PHX Energy Services Corp.
TSX:PHX.TO
9.3 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 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 | 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
| 14.203 | 13.798 | 13.38 | 16.433 | 14.845 | 20.08 | 15.502 | 18.247 | 27.024 | 17.971 | 11.284 | 24.829 | 24.917 | 21.026 | 23.468 | 25.746 | 18.889 | 14.628 | 7.18 | 10.582 | 6.668 | 7.406 | 4.031 | 3.643 | 5.725 | 8.355 | 4.531 | 4.123 | 1.626 | 4.278 | 2.804 | 7.007 | 2.591 | 2.215 | 1.5 | 9.008 | 2.871 | 3.399 | 8.665 | 3.018 | 9.445 | 9.039 | 9.307 | 5.664 | 4.286 | 7.305 | 6.264 | 4.33 | 3.88 | 11.731 | 4.094 | 8.376 | 5.483 | 6.024 | 8.626 | 4.621 | 3.837 | 5.63 | 2.489 | 1.101 | 1.705 | 1.914 | 12.622 | 4.71 | 14.468 | 1.226 | 3.009 | 0 | 2.729 | 0 | 1.763 | 0 | 3.491 | 2.002 | 3.965 | 1.013 | 4.43 | 3.167 |
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 | 0.42 | 0.54 | 0.72 | 0 | 0 | 0 | 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
| 14.203 | 13.798 | 13.38 | 16.433 | 14.845 | 20.08 | 15.502 | 18.247 | 27.024 | 17.971 | 11.284 | 24.829 | 24.917 | 21.026 | 23.468 | 25.746 | 18.889 | 14.628 | 7.18 | 10.582 | 6.668 | 7.406 | 4.031 | 3.643 | 5.725 | 8.355 | 4.531 | 4.123 | 1.626 | 4.278 | 2.804 | 7.007 | 2.591 | 2.215 | 1.5 | 9.008 | 2.871 | 3.399 | 8.665 | 3.018 | 9.445 | 9.039 | 9.307 | 5.664 | 4.286 | 7.305 | 6.264 | 4.33 | 4.3 | 12.272 | 4.815 | 8.376 | 5.483 | 6.024 | 8.626 | 4.621 | 3.837 | 5.63 | 2.489 | 1.101 | 1.705 | 1.914 | 12.622 | 4.71 | 14.468 | 1.226 | 3.009 | 0 | 2.729 | 0 | 1.763 | 0 | 3.491 | 2.002 | 3.965 | 1.013 | 4.43 | 3.167 |
Net Receivables
| 107.655 | 114.756 | 127.672 | 125.025 | 128.588 | 120.308 | 127.408 | 125.836 | 112.99 | 96.507 | 90.53 | 76.825 | 66.885 | 63.849 | 57.504 | 43.413 | 30.681 | 35.435 | 92.366 | 93.642 | 90.884 | 80.453 | 98.577 | 104.614 | 84.346 | 72.999 | 76.015 | 67.989 | 75.728 | 54.289 | 65.035 | 46.846 | 38.768 | 36.318 | 41.577 | 49.691 | 60.275 | 54.985 | 81.05 | 122.272 | 130.072 | 93.585 | 105.811 | 97.661 | 89.597 | 53.869 | 72.543 | 67.19 | 71.34 | 49.985 | 69.304 | 63.21 | 71.704 | 43.925 | 50.612 | 50.197 | 32.263 | 35.6 | 31.506 | 23.655 | 16.174 | 31.305 | 41.096 | 42.565 | 26.854 | 36.402 | 29.944 | 31.801 | 24.584 | 30.091 | 30.355 | 31.245 | 22.098 | 26.724 | 24.481 | 22.13 | 13.607 | 16.832 |
Inventory
| 64.095 | 63.727 | 63.003 | 63.173 | 63.57 | 68.418 | 66.086 | 63.119 | 58.337 | 47.493 | 40.601 | 36.691 | 32.821 | 30.205 | 27.898 | 26.666 | 31.09 | 34.619 | 34.591 | 30.827 | 30.529 | 29.864 | 27.629 | 27.558 | 25.926 | 22.78 | 22.502 | 22.009 | 23.806 | 23.865 | 24.904 | 24.988 | 27.095 | 27.607 | 28.654 | 30.261 | 32.642 | 33.251 | 35.986 | 32.423 | 31.659 | 31.116 | 30.778 | 30.024 | 28.752 | 27.269 | 24.852 | 21.833 | 20.137 | 21.029 | 17.949 | 15.446 | 15.467 | 13.273 | 9.895 | 8.41 | 8.19 | 6.992 | 7.022 | 7.272 | 8.356 | 9.155 | 6.68 | 5.345 | 5.395 | 3.712 | 3.255 | 2.099 | 2.143 | 1.186 | 1.189 | 0.802 | 0.753 | 0.796 | 0.726 | 0.529 | 0.704 | 0.691 |
