Ring Energy, Inc.
AMEX:REI
1.72 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 1.179 | 1.376 | 0.296 | 0.139 | 1.75 | 1.726 | 3.713 | 0.891 | 2.223 | 2.139 | 2.408 | 2.047 | 2.67 | 1.701 | 3.579 | 17.921 | 17.23 | 12.531 | 10.005 | 7.599 | 10.579 | 2.607 | 3.364 | 3.771 | 13.431 | 47.036 | 15.007 | 40.876 | 12.136 | 55.418 | 71.086 | 2.249 | 8.329 | 3.811 | 4.431 | 3.118 | 5.768 | 2.85 | 8.622 | 29.067 | 45.535 | 37.733 | 52.351 | 7.868 | 18.432 | 3.998 | 5.404 | 9.846 | 6.614 | 8.014 | 4.424 | 0.621 | 0.885 | 0.9 | 0.931 | 0.939 | 0.948 | 0.961 | 0.994 | 1.051 | 1.117 | 1.307 | 0.062 | 0.087 | 1.35 | 0.024 | 0 | 0.001 | 0.012 | 0.002 | 0.026 |
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 |
Cash and Short Term Investments
| 0 | 1.179 | 1.376 | 0.296 | 0.139 | 1.75 | 1.726 | 3.713 | 0.891 | 2.223 | 2.139 | 2.408 | 2.047 | 2.67 | 1.701 | 3.579 | 17.921 | 17.23 | 12.531 | 10.005 | 7.599 | 10.579 | 2.607 | 3.364 | 3.771 | 13.431 | 47.036 | 15.007 | 40.876 | 12.136 | 55.418 | 71.086 | 2.249 | 8.329 | 3.811 | 4.431 | 3.118 | 5.768 | 2.85 | 8.622 | 29.067 | 45.535 | 37.733 | 52.351 | 7.868 | 18.432 | 3.998 | 5.404 | 9.846 | 6.614 | 8.014 | 4.424 | 0.621 | 0.885 | 0.9 | 0.931 | 0.939 | 0.948 | 0.961 | 0.994 | 1.051 | 1.117 | 1.307 | 0.062 | 0.087 | 1.35 | 0.024 | 0 | 0.001 | 0.012 | 0.002 | 0.026 |
Net Receivables
| 37.738 | 43.277 | 46.25 | 41.387 | 49.062 | 34.662 | 40.001 | 43.433 | 47.762 | 40.847 | 36.535 | 26.461 | 21.979 | 23.589 | 22.838 | 16.825 | 14.855 | 9.176 | 17.806 | 24.722 | 20.317 | 23.069 | 30.495 | 13.222 | 13.453 | 12.676 | 14.084 | 13.888 | 8.512 | 8.856 | 5.028 | 3.908 | 3.577 | 3.719 | 3.232 | 4.137 | 5.384 | 6.648 | 5.855 | 6.3 | 4.366 | 4.781 | 2.881 | 3.888 | 1.722 | 0.464 | 0.484 | 0.418 | 0.131 | 0.091 | 0 | 0.091 | 0 | 0 | 0.003 | 0 | 0.002 | 0.003 | 0.004 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 4.628 | 5.776 | 5.966 | 6.137 | 5.549 | 7.327 | 8.808 | 9.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.726 | 4.669 | 3.014 | 0 | 0 | 0 | 0 | 0 | 1.034 | 1.877 | 3.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.39 | -0.852 | 0 | 0 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 10.453 | 5.992 | 5.076 | 8.09 | 3.878 | 11.369 | 7.927 | 6.771 | 19.815 | 7.765 | 1.47 | 0.938 | 1.299 | 3.155 | 0.231 | 0.396 | 10.017 | 13.94 | 34.454 | 3.982 | 5.895 | 4.963 | 3.431 | 0.259 | 0.379 | 0.438 | 0.262 | 0.229 | 0.327 | 0.42 | 0.133 | 0.227 | 0.661 | 0.422 | 0.171 | 0.146 | 0.32 | 1.175 | 0.15 | 0.161 | 0.217 | 0.259 | 0.047 | 0.066 | 0.069 | 0.093 | 0.063 | 0.06 | 0.121 | 0.151 | 0.028 | 0.121 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.003 | 0.002 | 0.002 | 0.002 | 0.057 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 