Riley Exploration Permian, Inc.
AMEX:REPX
26.57 (USD) • At close November 17, 2023
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 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 10.91 | 6.564 | 15.319 | 10.366 | 6.741 | 2.275 | 13.301 | 17.908 | 16.8 | 19.609 | 8.317 | 17.067 | 6.894 | 10.062 | 1.877 | 2.545 | 2.71 | 3.14 | 3.055 | 3.482 | 3.382 | 3.224 | 3.115 | 3.402 | 3.235 | 2.916 | 0.185 | 0.29 | 0.132 | 0.228 | 0.076 | 0.031 | 0.066 | 0.027 | 0.04 | 0.073 | 0.055 | 0.083 | 0.035 | 0.139 | 0.033 | 0.044 | 0.054 | 0.019 | 0.152 | 0.077 | 0.031 | 0.06 | 0.06 | 0.061 | 0.068 | 0.071 | 0.089 | 0.183 | 0.141 | 0.371 | 0.54 | 0.463 | 0.422 | 0.508 | 0.345 | 0.458 | 0.245 | 1.381 | 1.466 | 0.905 | 2.227 | 0.214 | 0.444 | 0.319 | 0.37 | 0.619 | 0.268 | 0.54 | 0.261 | 0.089 | 0.102 | 0.346 | 0.268 | 0.187 | 0.305 | 3.016 | 0.313 | 0.332 | 0.383 | 0.177 | 0.184 | 0.323 | 0.101 | 0.159 | 0.393 | 0.919 | 1.732 | 0.767 | 1.604 | 2.772 | 0.568 | 0.685 | 0.421 | 0.6 | 0.4 | 0.2 | 0.91 | 0 | 0.27 | 0.46 |
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 | 0.06 | 0.06 | 0.035 | 0.035 | 0.035 | 0.035 | 0.075 | 0.075 | 0.15 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 10.91 | 6.564 | 15.319 | 10.366 | 6.741 | 2.275 | 13.301 | 17.908 | 16.8 | 19.609 | 8.317 | 17.067 | 6.894 | 10.062 | 1.877 | 2.545 | 2.71 | 3.14 | 3.055 | 3.482 | 3.382 | 3.224 | 3.115 | 3.402 | 3.235 | 2.916 | 0.185 | 0.29 | 0.132 | 0.228 | 0.076 | 0.031 | 0.066 | 0.027 | 0.04 | 0.073 | 0.055 | 0.083 | 0.035 | 0.139 | 0.033 | 0.044 | 0.054 | 0.019 | 0.152 | 0.077 | 0.031 | 0.06 | 0.06 | 0.061 | 0.068 | 0.071 | 0.089 | 0.183 | 0.141 | 0.371 | 0.54 | 0.463 | 0.422 | 0.508 | 0.345 | 0.458 | 0.245 | 1.381 | 1.466 | 0.905 | 2.227 | 0.214 | 0.444 | 0.319 | 0.37 | 0.619 | 0.268 | 0.54 | 0.261 | 0.089 | 0.102 | 0.346 | 0.268 | 0.187 | 0.305 | 3.076 | 0.373 | 0.367 | 0.418 | 0.211 | 0.219 | 0.398 | 0.176 | 0.309 | 0.543 | 0.919 | 1.732 | 0.767 | 1.604 | 2.772 | 0.568 | 0.685 | 0.421 | 0.6 | 0.4 | 0.2 | 0.91 | 0 | 0.27 | 0.46 |
Net Receivables
| 42.077 | 38.583 | 35.126 | 45.322 | 32.584 | 24.64 | 25.551 | 27.463 | 32.821 | 26.888 | 18.002 | 17.929 | 17.668 | 13.782 | 9.738 | 0.262 | 0.422 | 0.372 | 0.557 | 0.511 | 0.559 | 0.608 | 0.533 | 0.695 | 0.555 | 0.55 | 0.608 | 0.481 | 0.581 | 0.536 | 0.49 | 0.49 | 0.525 | 0.51 | 0.446 | 0.595 | 0.794 | 0.615 | 0.877 | 1.199 | 1.68 | 1.612 | 1.453 | 1.491 | 1.497 | 1.926 | 1.676 | 1.918 | 2.12 | 2.33 | 1.844 | 2.344 | 2.24 | 2.4 | 2.51 | 2.511 | 2.835 | 2.849 | 1.148 | 1.048 | 0.955 | 0.706 | 1.129 | 2.146 | 2.125 | 1.437 | 1.107 | 1.053 | 0.989 | 0.737 | 0.733 | 1.069 | 1.127 | 0.881 | 1.164 | 0.864 | 0.753 | 0.613 | 0.78 | 0.75 | 0.663 | 0.67 | 0.577 | 0.859 | 0.819 | 1.214 | 0.801 | 0.787 | 0.804 | 0.645 | 0.746 | 1.277 | 1.202 | 0.849 | 0.835 | 0.69 | 0.611 | 0.531 | 0.534 | 0.1 | 0.5 | 0.1 | 0.15 | 0.27 | 0.17 | 0.23 |
Inventory