Other Current Assets
| 2.609 | 4.154 | 4.598 | 2.409 | 2.99 | 3.227 | 4.452 | 3.024 | 2.599 | 4.588 | 3.538 | 2.814 | 7.839 | 7.082 | 6.867 | 6.332 | 2.119 | 2.829 | 3.329 | 2.569 | 3.294 | 3.914 | 3.613 | 2.428 | 2.511 | 3.179 | 3.229 | 2.916 | 2.78 | 3.385 | 3.389 | 2.614 | 2.823 | 3.251 | 3.693 | 2.869 | 3.45 | 4.496 | 5.662 | 4.505 | 4.226 | 5.353 | 4.634 | 2.914 | 2.533 | 19.224 | 15.469 | 12.913 | 8.063 | 8.342 | 7.367 | 3.721 | 4.795 | 4.22 | 4.046 | 3.582 | 3.685 | 2.397 | 2.086 | 2.407 | 2.069 | 2.604 | 1.088 | 1.378 | 1.081 | 0.921 | 0.575 | 0.884 | 0.734 | 0.845 | 1.076 | 0.772 | 0.904 | 0.04 | 0.488 | 0.621 | 0.759 | 0.18 |
Total Current Assets
| 188.562 | 196.435 | 208.653 | 207.04 | 209.993 | 212.033 | 213.448 | 210.227 | 200.95 | 166.559 | 145.952 | 141.159 | 132.462 | 122.162 | 115.737 | 102.156 | 82.779 | 87.511 | 137.466 | 137.62 | 131.375 | 121.637 | 133.85 | 138.243 | 118.508 | 107.312 | 106.277 | 97.037 | 103.94 | 85.818 | 96.132 | 81.456 | 71.277 | 69.391 | 75.423 | 91.829 | 99.239 | 96.131 | 131.362 | 162.219 | 175.402 | 139.092 | 150.53 | 136.262 | 125.168 | 107.668 | 119.128 | 106.266 | 103.84 | 91.628 | 99.435 | 90.752 | 97.45 | 67.443 | 73.18 | 66.811 | 47.975 | 50.62 | 43.103 | 34.435 | 28.304 | 44.978 | 61.487 | 53.998 | 47.798 | 42.261 | 36.782 | 34.784 | 30.19 | 32.121 | 34.384 | 32.819 | 27.247 | 30.165 | 29.66 | 24.293 | 19.501 | 21.342 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 183.427 | 188.077 | 173.553 | 155.319 | 155.731 | 149.482 | 152.678 | 145.281 | 132.191 | 118.42 | 109.826 | 102.071 | 99.369 | 98.196 | 96.434 | 97.89 | 106.458 | 114.543 | 124.96 | 111.242 | 116.634 | 122.266 | 127.012 | 94.165 | 83.195 | 85.749 | 91.726 | 98.57 | 100.876 | 104.872 | 111.331 | 121.172 | 128.648 | 137.015 | 147.889 | 166.114 | 179.123 | 191.552 | 198.486 | 190.892 | 191.456 | 170.98 | 171.662 | 165.772 | 151.169 | 153.161 | 151.349 | 144.37 | 145.282 | 143.627 | 131.06 | 120.452 | 111.464 | 102.705 | 93.039 | 82.88 | 73.808 | 64.389 | 62.806 | 59.849 | 63.641 | 66.213 | 63.571 | 55.031 | 49.782 | 42.764 | 39.694 | 38.537 | 35.645 | 36.288 | 35.208 | 34.583 | 33.595 | 31.468 | 29.808 | 24.297 | 22.579 | 22.479 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 16.23 | 16.23 | 16.23 | 31.23 | 31.23 | 31.23 | 31.23 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 14.088 | 13.292 | 13.771 | 14.2 | 14.112 | 14.54 | 15.148 | 15.668 | 