52.819 | 56.224 | 58.667 | 55.911 | 58.628 | 55.108 | 58.462 | 63.166 | 65.221 | 47.629 | 39.409 | 29.807 | 25.324 | 27.837 | 24.77 | 20.8 | 42.793 | 39.761 | 64.792 | 38.709 | 33.811 | 38.611 | 36.533 | 16.844 | 17.603 | 26.545 | 61.251 | 29.124 | 49.715 | 21.413 | 60.579 | 75.221 | 6.156 | 12.47 | 7.214 | 8.714 | 8.822 | 13.591 | 8.855 | 15.083 | 33.65 | 50.575 | 40.661 | 56.305 | 9.659 | 18.989 | 4.545 | 5.883 | 10.098 | 6.856 | 8.042 | 4.426 | 0.623 | 0.888 | 0.906 | 0.934 | 0.944 | 0.954 | 0.969 | 1.001 | 1.054 | 1.119 | 1.309 | 0.064 | 0.145 | 1.453 | 0.024 | 0 | 0.001 | 0.012 | 0.002 | 0.026 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.447 | 1,319.864 | 1,309.116 | 1,295.92 | 1,284.016 | 1,200.893 | 1,199.622 | 1,181.805 | 1,155.514 | 695.5 | 663.131 | 652.637 | 651.412 | 647.86 | 643.38 | 642.656 | 768.089 | 779.406 | 933.151 | 931.083 | 919.462 | 911.854 | 878.569 | 542.011 | 509.149 | 469.338 | 414.619 | 373.611 | 321.949 | 288.699 | 239.926 | 211.919 | 198.815 | 196.937 | 220.401 | 241.267 | 242.304 | 237.736 | 158.721 | 152.558 | 121.566 | 99.981 | 76.587 | 55.418 | 43.06 | 29.5 | 23.982 | 22.631 | 12.13 | 7.212 | 0.087 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.029 | 0.031 | 0.033 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 |
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 |
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 |
Goodwill and Intangible Assets
| 0 | -16.846 | -10.178 | 0 | -6.465 | -10.556 | -6.675 | -6.129 | -11.546 | -0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.033 | 5.092 | 11.635 | 6.465 | 10.556 | 6.675 | 6.129 | 11.546 | 0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 26.859 | 16.846 | 10.178 | 104.266 | 0.497 | 4.074 | 10.472 | 8,499.016 | 5.92 | 1.641 | 0.156 | 90.292 | 0.142 | 0.191 | 0 | 0 | 21.152 | 20.666 | 18.451 | 5,434.238 | 5.434 | 7.209 | 9.742 | 7.786 | 6.408 | 7.005 | 8.264 | 11.232 | 18.18 | 19.55 | 20.308 | 20.052 | 21.889 | 18.622 | 9.035 | 0.064 | 4.089 | 4.773 | 4.366 | 0 | 4.058 | 3.044 | 1.387 | 0 | 0.626 | 0.626 | 0.626 | 0 | 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
| 1,314.639 | 10.633 | 11.809 | 13.03 | 20.168 | 21.94 | 12.882 | -8,474.988 | 24.656 | 0.469 | 1.358 | -88.579 | 1.741 | -0.191 | 2.196 | 0 | 4.215 | 7.381 | -5.396 | -5,431.024 | 4.084 | 3.593 | 0.353 | 0.424 | 0.495 | 0.565 | 0.068 | 0.135 | 0.269 | 0.271 | 0.338 | 0.406 | 0.474 | 0.541 | 0.609 | 0.821 | -3.344 | -4.773 | -4.366 | 0 | -4.058 | -3.044 | -1.387 | 0 | -0.626 | -0.626 | -0.626 | -22.631 | -12.13 | 0.075 | 1.392 | 0.