| 5.685 | 6.351 | 6.177 | 8.623 | 9.63 | 7.892 | 8.886 | 1.607 | 1.134 | 0.693 | 0.083 | 0 | 0.226 | 0.455 | 0.361 | 0.302 | 0.293 | 0.271 | 0.415 | 0.325 | 0.357 | 0.423 | 0.464 | 0.646 | 0.602 | 0.656 | 0.541 | 0.608 | 0.511 | 0.597 | 0.627 | 0.632 | 0.673 | 0.581 | 0.542 | 0.656 | 0.782 | 0.688 | 0.804 | 0.944 | 1.042 | 1.239 | 1.253 | 1.258 | 1.379 | 1.244 | 1.402 | 1.305 | 1.327 | 2.08 | 0.823 | 0.633 | 0.692 | 0.645 | 0.577 | 0.564 | 0.62 | 0.702 | 0.581 | 0.52 | 0.558 | 0.499 | 0.476 | 0.532 | 0.449 | 0.457 | 0.46 | 0.433 | 0.581 | 0.527 | 0.551 | 0.452 | 0.504 | 0.47 | 0.496 | 0.425 | 0.425 | 0.342 | 0.342 | 0.361 | 0.281 | 0.281 | 0.281 | 0.263 | 0.263 | 0.263 | 0.263 | 0.159 | 0.159 | 0.159 | 0.159 | 0 | 0 | 0 | 0.251 | 0 | 0 | 0 | 0.26 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.192 | 7.336 | 6.638 | 2.206 | 2.254 | 2.242 | 3.236 | 3.377 | 3.029 | 4.063 | 4.902 | 1.73 | 2.46 | 2.919 | 0.004 | 0.004 | 0.177 | 0.004 | 0.004 | 0.192 | 0.186 | 0.226 | 0.235 | 0.173 | 0.206 | 0.219 | 0.164 | 0.19 | 0.243 | 0.255 | 0.421 | 0.172 | 0.254 | 0.304 | 0.354 | 0.159 | 0.276 | 0.28 | 0.311 | 0.175 | 0.275 | 0.281 | 0.312 | 0.125 | 0.203 | 0.271 | 0.194 | 0.116 | 0.104 | 0.148 | 0.079 | 0.084 | 0.075 | 0.042 | 0.042 | 0.042 | 0.065 | 0.066 | 0.02 | 0.01 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.006 | 0.006 | 0.026 | 0.029 | 0.068 | 0 | 0 | 0.108 | 0.374 | 0.278 | 0.262 | 0.313 | 0.324 | 0 | 0 | 0 | 0 | 0.301 | 0.311 | 0.354 | 0 | 0.333 | 0.26 | 0.26 | 0 | 0 | 0 | 0 | 0.1 | 0.3 | 0.3 | 0.35 |
Total Current Assets
| 61.864 | 58.834 | 63.26 | 67.206 | 55.133 | 38.686 | 50.994 | 50.355 | 53.784 | 51.253 | 31.304 | 36.726 | 27.248 | 27.218 | 20.604 | 3.269 | 3.602 | 3.986 | 4.278 | 4.51 | 4.484 | 4.481 | 4.347 | 4.916 | 4.598 | 4.341 | 1.498 | 1.569 | 1.467 | 1.616 | 1.614 | 1.325 | 1.518 | 1.422 | 1.382 | 1.551 | 1.975 | 1.734 | 2.095 | 2.587 | 3.16 | 3.306 | 3.202 | 2.893 | 3.231 | 3.518 | 3.303 | 3.565 | 3.812 | 4.804 | 3.12 | 3.609 | 3.186 | 3.567 | 3.534 | 3.655 | 4.181 | 4.365 | 2.171 | 2.086 | 1.869 | 1.673 | 1.86 | 4.07 | 4.051 | 2.81 | 3.805 | 1.711 | 2.025 | 1.594 | 1.664 | 2.151 | 1.91 | 1.902 | 1.928 | 1.384 | 1.307 | 1.329 | 1.457 | 1.299 | 1.249 | 4.135 | 1.604 | 1.766 | 1.761 | 2.001 | 1.607 | 1.344 | 1.139 | 1.113 | 1.448 | 2.498 | 3.245 | 1.97 | 2.691 | 3.795 | 1.439 | 1.477 | 1.214 | 0.8 | 1 | 0.4 | 1.16 | 0.57 | 0.74 | 1.04 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 911.627 | 878.599 | 869.444 | 874.569 | 863.522 | 492.734 | 460.125 | 437.366 | 408.547 | 379.712 | 362.513 | 348.98 | 332.052 | 321.895 | 315.877 | 4.106 | 4.244 | 4.339 | 4.575 | 4.533 | 4.714 | 4.903 | 4.994 | 5.051 | 4.867 | 4.813 | 6.352 | 6.385 | 6.584 | 6.687 | 6.924 | 7.313 | 8.202 | 9.948 | 10.611 | 18.392 | 26.074 | 26.727 | 27.247 | 29.676 | 29.271 | 29.023 | 28.759 | 27.963 | 28.379 | 28.881 | 29.466 | 36.876 | 37.265 | 34.972 | 32.599 | 30.093 | 28.497 | 27.738 | 25.9 | 29.587 | 24.607 | 24.856 | 29.466 | 25.909 | 25.945 | 26.44 | 26.806 | 35.101 | 28.372 | 27.386 | 26.382 | 26.997 | 27.055 | 26.539 | 26.432 | 25.578 | 24.113 | 23.909 | 23.981 | 24.038 | 24.638 | 25.067 | 27.753 | 28.085 | 28.607 | 28.476 | 29 | 29.897 | 30.418 | 30.677 | 30.923 | 31.228 | 30.74 | 30.351 | 29.99 | 29.138 | 27.752 | 25.189 | 22.428 | 17.089 | 14.672 | 13.77 | 13.232 | 13.2 | 13 | 12.6 | 12.37 | 12.08 | 11.29 | 10.61 |
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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 21.388 | 12.111 | 7.916 | 5.625 | 5.602 | 3.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.242 | 0.242 | 0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.855 | 7.663 | 7.614 | 7.283 | 6.42 | 6.694 | 6.936 | 7.209 | 7.46 | 8.335 | 8.929 | 9.434 | 8.42 | 9.124 | 9.599 | 10.077 | 8.795 | 9.536 | 9.88 | 10.095 | 8.489 | 8.633 | 8.848 | 9.27 | 9.101 | 9.101 | 9.101 | 9.101 | 5.482 | 6.287 | 7.027 | 2.1 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.078 | 6.822 | 5.091 | 5.839 | 7.666 | 39.843 | 4.175 | 2.83 | 3.5 | 2.277 | 2.352 | 2.525 | 3.526 | 8.072 | 2.034 | 0.002 | 0.007 | 0.004 | 0.069 | 0.139 | 0.14 | 0.141 | 0.143 | 0.131 | 0.011 | 0.012 | 0.013 | 0.013 | 0.017 | 0.02 | 0 | 0 | 0 | 0 | 0.01 | 0.398 | 0.398 | 0.4 | 0.404 | 0.408 | 0.533 | 0.538 | 0.542 | 0.55 | 1.958 | 1.966 | 1.964 | 0.191 | 0.204 | 0.219 | 0.203 | 0.439 | 0.419 | 0.261 | 0.22 | 0.242 | 4.58 | 4.623 | 0.267 | 4.808 | 4.802 | 4.746 | 4.679 | 4.693 | 3.824 | 3.417 | 1.994 | 1.086 | 0.314 | 0.334 | 0.358 | 0.382 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.115 | 0.086 | 0 | 0 | 0 | 0.015 | 0.055 | 0.474 | 0.58 | 0.662 | 0.69 | 0.056 | 0.064 | 0.073 | 0.106 | 0.089 | 0.097 | 0.113 | 0.737 | 0.2 | 0.1 | 0.1 | 0 | -0.01 | 0 | 0 |
Total Non-Current Assets
| 941.093 | 897.532 | 882.451 | 886.033 | 876.79 | 536.457 | 464.3 | 440.196 | 412.047 | 381.989 | 364.865 | 351.505 | 335.578 | 329.967 | 317.911 | 4.108 | 4.251 | 4.343 | 4.644 | 4.672 | 4.854 | 5.044 | 5.137 | 5.182 | 5.12 | 5.067 | 6.607 | 6.398 | 6.601 | 6.707 | 6.924 | 7.313 | 8.202 | 9.948 | 10.621 | 29.645 | 34.135 | 34.741 | 34.934 | 36.504 | 36.498 | 36.497 | 36.51 | 35.973 | 38.672 | 39.776 | 40.864 | 45.487 | 46.593 | 44.79 | 42.879 | 39.327 | 38.452 | 37.879 | 36.215 | 38.318 | 37.82 | 38.327 | 39.003 | 39.818 | 39.848 | 40.287 | 40.586 | 45.276 | 38.483 | 37.83 | 30.476 | 29.183 | 27.369 | 26.874 | 26.79 | 25.96 | 24.47 | 23.909 | 23.981 | 24.038 | 24.638 | 25.067 | 27.753 | 28.085 | 28.722 | 28.563 | 29 | 29.897 | 30.418 | 30.692 | 30.978 | 31.702 | 31.32 | 31.014 | 30.68 | 29.194 | 27.815 | 25.262 | 22.534 | 17.178 | 14.769 | 13.882 | 13.968 | 13.4 | 13.1 | 12.7 | 12.37 | 12.07 | 11.29 | 10.61 |
Total Assets
