SilverBow Resources, Inc.
NYSE:SBOW
36.82 (USD) • At close July 29, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.446 | 0.969 | 1.697 | 1.102 | 2.167 | 0.792 | 1.924 | 9.408 | 1.645 | 1.121 | 0.988 | 2.063 | 3.419 | 2.118 | 1.222 | 6.61 | 35.598 | 1.358 | 2.85 | 3.333 | 0.876 | 2.465 | 4.542 | 6.611 | 0.237 | 7.806 | 12.861 | 6.627 | 0.168 | 0.303 | 2.447 | 4.294 | 17.782 | 29.46 | 7.322 | 0.075 | 0.311 | 0.406 | 9.041 | 0.564 | 0.091 | 3.277 | 0.097 | 11.338 | 0.248 | 0.17 | 1.65 | 31.671 | 126.789 | 251.696 | 15.999 | 32.298 | 19.764 | 86.367 | 5.508 | 43.484 | 39.101 | 38.469 | 0.154 | 0.231 | 3.534 | 0.283 | 8.801 | 13.147 | 10.156 | 5.623 | 11.711 | 7.216 | 2.963 | 1.058 | 95.118 | 72.074 | 55.227 | 53.005 | 65.884 | 27.728 | 9.715 | 4.92 | 4.282 | 86.879 | 4.399 | 1.066 | 2.678 | 2.126 | 4.318 | 3.816 | 1.714 | 11.806 | 0.816 | 2.149 | 2.087 | 2.097 | 3.135 | 1.987 | 32.313 | 36.212 | 24.629 | 22.7 | 42.1 | 2.4 | 1.7 | 1.6 | 1.7 | 11.5 | 1.9 | 2 | 16.7 | 39.2 | 68.2 | 77.8 | 2 | 1.3 | 2.9 | 7.6 | 12.2 | 1.8 | 1.5 | 1 | 0.5 | 0.4 | 1 | 0.6 | 11.5 | 13.8 | 0.9 | 1.3 | 0.7 | 0.5 | 1 | 1.7 | 1.8 | 2 | 1.3 | 2.3 | 7.4 | 0.1 | 0.8 | 0 | 0.1 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.446 | 0.969 | 1.697 | 1.102 | 2.167 | 0.792 | 1.924 | 9.408 | 1.645 | 1.121 | 0.988 | 2.063 | 3.419 | 2.118 | 1.222 | 6.61 | 35.598 | 1.358 | 2.85 | 3.333 | 0.876 | 2.465 | 4.542 | 6.611 | 0.237 | 7.806 | 12.861 | 6.627 | 0.168 | 0.303 | 2.447 | 4.294 | 17.782 | 29.46 | 7.322 | 0.075 | 0.311 | 0.406 | 9.041 | 0.564 | 0.091 | 3.277 | 0.097 | 11.338 | 0.248 | 0.17 | 1.65 | 31.671 | 126.789 | 251.696 | 15.999 | 32.298 | 19.764 | 86.367 | 5.508 | 43.484 | 39.101 | 38.469 | 0.154 | 0.231 | 3.534 | 0.283 | 8.801 | 13.147 | 10.156 | 5.623 | 11.711 | 7.216 | 2.963 | 1.058 | 95.118 | 72.074 | 55.227 | 53.005 | 65.884 | 27.728 | 9.715 | 4.92 | 4.282 | 86.879 | 4.399 | 1.066 | 2.678 | 2.126 | 4.318 | 3.816 | 1.714 | 11.806 | 0.816 | 2.149 | 2.087 | 2.097 | 3.135 | 1.987 | 32.313 | 36.212 | 24.629 | 22.7 | 42.1 | 2.4 | 1.7 | 1.6 | 1.7 | 11.5 | 1.9 | 2 | 16.7 | 39.2 | 68.2 | 77.8 | 2 | 1.3 | 2.9 | 7.6 | 12.2 | 1.8 | 1.5 | 1 | 0.5 | 0.4 | 1 | 0.6 | 11.5 | 13.8 | 0.9 | 1.3 | 0.7 | 0.5 | 1 | 1.7 | 1.8 | 2 | 1.3 | 2.3 | 7.4 | 0.1 | 0.8 | 0 | 0.1 |
Net Receivables