15.663 | 15.834 | 15.997 | 16.137 | 14.919 | 15.29 | 15.748 | 16.205 | 16.907 | 17.555 | 18.481 | 18.902 | 20.138 | 20.869 | 21.58 | 22.302 | 24.544 | 25.312 | 26.114 | 26.925 | 26.092 | 25.798 | 26.256 | 26.302 | 25.299 | 24.525 | 24.394 | 25.025 | 25.831 | 27.077 | 26.219 | 25.582 | 24.733 | 24.395 | 24.249 | 17.114 | 3.759 | 3.759 | 0 | 0 | 0 | 0.04 | 0.08 | 0.12 | 0.16 | 0.2 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.876 | 8.914 | 8.979 | 9.045 | 9.111 |
Goodwill and Intangible Assets
| 14.088 | 13.292 | 13.771 | 14.2 | 14.112 | 14.54 | 15.148 | 15.668 | 15.663 | 15.834 | 15.997 | 16.137 | 14.919 | 15.29 | 15.748 | 16.205 | 16.907 | 17.555 | 18.481 | 27.778 | 29.014 | 29.746 | 30.456 | 31.178 | 33.42 | 34.188 | 34.991 | 35.801 | 34.969 | 34.674 | 35.132 | 35.178 | 34.175 | 33.402 | 33.271 | 33.901 | 34.707 | 43.307 | 42.449 | 41.812 | 55.963 | 55.625 | 55.478 | 48.344 | 12.636 | 12.636 | 8.876 | 8.876 | 8.876 | 8.916 | 8.956 | 8.997 | 9.037 | 9.077 | 9.157 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.876 | 8.914 | 8.979 | 9.045 | 9.111 |
Long Term Investments
| 2.171 | 2.171 | 3.001 | 3.001 | 3.001 | 3.001 | 3.001 | 3.001 | 3.001 | 3.001 | 3.001 | 3.001 | 3.001 | -0.26 | -0.28 | 0 | -0.671 | -0.927 | -0.924 | 0 | -0.568 | -0.711 | -0.654 | 0 | -18.418 | -17.02 | -14.698 | 0 | -13.441 | -14.124 | -12.399 | 0 | -10.038 | -6.024 | -3.135 | 0 | -0.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.906 | 7.544 | 4.99 | 5.01 | 2.94 | 2.748 | 0 | 0 | 0 | 0 | 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
| 4.944 | 8.066 | 2.993 | 4.65 | 0.054 | 0.054 | 0.054 | 0.054 | 0.298 | 0.312 | 0.106 | 0.126 | 0.254 | 0.26 | 0.28 | 0.29 | 0.671 | 0.927 | 0.924 | 0.613 | 0.568 | 0.711 | 0.654 | 0.594 | 18.418 | 17.02 | 14.698 | 14.829 | 13.441 | 14.124 | 12.399 | 10.688 | 10.038 | 6.024 | 3.135 | 1.582 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.493 | 2.008 | 0 | 0.127 | 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
| 2.222 | 1.332 | 1.429 | 1.284 | 1.645 | 1.172 | 1.286 | 0.994 | 1.052 | 0 | 0 | 0 | 0 | 0.26 | 0.28 | -0 | 0.671 | 0.927 | 0.924 | -0 | 0.568 | 0.711 | 0.654 | -0 | 18.418 | 17.02 | 14.698 | -0 | 13.441 | 14.124 | 12.399 | 0.001 | 10.038 | 6.024 | 3.135 | 0 | 0.181 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0.259 | 0 | 0 | 0 | -157.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 1.425 | 1.425 | 1.387 |
Total Non-Current Assets