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.209 | 0 | 0 | 1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 1,346.946 | 1,333.53 | 1,326.017 | 1,424.852 | 1,304.681 | 1,226.907 | 1,222.976 | 1,205.833 | 1,186.09 | 697.61 | 664.645 | 654.35 | 653.294 | 647.86 | 645.576 | 642.656 | 793.456 | 807.452 | 946.206 | 934.298 | 928.98 | 922.656 | 888.664 | 550.221 | 516.052 | 476.908 | 422.95 | 384.979 | 340.398 | 308.52 | 260.573 | 232.376 | 221.177 | 216.1 | 230.045 | 242.152 | 243.048 | 237.736 | 158.721 | 152.558 | 121.566 | 99.981 | 76.587 | 55.418 | 43.06 | 29.5 | 23.982 | 22.631 | 12.13 | 7.287 | 1.479 | 0.858 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.029 | 0.031 | 0.033 | 0.217 | 0.008 | 1.272 | 1.25 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 |
Total Assets
| 1,399.765 | 1,389.754 | 1,384.684 | 1,480.763 | 1,363.309 | 1,282.015 | 1,281.438 | 1,269 | 1,251.311 | 745.239 | 704.055 | 684.157 | 678.619 | 675.697 | 670.345 | 663.456 | 836.249 | 847.213 | 1,010.998 | 973.006 | 962.792 | 961.267 | 925.197 | 567.066 | 533.654 | 503.453 | 484.201 | 414.102 | 390.114 | 329.932 | 321.151 | 307.597 | 227.334 | 228.571 | 237.259 | 250.866 | 251.87 | 251.328 | 167.576 | 167.641 | 155.215 | 150.556 | 117.248 | 111.723 | 52.718 | 48.489 | 28.527 | 28.513 | 22.228 | 14.143 | 9.521 | 5.284 | 0.628 | 0.893 | 0.911 | 0.94 | 0.95 | 0.961 | 0.998 | 1.033 | 1.087 | 1.335 | 1.317 | 1.336 | 1.394 | 1.453 | 0.024 | 0 | 0.001 | 0.02 | 0.002 | 0.026 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 90.143 | 90.014 | 99.15 | 104.064 | 110.393 | 90.021 | 100.034 | 111.398 | 86.823 | 64.263 | 54.262 | 46.233 | 45.26 | 44.128 | 41.386 | 32.5 | 24.84 | 19.165 | 39.052 | 54.636 | 51.814 | 67.258 | 63.862 | 51.91 | 42.486 | 36.888 | 24.822 | 44.475 | 21.226 | 24.524 | 18.561 | 9.099 | 7.436 | 3.555 | 7.247 | 11.023 | 7.525 | 6.999 | 6.931 | 16.241 | 8.728 | 7.945 | 7.346 | 6.229 | 5.248 | 2.031 | 0.681 | 1.191 | 1.596 | 0.413 | 0 | 0.1 | 0 | 0 | 0 | 0.005 | 0 | 0.001 | 0 | 0.008 | 0 | 0 | 0 | 0.009 | 0.001 | 0 | 0 | 0.015 | 0.003 | 0.007 | 0.005 | 0.009 |
Short Term Debt
| 2.426 | 4.498 | 3.233 | 2.058 | 3.571 | 3.724 | 2.301 | 1.608 | 2.305 | 2.311 | 1.307 | 1.194 | 2.166 | 1.71 | 2.006 | 1.154 | 2.213 | 2.449 | 2.683 | 1.457 | 0.883 | 0.996 | 0.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.058 | 0.057 | 0 | 0.034 | 0.03 |
Tax Payables
| 0.258 | 0.183 | 0.103 | 0 | 0.264 | 0.098 | 0.057 | 0 | 0.037 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.183 | 0.103 | 0 | 0.264 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.107 | -1.225 | -1.341 | 0 | -0.442 | -0.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 625.95 | 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