| 1,002.957 | 956.366 | 945.711 | 953.239 | 931.923 | 575.143 | 515.294 | 490.551 | 465.831 | 433.242 | 396.169 | 388.231 | 362.826 | 357.185 | 338.515 | 7.377 | 7.853 | 8.329 | 8.922 | 9.182 | 9.338 | 9.525 | 9.484 | 10.098 | 9.718 | 9.408 | 8.105 | 7.967 | 8.068 | 8.323 | 8.538 | 8.638 | 9.72 | 11.37 | 12.003 | 31.196 | 36.11 | 36.475 | 37.029 | 39.091 | 39.658 | 39.803 | 39.712 | 38.866 | 41.903 | 43.294 | 44.167 | 49.052 | 50.405 | 49.594 | 45.999 | 42.936 | 41.638 | 41.446 | 39.749 | 41.973 | 42.001 | 42.692 | 41.174 | 41.904 | 41.717 | 41.96 | 42.447 | 49.345 | 42.534 | 40.64 | 34.282 | 30.894 | 29.394 | 28.468 | 28.454 | 28.111 | 26.38 | 25.811 | 25.909 | 25.422 | 25.946 | 26.395 | 29.21 | 29.384 | 29.971 | 32.698 | 30.604 | 31.663 | 32.178 | 32.693 | 32.584 | 33.046 | 32.459 | 32.126 | 32.128 | 31.692 | 31.06 | 27.232 | 25.225 | 20.973 | 16.207 | 15.359 | 15.183 | 14.2 | 14.1 | 13.1 | 13.53 | 12.64 | 12.03 | 11.65 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.581 | 12.016 | 3.855 | 13.024 | 5.404 | 17.35 | 4.263 | 10.854 | 20.244 | 18.331 | 7.737 | 12.234 | 8.735 | 6.335 | 1.357 | 0.304 | 0.113 | 0.132 | 0.269 | 0.127 | 0.13 | 0.173 | 0.132 | 0.361 | 0.301 | 0.133 | 0.208 | 0.178 | 0.174 | 0.199 | 0.303 | 0.188 | 0.241 | 0.211 | 0.151 | 0.213 | 0.136 | 0.282 | 0.455 | 0.35 | 0.278 | 0.771 | 0.367 | 0.466 | 0.36 | 0.565 | 0.648 | 1.237 | 1.401 | 2.195 | 1.468 | 1.867 | 1.479 | 1.928 | 1.543 | 1.937 | 1.913 | 2.221 | 0.742 | 0.844 | 0.699 | 0.691 | 0.701 | 0.875 | 1.426 | 1.437 | 0.903 | 0.446 | 0.578 | 0.782 | 0.687 | 0.903 | 0.649 | 0.517 | 0.597 | 0.385 | 0.43 | 0.606 | 0.32 | 0.37 | 0.317 | 0.37 | 1.076 | 0.84 | 0.789 | 1.336 | 1.397 | 1.203 | 1.182 | 1.125 | 1.208 | 0.953 | 0.852 | 1.054 | 1.016 | 0.419 | 0.681 | 0.482 | 0.652 | 0.3 | 0.8 | 0.4 | 0.35 | 0.78 | 0.75 | 0.53 |
Short Term Debt
| 20 | 20 | 20.985 | 25.304 | 26.687 | 2.267 | 4.607 | 4.315 | 3.207 | 2.692 | 2.534 | 2.428 | 2.815 | 2.249 | 2.829 | 0.217 | 0.185 | 0.082 | 0.102 | 0.115 | 0.124 | 0.136 | 0.051 | 0.06 | 0.061 | 0.056 | 0.041 | 0.048 | 0.057 | 0.053 | 0.055 | 0.058 | 0.061 | 0.073 | 0.065 | 0.065 | 0.055 | 0.059 | 0.065 | 0.063 | 0.074 | 0.078 | 0.082 | 0.077 | 0.084 | 0.092 | 0.1 | 0.107 | 0.131 | 0.099 | 0.103 | 0.097 | 0.107 | 0.128 | 0.129 | 0.128 | 0.122 | 0.111 | 0.119 | 0.13 | 0.092 | 0.075 | 0.075 | 0.053 | 0.054 | 0.054 | 0.058 | 0.064 | 0.072 | 0.055 | 0.065 | 0.034 | 0.055 | 0.038 | 0.059 | 2.571 | 0.764 | 0.773 | 3.077 | 2.533 | 2.539 | 4.553 | 9.836 | 8.959 | 7.391 | 9.222 | 7.861 | 5.345 | 6.054 | 6.33 | 6.4 | 3.015 | 3.015 | 2.015 | 2.108 | 1.306 | 1.347 | 1.159 | 1.775 | 1 | 1 | 1.2 | 1.41 | 2.8 | 1.75 | 1.75 |
Tax Payables