| 206.852 | 212.938 | 194.747 | 178.454 | 174.543 | 168.248 | 172.167 | 164.997 | 152.203 | 137.565 | 128.929 | 121.335 | 117.542 | 113.746 | 112.462 | 114.384 | 124.036 | 133.026 | 144.365 | 139.633 | 146.217 | 152.723 | 158.122 | 125.937 | 135.033 | 136.958 | 141.416 | 149.2 | 149.286 | 153.67 | 158.862 | 167.039 | 172.861 | 176.441 | 184.295 | 201.597 | 214.011 | 234.859 | 240.935 | 232.704 | 247.419 | 226.605 | 227.141 | 214.115 | 171.71 | 173.34 | 165.216 | 158.257 | 157.099 | 155.291 | 140.016 | 129.449 | 120.501 | 113.274 | 104.204 | 91.757 | 82.812 | 73.266 | 71.682 | 68.725 | 72.517 | 75.089 | 72.447 | 63.907 | 58.659 | 51.641 | 48.57 | 47.414 | 44.522 | 45.164 | 44.084 | 43.459 | 42.471 | 40.344 | 38.972 | 34.701 | 33.049 | 32.977 |
Total Assets
| 395.414 | 409.373 | 403.4 | 385.494 | 384.536 | 380.281 | 385.614 | 375.224 | 353.153 | 304.124 | 274.882 | 262.494 | 250.004 | 235.908 | 228.2 | 216.541 | 206.815 | 220.537 | 281.831 | 277.253 | 277.592 | 274.36 | 291.972 | 264.18 | 253.54 | 244.27 | 247.692 | 246.237 | 253.226 | 239.488 | 254.994 | 248.494 | 244.138 | 245.832 | 259.718 | 293.426 | 313.249 | 330.99 | 372.297 | 394.923 | 422.82 | 365.697 | 377.671 | 350.377 | 296.878 | 281.008 | 284.344 | 264.523 | 260.939 | 246.919 | 239.451 | 220.201 | 217.95 | 180.717 | 177.384 | 158.567 | 130.786 | 123.885 | 114.785 | 103.16 | 100.821 | 120.067 | 133.935 | 117.905 | 106.457 | 93.902 | 85.353 | 82.197 | 74.712 | 77.286 | 78.468 | 76.278 | 69.718 | 70.51 | 68.632 | 58.994 | 52.55 | 54.318 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 93.9 | 103.086 | 107.1 | 100.438 | 92.021 | 83.067 | 93.391 | 104.689 | 103.37 | 84.313 | 85.544 | 80.362 | 66.125 | 55.319 | 47.434 | 37.562 | 23.047 | 28.089 | 54.719 | 54.892 | 59.776 | 55.422 | 59.036 | 64.578 | 56.373 | 43.419 | 42.514 | 41.63 | 42.475 | 39.989 | 35.259 | 31.195 | 24.085 | 19.567 | 19.139 | 30.373 | 32.456 | 32.272 | 51.049 | 72.203 | 77.498 | 56.677 | 62.992 | 64.816 | 48.824 | 35.763 | 42.297 | 38.165 | 39.107 | 44.7 | 40.614 | 44.539 | 45.824 | 30.979 | 37.887 | 30.808 | 0 | 0 | 16.847 | 0 | 0 | 0 | 34.887 | 25.381 | 19.832 | 20.311 | 16.631 | 15.002 | 10.752 | 9.837 | 12.13 | 11.679 | 9.682 | 8.389 | 8.705 | 9.941 | 5.663 | 5.981 |
Short Term Debt
| 3.51 | 3.386 | 3.376 | 3.234 | 3.23 | 2.955 | 3.021 | 2.907 | 2.62 | 2.771 | 2.974 | 3.233 | 3.333 | 2.747 | 3.45 | 3.399 | 3.316 | 2.553 | 2.909 | 14.161 | 9.392 | 9.344 | 11.533 | 13.349 | 4.748 | 6.249 | 9.702 | 5.62 | 5.147 | 1.158 | 2.007 | 6.032 | 8.869 | 4.295 | 0.713 | 0 | 0.303 | 4.456 | 0.195 | 5.742 | 7.065 | 0.325 | 0.202 | 0.216 | 6.076 | 24.525 | 22.665 | 20.898 | 19.196 | 21.768 | 14.686 | 0 | 21.627 | 16.327 | 0 | 13.835 | 8.807 | 0.36 | 4.241 | 3.918 | 1.923 | 2.252 | 0 | 0 | 0 | 2.652 | 2.827 | 2.583 | 0.142 | 0.082 | 0 | 2.515 | 1.5 | 1.5 | 1.5 | 2.437 | 2.434 | 1.5 |
Tax Payables