| 125.459 | 138.343 | 80.202 | 64.587 | 63.94 | 89.714 | 102.691 | 110.093 | 46.095 | 49.777 | 44.19 | 25.957 | 26.075 | 25.85 | 28.884 | 23.572 | 30.345 | 36.996 | 34.633 | 34.76 | 31.342 | 46.472 | 31.066 | 22.057 | 21.133 | 27.263 | 22.222 | 18.956 | 19.889 | 17.49 | 21.343 | 22.049 | 18.537 | 21.704 | 36.61 | 39.41 | 49.64 | 48.451 | 63.385 | 68.615 | 73.082 | 70.897 | 68.814 | 64.517 | 73.209 | 67.318 | 49.994 | 51.878 | 61.199 | 64.392 | 45.1 | 50.146 | 65.443 | 46.975 | 38.109 | 40.022 | 48.891 | 54.273 | 50.403 | 47.72 | 51.347 | 61.664 | 50.402 | 104.998 | 71.142 | 75.827 | 60.719 | 61.214 | 65.216 | 67.011 | 78.849 | 67.318 | 66.249 | 50.396 | 31.019 | 46.867 | 40.433 | 39.043 | 30.882 | 29.995 | 29.144 | 28.65 | 24.879 | 24.833 | 26.41 | 20.918 | 15.687 | 26.501 | 25.296 | 31.942 | 33.016 | 20.937 | 37.881 | 36.806 | 37.695 | 31.179 | 31.096 | 26.6 | 26 | 25 | 25.4 | 32.6 | 29.2 | 26.1 | 19.4 | 27 | 21.8 | 15.5 | 18 | 23.1 | 15.8 | 18.4 | 23 | 34.9 | 32.4 | 29.1 | 30.7 | 34.6 | 39.9 | 0 | 31.1 | 45.4 | 46.3 | 0 | 35.1 | 28 | 0 | 42.3 | 33.7 | 31.2 | 28.2 | 34.7 | 33.5 | 27.3 | 15.5 | 7.6 | 6.8 | 6.2 | 4.4 |
Inventory
| 0 | 116.549 | 50.189 | 72.59 | 79.979 | 52.549 | 33.205 | 10.094 | 1.679 | 2.806 | 0.668 | 0.736 | 1.958 | 4.821 | 11.85 | 20.822 | 38.817 | 12.833 | 20.604 | 21.738 | 8.346 | 15.261 | 2.584 | 1.775 | 2.704 | 5.148 | 0.6 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | -36.61 | -39.41 | 3.1 | 0.003 | -63.385 | 3 | -73.082 | -70.897 | 2.9 | 2.815 | 2.757 | 5.6 | 2.7 | 5 | 2.6 | 6.603 | 6.3 | 8.7 | 11.8 | 9.37 | 6.208 | 4.468 | -48.891 | 3.171 | 0 | -47.72 | 0 | 0 | 0 | 7.788 | 16.51 | 8.055 | 0 | 2.383 | 2.383 | 2.383 | 0 | 10.091 | 22.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3.5 | 6.3 | 0 | 14.7 | 15.4 | 0 | 0 | 0 | 0 | 0 | 8 | 14.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 95.187 | 5.59 | 3.825 | 3.935 | 2.672 | 2.671 | 6.468 | 7.201 | 2.164 | 1.875 | 4.016 | 3.055 | 2.388 | 2.184 | 2.628 | 3.028 | 2.846 | 2.121 | 2.683 | 3.241 | 3.11 | 2.126 | 2.928 | 3.09 | 2.877 | 2.352 | 5.155 | 6.623 | 3.282 | 3.686 | 3.247 | 4.078 | 4.098 | 10.683 | 40.909 | 45.237 | 8.006 | 64.263 | 111.288 | 94.477 | 88.735 | 83.471 | 7.623 | 10.169 | 8.085 | 80.367 | 3.173 | 5.041 | 9.437 | 5.46 | 4.412 | 6.142 | 8.453 | 18.105 | 16.65 | 19.078 | 70.337 | 12.687 | 18.599 | 72.455 | 27.45 | 16.139 | 28.884 | 20.874 | 105.119 | 110.445 | 46.466 | 25.448 | 24.366 | 22.121 | 38.394 | 17.98 | 18.578 | 11.655 | 12.711 | 15.064 | 12.92 | 10.423 | 6.922 | 8.272 | 6.96 | 4.958 | 4.696 | 9.267 | 6.342 | 5.035 | 13.801 | 4.433 | 2.256 | 2.662 | 3.262 | 13.754 | 1.899 | 3.079 | 1.351 | 1.361 | 1.373 | 1.3 | 1 | 2.1 | 2.9 | 1 | 0.6 | 1.7 | 1.3 | 1 | 0.2 | 0.2 | 0.3 | 0.7 | 0.6 | 0.6 | 0.9 | 0.9 | 0.2 | 0.1 | 0.1 | 0.1 | 2.9 | 57.2 | 3 | 3.9 | 2.1 | 45.9 | 18.7 | 1.5 | 44.4 | 1.2 | 1 | 15 | 15.5 | 22.5 | 27.9 | 42.9 | 31.9 | 1.6 | 0.8 | 0.7 | 3.5 |
Total Current Assets
| 222.092 | 261.451 | 135.913 | 142.214 | 148.758 | 145.726 | 144.288 | 136.796 | 51.583 | 55.579 | 49.862 | 31.811 | 33.84 | 34.973 | 44.584 | 54.032 | 107.606 | 53.308 | 60.77 | 63.072 | 43.674 | 66.324 | 41.12 | 33.533 | 26.951 | 42.569 | 40.238 | 32.206 | 23.339 | 21.479 | 27.037 | 30.421 | 40.417 | 61.847 | 48.231 | 45.312 | 60.936 | 64.669 | 120.329 | 95.041 | 88.826 | 86.748 | 80.858 | 88.839 | 84.299 | 80.537 | 62.381 | 97.793 | 200.025 | 328.151 | 76.637 | 100.596 | 108.07 | 160.817 | 66.475 | 107.052 | 109.438 | 108.6 | 69.156 | 72.686 | 82.331 | 78.086 | 88.087 | 146.807 | 202.927 | 199.95 | 118.896 | 96.261 | 94.928 | 92.573 | 212.362 | 167.463 | 162.186 | 115.055 | 109.615 | 89.66 | 63.067 | 54.386 | 42.085 | 125.146 | 40.502 | 34.674 | 32.253 | 36.226 | 37.071 | 29.768 | 31.202 | 42.74 | 28.368 | 36.753 | 38.365 | 36.787 | 42.914 | 41.873 | 71.358 | 68.752 | 57.098 | 50.6 | 69.1 | 29.5 | 30 | 35.2 | 31.5 | 39.3 | 22.6 | 30 | 38.7 | 54.9 | 86.5 | 101.6 | 18.4 | 20.3 | 26.8 | 43.4 | 44.8 | 31 | 35.3 | 39.2 | 49.6 | 57.6 | 49.8 | 65.3 | 59.9 | 59.7 | 54.7 | 30.8 | 45.1 | 52 | 50.2 | 47.9 | 45.5 | 59.2 | 62.7 | 72.5 | 54.8 | 9.3 | 8.4 | 6.9 | 8 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,414.763 | 2,386.807 | 1,720.211 | 1,668.194 | 1,600.883 | 1,537.256 | 1,399.847 | 1,299.689 | 776.502 | 758.033 | 645.551 | 588.062 | 564.679 | 546.46 | 542.052 | 537.301 | 806.533 | 876.363 | 848.54 | 826.147 | 769.868 | 701.296 | 629.945 | 553.055 | 493.927 | 495.397 | 466.187 | 417.779 | 370.166 | 347.195 | 409.208 | 415.293 | 387.106 | 457.903 | 962.576 | 1,287.572 | 1,556.38 | 2,095.037 | 2,488.313 | 2,614.465 | 2,576.862 | 2,539.646 | 2,572.486 | 2,523.091 | 2,428.97 | 2,345.02 | 2,264.303 | 2,122.938 | 1,987.848 | 1,867.766 | 1,835.609 | 