| 0 | 1.284 | 5.269 | 3.952 | 2.635 | 0.916 | 3.789 | 0 | 0 | 0 | 0 | 0.219 | 0.492 | 1.113 | 0.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.902 | 30.113 | 30.695 | 48.44 | 47.427 | 0 | 0 | 0 | 0 | 0 | 21.874 | 26.368 | 22.177 | 24.169 | 13.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0.291 | 0 | 0 | 0.367 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.588 | 0.371 | 0.559 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.178 | 0.395 | 0.594 | 0.766 | 0.718 | 0.299 | 0.302 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.109 | 0.282 | 0.201 | 0.238 | 0.27 | 0.237 | 0.054 | 0.173 | 1.087 | 0.854 | 0 | 0.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 32.139 | 37.627 | 38.81 | 68.973 | 9.333 | 52.013 | 67.435 | 67.892 | 85.912 | 92.86 | 31.931 | 42.585 | 36.795 | 14.874 | 0.272 | 0.33 | 0.202 | 0.357 | 0.239 | 0.314 | 0.285 | 0.059 | 0.365 | 0.409 | 0.022 | 0.032 | 0.362 | 0.544 | 0.361 | 0.375 | 0.433 | 0.385 | 0.359 | 0.473 | 1.149 | 1.108 | 1.408 | 1.529 | 1.508 | 1.793 | 1.785 | 1.591 | 1.183 | 0.521 | 0.571 | 0.641 | 0.94 | 0.783 | 0.592 | 0.598 | 0.71 | 0.623 | 0.646 | 1.397 | 1.258 | 0.96 | 0.718 | 1.571 | 0.748 | 0.157 | 0.343 | 0.443 | 0.437 | 0.664 | 0.225 | 0.315 | 0.371 | 0.154 | 0.115 | 0.138 | 0.039 | 0.118 | 0.379 | 2.105 | 2.324 | 0.099 | 4.088 | 4.223 | 4.577 | 2.912 | 2.769 | 0.693 | 0.549 | 1.265 | 2.31 | 0.573 | 0.347 | 0.179 | 0.174 | 0.166 | 0.167 | 0.387 | 0.496 | 0.619 | 0.188 | 0.06 | 0.119 | 0.133 | 0.194 | 1 | 1 | 1.1 | 1.33 | 0.93 | 1.17 | 1.1 |
Total Current Liabilities
| 97.622 | 99.756 | 94.345 | 107.301 | 88.851 | 71.63 | 76.305 | 83.061 | 109.363 | 113.883 | 64.076 | 83.615 | 70.522 | 47.627 | 18.45 | 0.851 | 0.5 | 0.571 | 0.61 | 0.556 | 0.539 | 0.659 | 0.548 | 0.83 | 0.751 | 0.591 | 0.611 | 0.77 | 0.592 | 0.627 | 0.791 | 0.631 | 0.661 | 0.757 | 1.365 | 1.386 | 1.599 | 1.87 | 2.028 | 2.206 | 2.137 | 2.44 | 1.632 | 1.652 | 1.386 | 1.857 | 1.688 | 2.127 | 2.124 | 2.892 | 2.281 | 2.618 | 2.41 | 3.848 | 3.524 | 3.791 | 3.471 | 4.202 | 1.911 | 1.506 | 1.134 | 1.208 | 1.213 | 1.591 | 1.705 | 1.805 | 1.332 | 0.664 | 0.764 | 0.975 | 0.792 | 1.055 | 1.083 | 2.769 | 3.262 | 3.256 | 5.52 | 5.872 | 8.21 | 5.869 | 5.798 | 6.703 | 12.315 | 11.063 | 10.955 | 11.13 | 9.605 | 6.727 | 7.41 | 7.62 | 7.775 | 4.354 | 4.363 | 3.688 | 3.313 | 1.785 | 2.147 | 1.775 | 2.621 | 2.3 | 2.8 | 2.7 | 3.09 | 4.51 | 3.67 | 3.38 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 302.72 | 321.842 | 335.959 | 365.069 | 374.256 | 89 | 56 | 48 | 61 | 63 | 65 | 60 | 97.5 | 97.5 | 97.712 | 0.107 | 0.143 | 0.026 | 0.041 | 0.029 | 0.043 | 0.06 | 0.073 | 0.076 | 0.108 | 0.103 | 0.049 | 0.037 | 0.041 | 0.034 | 2.423 | 2.231 | 2.376 | 2.321 | 0.956 | 1.107 | 0.868 | 0.921 | 0.824 | 0.866 | 1.96 | 2.223 | 3.375 | 3.112 | 6.555 | 8.283 | 10.246 | 11.513 | 14.124 | 13.741 | 11.694 | 11.026 | 11.134 | 10.522 | 9.564 | 9.621 | 10.017 | 10.043 | 10.062 | 10.073 | 10.086 | 10.049 | 10.052 | 10.005 | 4.82 | 4.321 | 4.316 | 3.432 | 3.446 | 2.711 | 2.731 | 2.735 | 1.503 | 0.154 | 0.118 | 0.113 | 0.127 | 0.146 | 0.107 | 0.132 | 0.156 | 0.206 | 0.222 | 0.59 | 1.262 | 0.451 | 2.006 | 4.465 | 3.878 | 4.193 | 3.903 | 6.082 | 6.4 | 6.73 | 7.109 | 5.642 | 2.775 | 2.755 | 3.119 | 2.3 | 2.4 | 2.2 | 3.19 | 1.39 | 1.61 | 1.83 |