| 0 | 5.474 | 0 | 0 | 6.195 | 7.428 | 3.662 | 0.656 | 0.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.173 | 0 | 0 | 0 | 0 | 2.298 | 1.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.832 | 9.603 | 1.872 | 2.269 | 2.41 | 3.035 | 2.154 | 1.688 | 0.097 | 0 | 2.224 | 1.559 | 0.281 | 0.063 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 6.292 | 0 | -3.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.505 | 1.26 | 1.26 | 1.266 | -6.808 | -6.28 | -6.265 | 0 | -6.46 | -6.382 | -6.478 | -3.443 | 0 | 0 | 0 | -2.103 | 0 | 0 | 0 | -1.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.832 | 9.603 | 1.872 | 2.269 | 2.41 | 3.035 | 2.154 | 1.688 | 0.097 | 0 | 2.224 | 1.559 | 0 | 0.063 | 0 | 0 | 0 | 0 | 0 | -16.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 9.183 | -93.649 | -94.226 | -90.985 | -84.744 | -75.446 | -85.735 | -97.053 | -98.292 | -80.517 | -81.754 | -77.88 | -64.87 | -54.297 | -46.62 | -36.619 | -16.239 | -21.809 | -48.454 | -54.892 | -53.315 | -49.04 | -52.558 | -61.135 | -56.373 | -43.419 | -42.514 | -39.527 | -42.475 | -39.989 | -35.259 | -29.405 | -24.085 | -19.567 | -19.139 | -29.957 | -25.786 | -31.545 | -49.813 | -70.569 | -84.643 | -56.1 | -63.036 | -64.986 | -50.202 | -36.25 | -42.341 | -36.636 | -37.03 | -45.31 | -40.558 | -43.474 | -44.817 | -29.95 | -36.833 | -30.808 | 25.482 | 21.985 | 1.001 | 13.099 | 9.468 | 16.753 | -34.887 | -21.122 | -16.443 | -18.419 | -15.173 | -13.546 | -9.297 | -8.274 | -9.487 | -9.636 | -7.875 | -6.949 | -7.467 | -9.941 | -5.663 | -5.156 |
Total Current Liabilities
| 112.885 | 121.383 | 119.974 | 113.125 | 108.722 | 101.07 | 107.731 | 115.888 | 111.722 | 90.881 | 92.309 | 86.076 | 73.218 | 60.349 | 52.958 | 43.17 | 26.363 | 30.642 | 57.628 | 69.227 | 69.168 | 64.766 | 70.569 | 77.927 | 63.419 | 50.849 | 52.216 | 47.25 | 47.622 | 41.147 | 37.266 | 37.226 | 32.955 | 23.861 | 19.852 | 30.789 | 39.43 | 37.455 | 52.481 | 81.245 | 96.624 | 61.322 | 67.688 | 69.682 | 59.593 | 64.11 | 68.293 | 60.786 | 60.381 | 70.306 | 58.475 | 45.884 | 68.583 | 48.336 | 38.94 | 44.762 | 34.289 | 22.345 | 22.089 | 17.017 | 11.391 | 19.005 | 34.887 | 29.641 | 23.22 | 24.855 | 20.982 | 19.041 | 12.349 | 11.482 | 14.773 | 16.236 | 12.988 | 11.33 | 11.444 | 12.379 | 8.097 | 8.305 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 51.119 | 9.649 | 7.547 | 7.564 | 53.212 | 63.111 | 66.275 | 59.499 | 56.777 | 52.322 | 36.299 | 32.639 | 33.463 | 34.499 | 34.726 | 35.698 | 36.821 | 38.568 | 63.048 | 53.65 | 55.839 | 57.509 | 61.335 | 11.821 | 5 | 9 | 12 | 14 | 15.872 | 5 | 11.995 | 29.014 | 20 | 22.067 | 50 | 60 | 70 | 67 | 112.666 | 104.281 | 108.28 | 90.273 | 91.176 | 70.418 | 105.242 | 95.552 | 85.089 | 80 | 80 | 62 | 58.5 | 56 | 36.75 | 30.8 | 36 | 15.4 | 4 | 8.64 | 0 | 8.8 | 4.6 | 4.8 | 5 | 0 | 0 | 1.704 | 1.775 | 1.562 | 1.633 | 1.704 | 1.775 | 0.65 | 1.025 | 1.4 | 1.775 | 2.15 | 2.525 | 2.9 |