| 4.766 | 16.709 | 15.938 | 7.686 | 37.66 | 7.102 | 8.009 | 28.153 | 37.566 | 31.992 | 42.178 | 29.242 | 37.749 | 42.041 | 23.544 | 3.287 | -1.107 | -1.225 | -1.341 | 3 | -0.442 | -0.498 | 28.28 | 0 | 6.425 | 5.858 | 4.759 | 3.968 | 0.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0.31 | 0 | 0 | 0 | 0.022 | 0.43 | 0.71 | 2.323 | 1.002 | 0 | 0 | 0 | 0 | 0.203 | 0.183 | 0.029 | -0.095 | 0.002 | 0 | 0.002 | 0.001 | 0.001 | 0 | 0.006 | 0.013 | 0.028 | 0.024 | 0.005 | 0 | 0 | 0 | 0 | -0.073 | 0 | 0.056 | -0.039 | 0 |
Total Current Liabilities
| 97.592 | 111.404 | 118.423 | 113.808 | 151.888 | 100.945 | 110.401 | 141.159 | 126.73 | 98.566 | 97.76 | 76.669 | 85.174 | 87.88 | 66.936 | 36.942 | 25.946 | 20.39 | 40.393 | 59.093 | 52.255 | 67.757 | 92.977 | 51.91 | 48.91 | 42.746 | 29.581 | 48.443 | 21.64 | 24.524 | 18.561 | 9.099 | 7.436 | 3.555 | 7.247 | 11.333 | 7.525 | 6.999 | 6.931 | 16.263 | 9.158 | 8.654 | 9.67 | 7.232 | 5.248 | 2.031 | 0.681 | 1.191 | 1.798 | 5.596 | 0.029 | 0.006 | 0.002 | 0 | 0.002 | 0.007 | 0.001 | 0.001 | 0.006 | 0.021 | 0.028 | 0.024 | 0.005 | 0.009 | 0.001 | 0 | 0.025 | 0.073 | 0.06 | 0.063 | 0.039 | 0.039 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 394.071 | 409.422 | 424.755 | 427.96 | 430.898 | 399.03 | 424.293 | 417.526 | 436.47 | 271.651 | 281.355 | 291.482 | 296.606 | 301.79 | 306.954 | 313.762 | 360.377 | 375.626 | 367.374 | 367.615 | 367.088 | 360.91 | 84.5 | 39.5 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.9 | 45.9 | 40.9 | 40.9 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.098 | 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 | 2.422 | 2.755 | 2.96 | -0.497 | -4.074 | 0 | 0 | 0 | 0 | 0 | 0 | -249.976 | -256.618 | 0 | 0 | 0 | 0 | -345.432 | -317.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 16.846 | 10.178 | 112.818 | 0.497 | 4.074 | 10.472 | 8.499 | 5.92 | 1.641 | 0.156 | 0.09 | 0.142 | 0.191 | 0 | 0 | 0 | 0 | 18.451 | 6.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.089 | 4.773 | 4.366 | 4.939 | 4.058 | 3.044 | 1.387 | 0.704 | 0.626 | 0.626 | 0.626 | 0.626 | 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
| 56.792 | 34.665 | 38.321 | 152.411 | 46.573 | 43.2 | 37.029 | 49.211 | 176.02 | 15.374 | 15.525 | 15.292 | 21.06 | 25.141 | 20.303 | 17.986 | 17.119 | 16.996 | 16.792 | 22.788 | 16.703 | 16.537 | 273.197 | 13.056 | 10.155 | 9.816 | 9.448 | 9.056 | 8.205 | 8.435 | 8.33 | 7.957 | 8.003 | 7.722 | 7.549 | 7.402 | 10.35 | 11.038 | 8.361 | 8.836 | 6.851 | 5.321 | 3.188 | 1.886 | 1.681 | 1.425 | 1.345 | 0.496 | 0.303 | 0.284 | 0 | -10.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 450.863 | 460.933 | 473.254 | 580.371 | 477.968 | 442.229 | 471.794 | 466.737 | 618.41 | 288.666 | 297.036 | 306.864 | 317.807 | 327.121 | 327.258 | 331.749 | 377.496 | 392.622 | 402.617 | 390.404 | 383.791 | 377.447 | 357.697 | 52.556 | 27.155 | 9.816 | 9.448 | 9.056 | 8.205 | 8.435 | 8.33 | 7.957 | 8.003 | 7.722 | 58.449 | 53.302 | 51.25 | 51.938 | 18.361 | 8.836 | 6.851 | 5.321 | 3.188 | 1.886 | 1.681 | 1.425 | 1.345 | 1.122 | 0.303 | 0.284 | 0 | 10.372 | 0 | 0 | 0 | 0.005 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.001 | 0 | 0.025 | 0.073 | 0.06 | 0.007 | 0.039 | 0.039 |