Deferred Revenue Non-Current
| -0 | 0 | -0 | 27.761 | 21.265 | 0 | 0 | 0 | 0 | 0 | 11.776 | 11.238 | 13.573 | 9.953 | 5.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.135 | 0.554 | 0.853 | 0.853 | 0.853 | 0.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78.418 | 75.231 | 73.345 | 63.358 | 59.493 | 51.039 | 45.756 | 40.586 | 24.702 | 14.49 | 17.384 | 11.628 | 16.57 | 12.441 | 1.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.314 | 0.49 | 0.405 | 0.817 | 0.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.165 | 24.927 | 20.467 | 28.731 | 1.205 | 4.002 | 3.787 | 6.25 | 12.556 | 16.631 | 0.095 | 0.06 | 0.033 | 0.108 | 0.16 | 1.954 | 1.936 | 1.907 | 1.923 | 2.085 | 2.066 | 2.131 | 2.096 | 2.363 | 2.328 | 2.292 | 2.27 | 2.12 | 2.084 | 2.071 | 2.046 | 2.243 | 2.246 | 2.234 | 2.222 | 2.078 | 2.059 | 2.027 | 2.008 | 1.841 | 1.816 | 1.782 | 1.78 | 1.812 | 2.16 | 2.134 | 2.099 | 2.066 | 2.045 | 1.97 | 1.927 | 1.416 | 1.454 | 1.458 | 1.437 | 0.435 | 0.477 | 0.448 | 1.015 | 1.26 | 0.615 | 0.629 | 2.606 | 0.606 | 0.556 | 0.565 | 0.531 | 0.55 | 0.542 | 0.526 | 0.512 | 0.546 | 0.572 | 0.556 | 0.567 | 1.126 | 2.499 | 2.446 | 2.543 | 5.355 | 5.333 | 6.037 | 6.179 | 7.551 | 6.871 | 6.857 | 6.762 | 6.762 | 6.787 | 5.459 | 5.459 | 5.623 | 0 | 3.939 | 0 | 0 | 0 | 0 | 0 | 1 | 0.9 | 1 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 416.303 | 422 | 429.771 | 457.158 | 456.219 | 144.041 | 105.543 | 94.836 | 98.258 | 94.121 | 94.255 | 82.926 | 127.676 | 120.002 | 104.498 | 2.061 | 2.079 | 1.933 | 1.964 | 2.114 | 2.109 | 2.191 | 2.169 | 2.439 | 2.436 | 2.395 | 2.319 | 2.157 | 2.125 | 2.105 | 4.469 | 4.474 | 4.622 | 4.555 | 3.178 | 3.185 | 2.927 | 2.948 | 2.832 | 2.707 | 3.776 | 4.005 | 5.155 | 4.924 | 8.715 | 10.417 | 12.345 | 13.579 | 16.169 | 15.711 | 13.621 | 12.442 | 12.588 | 11.98 | 11.001 | 10.056 | 10.629 | 11.359 | 12.42 | 12.591 | 12.371 | 12.507 | 12.658 | 10.611 | 5.376 | 4.885 | 4.847 | 3.982 | 3.988 | 3.236 | 3.243 | 3.282 | 2.075 | 0.71 | 0.685 | 1.239 | 2.627 | 2.592 | 2.65 | 5.488 | 5.489 | 6.243 | 6.401 | 8.141 | 8.133 | 7.309 | 8.768 | 11.227 | 10.665 | 9.652 | 9.362 | 11.705 | 6.4 | 10.668 | 7.109 | 5.642 | 2.775 | 2.755 | 3.119 | 3.3 | 3.3 | 3.2 | 3.19 | 1.39 | 1.61 | 1.83 |
Total Liabilities
| 513.925 | 521.756 | 524.116 | 564.459 | 545.07 | 215.671 | 181.848 | 177.897 | 207.621 | 208.004 | 158.331 | 166.541 | 198.198 | 167.629 | 122.948 | 2.912 | 2.579 | 2.504 | 2.574 | 2.67 | 2.648 | 2.85 | 2.717 | 3.269 | 3.187 | 2.986 | 2.93 | 2.927 | 2.717 | 2.732 | 5.26 | 5.105 | 5.283 | 5.312 | 4.543 | 4.571 | 4.526 | 4.818 | 4.86 | 4.913 | 5.913 | 6.445 | 6.787 | 6.576 | 10.101 | 12.274 | 14.033 | 15.706 | 18.293 | 18.603 | 15.902 | 15.06 | 14.998 | 15.828 | 14.525 | 13.847 | 14.1 | 15.561 | 14.331 | 14.097 | 13.505 | 13.715 | 13.871 | 12.202 | 7.081 | 6.69 | 6.179 | 4.646 | 4.752 | 4.211 | 4.034 | 4.337 | 3.158 | 3.479 | 3.947 | 4.495 | 8.147 | 8.464 | 10.86 | 11.357 | 11.287 | 12.946 | 18.716 | 19.204 | 19.088 | 18.439 | 18.374 | 17.954 | 18.076 | 17.273 | 17.136 | 16.059 | 10.762 | 14.357 | 10.422 | 7.427 | 4.922 | 4.53 | 5.74 | 5.6 | 6.1 | 5.9 | 6.28 | 5.9 | 5.28 | 5.21 |