Deferred Revenue Non-Current
| 31.948 | 32.884 | 33.622 | 33.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.79 | -9.993 | -8.379 | -6.799 | -5.64 | -8.134 | -7.309 | -8.406 | -5.433 | -2.994 | -2.27 | -1.969 | 1.3 | 1.333 | 1.367 | 1.4 | 1.433 | 1.467 | 1.5 | 1.533 | 1.567 | 1.6 | 1.633 | 1.667 | 1.7 | 1.733 | 1.767 | 1.8 | 1.833 | 1.867 | 1.9 | 1.933 | 1.967 | 2 | -6.77 | -9.811 | 80 | 80 | 0 | 0 | 0 | 0 | 0 | 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
| 18.677 | 19.927 | 18.831 | 16.822 | 18.72 | 17.809 | 18.702 | 18.497 | 16.644 | 12.67 | 9.193 | 9.346 | 9.993 | 8.379 | 6.799 | 5.64 | 8.134 | 7.309 | 8.406 | 5.433 | 2.994 | 2.27 | 1.969 | 2.887 | 0 | 0 | 0 | 0.378 | 0 | 0 | 0 | 0 | -1.6 | 0.447 | 1.5 | -1.7 | -1.733 | 2.625 | 5.866 | 7.603 | 8.843 | 13.204 | 13.504 | 9.834 | 8.617 | 6.77 | 9.811 | 8.642 | 7.196 | 2.171 | 4.195 | 4.449 | 1.585 | 0 | 0 | 0.955 | 0 | 0.447 | 1.243 | 0.791 | 3.495 | 5.717 | 3.849 | 2.155 | 1.999 | 3.266 | 2.736 | 3.088 | 3.552 | 3.381 | 3.012 | 2.779 | 2.125 | 2.475 | 1.825 | 3.322 | 2.506 | 2.543 |
Other Non-Current Liabilities
| -29.428 | 1.659 | 1.116 | 4.042 | 2.839 | 1.541 | 1.239 | 4.462 | 2.993 | 1.784 | 1.411 | 2.79 | 9.993 | 8.379 | 6.799 | 5.64 | 8.134 | 7.309 | 8.406 | 5.433 | 2.994 | 2.27 | 1.969 | 1.832 | 1.845 | 1.934 | 1.921 | 1.637 | 2.143 | 2.2 | 2.232 | 2.3 | 1.6 | 0 | 0 | 1.7 | 1.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.77 | 9.811 | -80 | -80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 72.316 | 64.119 | 61.116 | 62.4 | 74.77 | 82.461 | 86.217 | 82.458 | 76.414 | 66.776 | 46.903 | 41.985 | 43.456 | 42.878 | 41.525 | 41.338 | 44.955 | 45.877 | 71.454 | 59.083 | 58.833 | 59.779 | 63.304 | 17.84 | 8.178 | 12.301 | 15.321 | 17.448 | 19.482 | 8.7 | 15.76 | 32.881 | 21.6 | 24.147 | 53.166 | 61.7 | 71.733 | 71.392 | 120.332 | 113.717 | 118.99 | 105.377 | 106.614 | 82.219 | 115.859 | 102.322 | 94.899 | 88.642 | 87.196 | 64.171 | 62.695 | 60.449 | 38.335 | 30.8 | 36 | 16.355 | 4 | 9.087 | 1.243 | 9.591 | 8.095 | 10.517 | 8.849 | 2.155 | 1.999 | 4.97 | 4.511 | 4.65 | 5.185 | 5.085 | 4.787 | 3.429 | 3.15 | 3.875 | 3.6 | 5.472 | 5.031 | 5.443 |
Total Liabilities
| 185.201 | 185.502 | 181.09 | 175.525 | 183.492 | 183.532 | 193.948 | 198.346 | 188.136 | 157.657 | 139.212 | 128.061 | 116.675 | 103.226 | 94.483 | 84.508 | 71.318 | 76.519 | 129.082 | 128.309 | 128 | 124.545 | 133.873 | 95.767 | 71.597 | 63.15 | 67.537 | 64.699 | 67.103 | 49.847 | 53.027 | 70.107 | 54.555 | 48.008 | 73.019 | 92.489 | 111.163 | 108.847 | 172.813 | 194.962 | 215.614 | 166.698 | 174.301 | 151.9 | 175.452 | 166.432 | 163.192 | 149.428 | 147.577 | 134.477 | 121.17 | 106.333 | 106.918 | 79.136 | 74.94 | 61.117 | 38.289 | 31.432 | 23.333 | 26.608 | 19.486 | 29.521 | 43.736 | 31.796 | 25.218 | 29.825 | 25.493 | 23.691 | 17.534 | 16.567 | 19.56 | 19.665 | 16.138 | 15.205 | 15.044 | 17.851 | 13.128 | 13.748 |