Total Liabilities
| 548.455 | 572.337 | 591.677 | 694.18 | 629.855 | 543.175 | 582.196 | 607.896 | 745.14 | 387.232 | 394.796 | 383.533 | 402.981 | 415.001 | 394.194 | 368.69 | 403.443 | 413.011 | 443.01 | 449.496 | 436.047 | 445.203 | 450.673 | 104.466 | 76.066 | 52.562 | 39.029 | 57.499 | 29.845 | 32.959 | 26.891 | 17.056 | 15.438 | 11.277 | 65.696 | 64.635 | 58.776 | 58.937 | 25.292 | 25.099 | 16.009 | 13.975 | 12.858 | 9.118 | 6.929 | 3.456 | 2.027 | 2.314 | 2.102 | 5.881 | 0.029 | 0.006 | 0.002 | 0 | 0.002 | 0.007 | 0.001 | 0.001 | 0.006 | 0.021 | 0.028 | 0.024 | 0.005 | 0.009 | 0.001 | 0 | 0.025 | 0.073 | 0.06 | 0.063 | 0.039 | 0.039 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.198 | 0.198 | 0.198 | 0.197 | 0.195 | 0.195 | 0.181 | 0.176 | 0.132 | 0.107 | 0.1 | 0.1 | 0.099 | 0.099 | 0.099 | 0.086 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.068 | 0.063 | 0.063 | 0.06 | 0.06 | 0.06 | 0.054 | 0.054 | 0.049 | 0.049 | 0.049 | 0.042 | 0.042 | 0.03 | 0.03 | 0.03 | 0.03 | 0.026 | 0.026 | 0.026 | 0.026 | 0.024 | 0.024 | 0.018 | 0.018 | 0.014 | 0.014 | 0.013 | 0.01 | 0.006 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.055 | 0.055 | 0.055 | 0.055 | 0.055 |
Retained Earnings
| 52.364 | 18.486 | -3.933 | -9.449 | -60.345 | -52.806 | -81.597 | -114.313 | -128.806 | -203.892 | -245.836 | -252.948 | -277.06 | -291.224 | -275.337 | -256.271 | -96.017 | -94.055 | 40.945 | -2.859 | 0.997 | -8.891 | -21.266 | -32.356 | -25.277 | -30.97 | -35.69 | -41.356 | -36.846 | -39.919 | -41.83 | -44.706 | -44.229 | -38.285 | -22.343 | -7.068 | 0.405 | 1.543 | 1.009 | 1.984 | -0.724 | -2.451 | -5.272 | -6.436 | -7.971 | -7.839 | -6.949 | -5.984 | -6.118 | -5.486 | -1.128 | -1.062 | -1.05 | -0.782 | -0.766 | -0.742 | -0.726 | -0.715 | -0.683 | -0.664 | -0.616 | -0.364 | -0.363 | -0.353 | -0.282 | -0.222 | -0.177 | -0.173 | -0.158 | -0.14 | -0.073 | -0.049 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -208.175 | -0 | -188.922 | -178.095 | -170.757 | -157.074 | -142.236 | -128.12 | -113.505 | -100.576 | -90.127 | -79.197 | -70.345 | -61.865 | -54.781 | -49.958 | -44.821 | -41.347 | -38.406 | -35.838 | -33.258 | -29.864 | -26.216 | -21.547 | -18.342 | -14.688 | -12.383 | -7.888 | -4.41 | -2.88 | -2.254 | -1.336 | -0.94 | -0.596 | -0.382 | -0.265 | -0.004 | -0.004 | -0.003 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 |
Other Total Stockholders Equity