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 | 0 | 0 | 0 | 0 | 0 | 5.623 | 0 | 3.939 | 3.939 | 2.939 | 2.989 | 1.989 | 2 | 1.5 | 0.8 | 0 | 0 | 0 | 0 |
Common Stock
| 0.021 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.018 | 0.018 | 0.001 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.06 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.058 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 |
Retained Earnings
| 179.67 | 153.892 | 142.463 | 111.915 | 110.005 | 83.783 | 58.783 | 38.813 | -14.845 | -47.241 | -33.919 | -49.167 | -59.308 | -29.436 | -55.604 | -53.85 | -53.037 | -52.483 | -51.956 | -51.789 | -51.607 | -51.616 | -51.52 | -51.439 | -51.737 | -51.846 | -53.089 | -53.221 | -52.906 | -52.728 | -52.515 | -52.255 | -51.347 | -49.72 | -48.316 | -29.148 | -24.186 | -24.11 | -23.595 | -21.58 | -22.005 | -22.383 | -22.807 | -23.436 | -23.916 | -24.689 | -25.626 | -22.38 | -23.599 | -24.686 | -25.559 | -27.722 | -28.908 | -29.885 | -30.239 | -27.302 | -27.49 | -28.226 | -28.494 | -27.407 | -26.958 | -26.878 | -26.476 | -17.849 | -19.412 | -20.834 | -26.646 | -28.454 | -30.035 | -30.365 | -30.156 | -30.741 | -31.26 | -31.981 | -32.297 | -33.275 | -33.936 | -33.804 | -33.386 | -33.625 | -32.889 | -31.881 | -30.755 | -30.148 | -29.492 | -28.288 | -27.777 | -26.936 | -26.08 | -25.096 | -24.115 | -22.824 | -15.958 | -15.534 | -15.087 | -13.831 | -13.849 | -13.398 | -13.287 | -13.1 | -12.4 | -11.4 | -10.5 | -9.13 | -8.82 | -7.57 |
Accumulated Other Comprehensive Income/Loss
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.09 | -0.09 | -0.116 | -0.116 | -0.116 | -0.116 | -0.075 | -0.075 | -0.731 | -0.731 | 0 | -0.505 | -0.505 | -0.505 | -0.921 | -0.779 | -0.779 | -0.779 | -0.2 | -0.2 | 0.5 | -1.12 | -0.06 | -0.06 | -0.1 |
Other Total Stockholders Equity
| 309.341 | 280.698 | 279.112 | 276.845 | 276.828 | 275.669 | 274.643 | 273.821 | 273.035 | 272.459 | 271.737 | 270.837 | 223.918 | 218.974 | 58.318 | 58.304 | 58.3 | 58.297 | 58.293 | 58.29 | 58.286 | 58.28 | 58.276 | 58.257 | 58.257 | 58.257 | 58.253 | 58.25 | 58.246 | 58.308 | 55.787 | 55.782 | 55.778 | 55.772 | 55.77 | 55.712 | 55.709 | 55.706 | 55.703 | 55.697 | 55.689 | 55.68 | 55.671 | 55.665 | 55.657 | 55.648 | 55.699 | 55.665 | 55.65 | 55.616 | 55.595 | 55.537 | 55.487 | 55.442 | 55.402 | 55.367 | 55.33 | 55.297 | 55.277 | 55.155 | 55.11 | 55.063 | 54.992 | 54.932 | 54.806 | 54.724 | 54.69 | 54.643 | 54.618 | 54.563 | 54.517 | 54.456 | 54.423 | 54.254 | 54.2 | 54.143 | 51.687 | 51.686 | 51.686 | 51.604 | 51.615 | 51.674 | 42.721 | 42.71 | 42.685 | 42.645 | 42.091 | 42.091 | 40.527 | 40.67 | 39.828 | 38.445 | 31.128 | 28.905 | 26.447 | 24.35 | 22.966 | 22.008 | 21.512 | 19.9 | 19.1 | 17.3 | 18.86 | 15.92 | 15.62 | 14.1 |