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 |
Common Stock
| 208.093 | 220.633 | 223.628 | 222.653 | 233.647 | 250.6 | 251.446 | 251.345 | 250.371 | 248.95 | 249.331 | 235.463 | 239.446 | 243.65 | 246.966 | 247.543 | 248.028 | 251.22 | 251.22 | 251.815 | 256.567 | 260.546 | 265.22 | 265.76 | 265.933 | 266.601 | 266.601 | 266.838 | 267.231 | 267.264 | 267.264 | 237.539 | 237.241 | 237.208 | 213.615 | 213.604 | 213.553 | 213.556 | 179.214 | 178.65 | 177.447 | 175.469 | 167.477 | 165.452 | 106.108 | 103.887 | 100.536 | 99.101 | 98.819 | 0 | 0 | 97.583 | 0 | 0 | 0 | 0 | 0 | 83.817 | 82.434 | 0 | 0 | 0 | 67.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -33.286 | -34.264 | -37.739 | -45.695 | -69.376 | -87.021 | -97.318 | -112.12 | -124.817 | -133.214 | -129.586 | -121.722 | -127.892 | -130.215 | -133.334 | -136.939 | -137.628 | -136.123 | -131.223 | -127.903 | -133.869 | -136.463 | -134.443 | -125.385 | -107.03 | -110.773 | -110.689 | -106.438 | -101.312 | -100.466 | -90.053 | -82.91 | -67.836 | -57.157 | -43.798 | -36.394 | -32.196 | -6.089 | 4.787 | 16.862 | 23.033 | 17.375 | 25.918 | 24.285 | 8.667 | 3.089 | 12.968 | 9.765 | 10.305 | 7.558 | 15.51 | 11.461 | 9.831 | 4.303 | 12.696 | 10.984 | 6.944 | 9.174 | 8.606 | 8.004 | 11.051 | 18.166 | 18.902 | 18.692 | 15.368 | 18.672 | 15.742 | 14.834 | 13.073 | 16.502 | 14.972 | 13.043 | 10.406 | 12.379 | 11.002 | 22.55 | 17.863 | 9.05 |
Accumulated Other Comprehensive Income/Loss
| 28.138 | 30.355 | 29.416 | 25.843 | 29.594 | 25.981 | 30.503 | 30.61 | 32.353 | 23.614 | 8.909 | 11.229 | 11.787 | 9.128 | 10.116 | 11.297 | 14.943 | 18.833 | 22.749 | 14.177 | 15.746 | 14.744 | 16.548 | 17.407 | 12.576 | 15.118 | 14.468 | 11.822 | 11.268 | 14.609 | 17.552 | 16.941 | 13.422 | 11.486 | 11.205 | 18.337 | 15.398 | 9.63 | 10.77 | -0.064 | 2.287 | 1.701 | 3.805 | 2.379 | 0.09 | 0.664 | -0.167 | -1.632 | -3.22 | -0.723 | -1.762 | -0.804 | -0.042 | -2.827 | -4.811 | -3.971 | -3.1 | -4.234 | -3.46 | -2.955 | -0.638 | 1.955 | 1.152 | -2.334 | -3.265 | -3.166 | -3.798 | -3.724 | -2.804 | -1.752 | -1.616 | -2.121 | -2.18 | -0.508 | -0.792 | -14.267 | -11.808 | -0.876 |
Other Total Stockholders Equity