1,713.19 | 1,652.851 | 1,572.845 | 1,467.369 | 1,397.083 | 1,348.76 | 1,315.964 | 1,320.676 | 1,330.751 | 1,355.357 | 1,431.447 | 2,104.49 | 1,950.419 | 1,850.94 | 1,760.195 | 1,637.748 | 1,580.079 | 1,536.281 | 1,483.312 | 1,214.717 | 1,171.947 | 1,132.767 | 1,079.034 | 1,006.658 | 974.181 | 945.343 | 923.438 | 867.95 | 846.063 | 834.456 | 816.46 | 789.67 | 758.55 | 738.808 | 725.509 | 710.56 | 690.713 | 688.728 | 631.209 | 700.815 | 664.398 | 617.84 | 527.087 | 473.573 | 426.515 | 408.637 | 395.8 | 361.8 | 359.5 | 359 | 359.7 | 356.4 | 359.8 | 331.3 | 304.2 | 285.3 | 253.9 | 225.4 | 203 | 171.2 | 149.6 | 135.9 | 127.5 | 105.2 | 98.9 | 93.9 | 90.3 | 107 | 101.3 | 93.1 | 91.3 | 75.6 | 71.5 | 68.3 | 65.9 | 62.1 | 64.2 | 50.8 | 49.5 | 47.8 | 46.3 | 45.1 | 43.5 | 29.1 | 21 | 14 | 7.3 | 5.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -232.874 | 0 | 0 | 0 | -170.164 | 0 | 0 | 0 | -49.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.432 | 60.674 | 14.18 | 21.903 | 26.645 | 24.172 | 27.41 | 5.829 | 0.076 | 0.201 | 0.018 | 0.001 | 0.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 172.2 | 0 | 0 | 0 | 145.992 | 0 | 0 | 0 | 49.078 | 0 | 0 | 0 | 0 | 0 | 0 | 23.433 | 22.669 | 20.427 | 21.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.512 | 2.979 | 0 | 9.693 | 9.795 | 10.852 | 0 | 4.324 | 2.815 | 2.757 | 0 | 4.864 | 4.203 | 2.6 | 0 | 4.826 | 3.31 | 2.046 | 0 | 6.208 | 4.468 | 2.926 | 0 | 114.075 | 106.925 | 99.507 | 0 | 405.177 | 7.788 | 16.51 | 0 | 279.958 | 2.383 | 2.383 | 0 | 0 | 0 | 0 | 129,306,891 | 0 | 0 | 0 | 1.666 | 2.763 | 2.806 | 3.664 | 1.906 | 0.434 | 1.478 | 1.875 | 2.681 | 2.887 | 3.651 | 4.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.876 | 86.204 | 60.145 | 8.159 | 8.646 | 33.38 | 18.368 | 10.041 | 3.629 | -43.437 | 2.904 | 3.069 | 1.162 | 1.702 | 4.043 | 6.701 | 11.637 | 7.476 | 11.609 | 10.805 | 9.255 | 9.9 | 9.159 | 10.408 | 13.517 | 13.304 | 9.905 | 10.161 | 8.394 | 8.625 | 9.203 | 9.841 | 5.751 | 5.248 | 13.471 | 13.632 | 10.06 | 13.641 | 4.542 | 5.235 | 4.733 | 17.199 | 13.087 | 15.173 | 15.173 | 18.504 | 9.939 | 11.087 | 13.152 | 16.552 | 7.396 | 9.303 | 10.294 | 12.713 | 6.871 | 5.242 | 7.016 | 10.201 | -107.462 | -100.004 | -92.049 | 7.755 | -396.944 | 0.728 | -7.951 | 8.906 | -270.033 | 7.664 | 7.102 | 9.797 | 9.424 | 9.656 | 9.953 | -129,306,880.676 | 