020.64 | 967.127 | 995.029 | 1,032.097 | 1,026.468 | 1,002.087 | 970.422 | 863.758 | 411.958 | 846.209 | 826.494 | 816.563 | 814.944 | 808.35 | 818.249 | 806.788 | 771.585 | 686.382 | 816.461 | 745.265 | 764.014 | 787.039 | 851.409 | 868.801 | 886.34 | 913.9 | 1,670.101 | 1,681.863 | 1,705.522 | 1,723.414 | 1,754.19 | 1,784.653 | 1,776.582 | 1,789.144 | 1,813.967 | 1,835.152 | 1,848.16 | 1,867.257 | 1,872.996 | 1,896.528 | 1,900.767 | 1,896.573 | 1,873.041 | 1,812.765 | 1,720.292 | 1,608.203 | 1,547.092 | 1,517.366 | 1,401.837 | 1,362.176 | 1,314.176 | 1,208.391 | 1,148.287 | 1,136.008 | 1,075.043 | 726.654 | 695.366 | 568.791 | 551.885 | 529.107 | 457.806 | 462.344 | 398.874 | 317.461 | 40.905 |