| 7.268 | 7.147 | 7.005 | 7.168 | 7.178 | 7.19 | 7.036 | 7.044 | 7.11 | 7.117 | 7.016 | 9.462 | 9.988 | 10.118 | 9.969 | 10.132 | 10.154 | 10.088 | 10.003 | 10.855 | 11.148 | 10.988 | 10.773 | 10.632 | 10.464 | 10.175 | 9.776 | 9.316 | 8.935 | 8.234 | 7.204 | 6.817 | 6.756 | 6.287 | 5.677 | 5.39 | 5.332 | 5.047 | 4.714 | 4.513 | 4.439 | 4.454 | 6.17 | 6.362 | 6.561 | 6.937 | 7.815 | 7.861 | 7.457 | 105.608 | 104.766 | 5.828 | 101.79 | 100.456 | 94.558 | 90.437 | 88.653 | 3.697 | 3.873 | 71.504 | 70.922 | 70.425 | 2.909 | 69.751 | 69.136 | 48.571 | 47.916 | 47.396 | 46.908 | 45.968 | 45.552 | 45.692 | 45.354 | 43.434 | 43.378 | 32.86 | 33.366 | 32.397 |
Total Shareholders Equity
| 210.213 | 223.871 | 222.31 | 209.969 | 201.043 | 196.75 | 191.667 | 176.878 | 165.017 | 146.467 | 135.67 | 134.432 | 133.329 | 132.681 | 133.716 | 132.033 | 135.497 | 144.018 | 152.749 | 148.944 | 149.592 | 149.815 | 158.099 | 168.414 | 181.944 | 181.12 | 180.156 | 181.538 | 186.122 | 189.641 | 201.967 | 178.387 | 189.583 | 197.824 | 186.699 | 200.938 | 202.086 | 222.144 | 199.485 | 199.961 | 207.206 | 198.999 | 203.369 | 198.477 | 121.426 | 114.576 | 121.152 | 115.095 | 113.361 | 112.443 | 118.514 | 114.069 | 111.579 | 101.933 | 102.443 | 97.45 | 92.497 | 92.454 | 91.452 | 76.552 | 81.335 | 90.546 | 90.198 | 86.109 | 81.239 | 64.077 | 59.86 | 58.507 | 57.178 | 60.719 | 58.908 | 56.613 | 53.58 | 55.305 | 53.588 | 41.143 | 39.422 | 40.57 |
Total Equity
| 210.213 | 223.871 | 222.31 | 209.969 | 201.043 | 196.75 | 191.667 | 176.878 | 165.017 | 146.467 | 135.67 | 134.432 | 133.329 | 132.681 | 133.716 | 132.033 | 135.497 | 144.018 | 152.749 | 148.944 | 149.592 | 149.815 | 158.099 | 168.414 | 181.944 | 181.12 | 180.156 | 181.538 | 186.122 | 189.641 | 201.967 | 178.387 | 189.583 | 197.824 | 186.699 | 200.938 | 202.086 | 222.144 | 199.485 | 199.961 | 207.206 | 198.999 | 203.369 | 198.477 | 121.426 | 114.576 | 121.152 | 115.095 | 113.361 | 112.443 | 118.281 | 113.868 | 111.032 | 101.582 | 102.259 | 97.45 | 92.497 | 92.454 | 91.452 | 76.552 | 81.335 | 90.546 | 90.198 | 86.109 | 81.239 | 64.077 | 59.86 | 58.507 | 57.178 | 60.719 | 58.908 | 56.613 | 53.58 | 55.305 | 53.588 | 41.143 | 39.422 | 40.57 |
Total Liabilities & Shareholders Equity
| 395.414 | 409.373 | 403.4 | 385.494 | 384.536 | 380.281 | 385.614 | 375.224 | 353.153 | 304.124 | 274.882 | 262.494 | 250.004 | 235.908 | 228.2 | 216.541 | 206.815 | 220.537 | 281.831 | 277.253 | 277.592 | 274.36 | 291.972 | 264.18 | 253.54 | 244.27 | 247.692 | 246.237 | 253.226 | 239.488 | 254.994 | 248.494 | 244.138 | 245.832 | 259.718 | 293.426 | 313.249 | 330.99 | 372.297 | 394.923 | 422.82 | 365.697 | 377.671 | 350.377 | 296.878 | 281.008 | 284.344 | 264.523 | 260.939 | 246.919 | 239.451 | 220.201 | 217.95 | 180.717 | 177.384 | 158.567 | 130.786 | 123.885 | 114.785 | 103.16 | 100.821 | 120.067 | 133.935 | 117.905 | 106.457 | 93.902 | 85.353 | 82.197 | 74.712 | 77.286 | 78.468 | 76.278 | 69.718 | 70.51 | 68.632 | 58.994 | 52.55 | 54.318 |