Total Shareholders Equity
| 489.032 | 434.61 | 421.595 | 388.78 | 386.853 | 359.472 | 333.446 | 312.654 | 258.21 | 225.238 | 237.838 | 221.69 | 164.628 | 189.556 | 2.715 | 4.465 | 5.274 | 5.825 | 6.348 | 6.512 | 6.69 | 6.675 | 6.767 | 6.829 | 6.531 | 6.422 | 5.175 | 5.04 | 5.351 | 5.591 | 3.278 | 3.533 | 4.437 | 6.058 | 7.46 | 26.625 | 31.584 | 31.657 | 32.169 | 34.178 | 33.745 | 33.358 | 32.925 | 32.29 | 31.802 | 31.02 | 30.134 | 33.346 | 32.112 | 30.991 | 30.097 | 27.876 | 26.64 | 25.618 | 25.224 | 28.126 | 27.901 | 27.131 | 26.843 | 27.807 | 28.211 | 28.245 | 28.576 | 37.143 | 35.453 | 33.949 | 28.103 | 26.248 | 24.642 | 24.257 | 24.42 | 23.774 | 23.222 | 22.332 | 21.961 | 20.927 | 17.799 | 17.931 | 18.35 | 18.027 | 18.684 | 19.751 | 11.888 | 12.459 | 13.09 | 14.253 | 14.211 | 15.092 | 14.383 | 14.854 | 14.992 | 15.632 | 20.298 | 12.875 | 14.803 | 13.546 | 11.285 | 10.829 | 9.443 | 8.6 | 8 | 7.2 | 7.25 | 6.74 | 6.75 | 6.44 |
Total Equity
| 489.032 | 434.61 | 421.595 | 388.78 | 386.853 | 359.472 | 333.446 | 312.654 | 258.21 | 225.238 | 237.838 | 221.69 | 164.628 | 189.556 | 2.715 | 4.465 | 5.274 | 5.825 | 6.348 | 6.512 | 6.69 | 6.675 | 6.767 | 6.829 | 6.531 | 6.422 | 5.175 | 5.04 | 5.351 | 5.591 | 3.278 | 3.533 | 4.437 | 6.058 | 7.46 | 26.625 | 31.584 | 31.657 | 32.169 | 34.178 | 33.745 | 33.358 | 32.925 | 32.29 | 31.802 | 31.02 | 30.134 | 33.346 | 32.112 | 30.991 | 30.097 | 27.876 | 26.64 | 25.618 | 25.224 | 28.126 | 27.901 | 27.131 | 26.843 | 27.807 | 28.211 | 28.245 | 28.576 | 37.143 | 35.453 | 33.949 | 28.103 | 26.248 | 24.642 | 24.257 | 24.42 | 23.774 | 23.222 | 22.332 | 21.961 | 20.927 | 17.799 | 17.931 | 18.35 | 18.027 | 18.684 | 19.751 | 11.888 | 12.459 | 13.09 | 14.253 | 14.211 | 15.092 | 14.383 | 14.854 | 14.992 | 15.632 | 20.298 | 12.875 | 14.803 | 13.546 | 11.285 | 10.829 | 9.443 | 8.6 | 8 | 7.2 | 7.25 | 6.74 | 6.75 | 6.44 |
Total Liabilities & Shareholders Equity
| 1,002.957 | 956.366 | 945.711 | 953.239 | 931.923 | 575.143 | 515.294 | 490.551 | 465.831 | 433.242 | 396.169 | 388.231 | 362.826 | 357.185 | 122.948 | 7.377 | 7.853 | 8.329 | 8.922 | 9.182 | 9.338 | 9.525 | 9.484 | 10.098 | 9.718 | 9.408 | 8.105 | 7.967 | 8.068 | 8.323 | 8.538 | 8.638 | 9.72 | 11.37 | 12.003 | 31.196 | 36.11 | 36.475 | 37.029 | 39.091 | 39.658 | 39.803 | 39.712 | 38.866 | 41.903 | 43.294 | 44.167 | 49.052 | 50.405 | 49.594 | 45.999 | 42.936 | 41.638 | 41.446 | 39.749 | 41.973 | 42.001 | 42.692 | 41.174 | 41.904 | 41.717 | 41.96 | 42.447 | 49.345 | 42.534 | 40.64 | 34.282 | 30.894 | 29.394 | 28.468 | 28.454 | 28.111 | 26.38 | 25.811 | 25.909 | 25.422 | 25.946 | 26.395 | 29.21 | 29.384 | 29.971 | 32.698 | 30.604 | 31.663 | 32.178 | 32.693 | 32.584 | 33.046 | 32.459 | 32.126 | 32.128 | 31.692 | 31.06 | 27.232 | 25.225 | 20.973 | 16.207 | 15.359 | 15.183 | 14.2 | 14.1 | 13.1 | 13.53 | 12.64 | 12.03 | 11.65 |