| 798.748 | 798.733 | 796.742 | 795.835 | 793.603 | 791.451 | 780.659 | 775.241 | 496.987 | 561.792 | 554.994 | 553.472 | 552.599 | 551.821 | 551.389 | 550.951 | 528.755 | 528.189 | 526.975 | 526.301 | 525.68 | 524.887 | 495.727 | 494.892 | 482.805 | 481.801 | 480.802 | 397.905 | 397.06 | 336.844 | 336.042 | 335.198 | 256.082 | 255.537 | 193.876 | 193.269 | 192.66 | 190.817 | 141.249 | 140.532 | 139.905 | 139.005 | 109.638 | 109.018 | 53.743 | 52.855 | 33.435 | 32.169 | 26.231 | 13.739 | 10.614 | 6.336 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.672 | 1.612 | 1.612 | 0.172 | 0.1 | -0.016 | -0.017 | -0.019 | -0.019 |
Total Shareholders Equity
| 851.31 | 817.417 | 793.007 | 786.583 | 733.454 | 738.84 | 699.242 | 661.103 | 506.171 | 358.007 | 309.258 | 300.624 | 275.637 | 260.696 | 276.151 | 294.766 | 432.806 | 434.202 | 567.988 | 523.51 | 526.745 | 516.064 | 474.523 | 462.599 | 457.589 | 450.891 | 445.172 | 356.603 | 360.269 | 296.974 | 294.26 | 290.541 | 211.895 | 217.294 | 171.563 | 186.231 | 193.095 | 192.39 | 142.284 | 142.543 | 139.207 | 136.58 | 104.39 | 102.606 | 45.789 | 45.033 | 26.5 | 26.2 | 20.126 | 8.262 | 9.492 | 5.278 | 0.626 | 0.893 | 0.909 | 0.933 | 0.95 | 0.96 | 0.992 | 1.012 | 1.06 | 1.311 | 1.312 | 1.327 | 1.393 | 1.453 | -0.001 | -0.073 | -0.059 | -0.043 | -0.037 | -0.013 |
Total Equity
| 851.31 | 817.417 | 793.007 | 786.583 | 733.454 | 738.84 | 699.242 | 661.103 | 506.171 | 358.007 | 309.258 | 300.624 | 275.637 | 260.696 | 276.151 | 294.766 | 432.806 | 434.202 | 567.988 | 523.51 | 526.745 | 516.064 | 474.523 | 462.599 | 457.589 | 450.891 | 445.172 | 356.603 | 360.269 | 296.974 | 294.26 | 290.541 | 211.895 | 217.294 | 171.563 | 186.231 | 193.095 | 192.39 | 142.284 | 142.543 | 139.207 | 136.58 | 104.39 | 102.606 | 45.789 | 45.033 | 26.5 | 26.2 | 20.126 | 8.262 | 9.492 | 5.278 | 0.626 | 0.893 | 0.909 | 0.933 | 0.95 | 0.96 | 0.992 | 1.012 | 1.06 | 1.311 | 1.312 | 1.327 | 1.393 | 1.453 | -0.001 | -0.073 | -0.059 | -0.043 | -0.037 | -0.013 |
Total Liabilities & Shareholders Equity
| 1,399.765 | 1,389.754 | 1,384.684 | 1,480.763 | 1,363.309 | 1,282.015 | 1,281.438 | 1,269 | 1,251.311 | 745.239 | 704.055 | 684.157 | 678.619 | 675.697 | 670.345 | 663.456 | 836.249 | 847.213 | 1,010.998 | 973.006 | 962.792 | 961.267 | 925.197 | 567.066 | 533.654 | 503.453 | 484.201 | 414.102 | 390.114 | 329.932 | 321.151 | 307.597 | 227.334 | 228.571 | 237.259 | 250.866 | 251.87 | 251.328 | 167.576 | 167.641 | 155.215 | 150.556 | 117.248 | 111.723 | 52.718 | 48.489 | 28.527 | 28.513 | 22.228 | 14.143 | 9.521 | 5.284 | 0.628 | 0.893 | 0.911 | 0.94 | 0.95 | 0.961 | 0.998 | 1.033 | 1.087 | 1.335 | 1.317 | 1.336 | 1.394 | 1.453 | 0.024 | 0 | 0.001 | 0.02 | 0.002 | 0.026 |