10.222 | 10.513 | 10.855 | 11.083 | 9.404 | 11.305 | 7.747 | 8.016 | 8.28 | 8.54 | 8.796 | 9.048 | 9.288 | 9.453 | 3.927 | 3.723 | 3.142 | 3.239 | 3.333 | 3.427 | 6.66 | 6.853 | 7.401 | 7.9 | 9.7 | 6.6 | 7.7 | 8.7 | 9.3 | 5.2 | 4.9 | 4.9 | 5 | 6.4 | 6.4 | 5.8 | 3.3 | 5 | 5.1 | 4.4 | 7 | 6.4 | 6.6 | 6.2 | 4.4 | 4.9 | 4.6 | 4.3 | 4.3 | 3.8 | 3.2 | 3.5 | 3.3 | 4 | 4.3 | 4 | 3.8 | 2.7 | 2.2 | 2.2 | 1.1 | 1.2 | 1.3 | 1.5 | 1.4 |
Total Non-Current Assets
| 2,473.071 | 2,473.011 | 1,794.536 | 1,698.256 | 1,636.174 | 1,570.636 | 1,445.625 | 1,315.559 | 780.207 | 763.875 | 648.473 | 591.132 | 566.61 | 548.162 | 546.095 | 544.002 | 841.603 | 906.508 | 880.576 | 858.116 | 779.123 | 711.196 | 639.104 | 563.463 | 507.444 | 508.701 | 476.092 | 427.94 | 378.56 | 355.82 | 418.411 | 425.134 | 392.857 | 463.151 | 976.047 | 1,301.716 | 1,569.419 | 2,108.678 | 2,502.548 | 2,629.495 | 2,592.447 | 2,556.845 | 2,589.897 | 2,541.079 | 2,446.9 | 2,363.524 | 2,279.106 | 2,138.228 | 2,003.6 | 1,884.318 | 1,847.831 | 1,725.803 | 1,665.191 | 1,585.558 | 1,480.448 | 1,406.793 | 1,358.702 | 1,326.165 | 1,327.289 | 1,337.672 | 1,362.815 | 1,439.202 | 2,112.723 | 1,958.935 | 1,859.499 | 1,769.101 | 1,647.673 | 1,590.126 | 1,545.766 | 1,493.109 | 1,224.142 | 1,181.603 | 1,142.72 | 1,089.357 | 1,016.88 | 984.695 | 956.198 | 936.187 | 880.117 | 860.173 | 845.867 | 826.381 | 798.384 | 768.568 | 749.478 | 737.238 | 722.735 | 703.817 | 696.781 | 634.932 | 703.958 | 667.637 | 621.173 | 530.514 | 480.233 | 433.368 | 416.038 | 403.7 | 371.5 | 366.1 | 366.7 | 368.4 | 365.7 | 365 | 336.2 | 309.1 | 290.3 | 260.3 | 231.8 | 208.8 | 174.5 | 154.6 | 141 | 131.9 | 112.2 | 105.3 | 100.5 | 96.5 | 111.4 | 106.2 | 97.7 | 95.6 | 79.9 | 75.3 | 71.5 | 69.4 | 65.4 | 68.2 | 55.1 | 53.5 | 51.6 | 49 | 47.3 | 45.7 | 30.2 | 22.2 | 15.3 | 8.8 | 6.8 |
Total Assets
| 2,695.163 | 2,734.462 | 1,930.449 | 1,840.47 | 1,784.932 | 1,716.362 | 1,589.913 | 1,452.355 | 831.79 | 819.454 | 698.335 | 622.943 | 600.45 | 583.135 | 590.679 | 598.034 | 949.209 | 959.816 | 941.346 | 921.188 | 822.797 | 777.52 | 680.224 | 596.996 | 534.395 | 551.27 | 516.33 | 460.146 | 401.899 | 377.299 | 445.448 | 455.555 | 433.274 | 524.998 | 1,024.278 | 1,347.028 | 1,630.355 | 2,173.347 | 2,622.877 | 2,724.536 | 2,681.273 | 2,643.593 | 2,670.755 | 2,629.918 | 2,531.199 | 2,444.061 | 2,341.487 | 2,236.021 | 2,203.625 | 2,212.469 | 1,924.468 | 1,826.399 | 1,773.261 | 1,746.375 | 1,546.923 | 1,513.845 | 1,468.14 | 1,434.765 | 1,396.445 | 1,410.358 | 1,445.146 | 1,517.288 | 2,200.81 | 2,105.742 | 2,062.426 | 1,969.051 | 1,766.569 | 1,686.387 | 1,640.694 | 1,585.682 | 1,436.503 | 1,349.066 | 1,304.905 | 1,204.413 | 1,126.495 | 1,074.355 | 1,019.265 | 990.573 | 922.203 | 985.32 | 886.369 | 861.055 | 830.637 | 804.794 | 786.549 | 767.006 | 753.937 | 746.557 | 725.149 | 671.685 | 742.322 | 704.424 | 664.087 | 572.387 | 551.591 | 502.12 | 473.136 | 454.3 | 440.6 | 395.6 | 396.7 | 403.6 | 397.2 | 404.3 | 358.8 | 339.1 | 329 | 315.2 | 318.3 | 310.4 | 192.9 | 174.9 | 167.8 | 175.3 | 157 | 136.3 | 135.8 | 135.7 | 161 | 163.8 | 147.5 | 160.9 | 139.8 | 135 | 126.2 | 100.2 | 110.5 | 120.2 | 105.3 | 101.4 | 97.1 | 108.2 | 110 | 118.2 | 85 | 31.5 | 23.7 | 15.7 | 14.8 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 143.684 | 32.225 | 74.731 | 60.143 | 51.599 | 60.2 | 80.107 | 78.778 | 9.862 | 35.034 | 8.423 | 8.736 | 8.706 | 26.991 | 8.063 | 5.466 | 36.159 | 39.343 | 38.951 | 33.32 | 20.728 | 48.921 | 26.04 | 16.015 | 15.44 | 20.884 | 9.302 | 10.823 | 47.555 | 10.563 | 5.056 | 13.519 | 24.731 | 0.498 | 17.6 | 12.361 | 43.912 | 31.153 | 25.624 | 39.24 | 24.76 | 30.769 | 34.497 | 41.145 | 23.073 | 31.128 | 60.785 | 45.183 | 39.219 | 95.966 | 39.923 | 16.038 | 70.849 | 81.646 | 71.144 | 62.748 | 60.272 | 60.823 | 54.966 | 53.477 | 53.852 | 66.802 | 84.143 | 91.13 | 78.793 | 89.281 | 67.212 | 60.567 | 60.707 | 74.425 | 55.294 | 45.819 | 50.549 | 51.973 | 30.091 | 29.412 | 21.603 | 29.407 | 21.104 | 19.989 | 16.434 | 63.101 | 51.681 | 42.679 | 36.18 | 43.029 | 29.713 | 21.627 | 13.639 | 38.884 | 37.983 | 49.02 | 45.055 | 54.977 | 41.494 | 31.29 | 23.439 | 25.7 | 17.5 | 10.3 | 16.4 | 18.6 | 14.1 | 22.2 | 22.4 | 16.5 | 27.2 | 20.3 | 20.1 | 20.4 | 15.1 | 7.2 | 10.1 | 23.1 | 7.2 | 4.9 | 6.6 | 9.5 | 5.7 | 0 | 6.4 | 7.5 | 7 | 0 | 5.4 | 8.1 | 0 | 5.3 | 5.2 | 5.7 | 4.1 | 4.9 | 4.6 | 6 | 4 | 0 | 0 | 0 | 0 |
Short Term Debt
| 45.265 | 32.126 | 5.507 | 5.966 | 7.165 | 8.553 | 8.579 | 9.188 | 7.998 | 7.222 | 6.292 | 6.029 | 2.292 | 3.473 | 4.807 | 5.972 | 6.622 | 6.707 | 6.386 | 7.006 | 0.86 | 39.586 | 76.302 | 63.753 | 39.592 | 36.542 | 45.494 | 42.048 | 6.47 | 49.404 | 23.896 | 35.095 | 339.9 | 324.9 | 52.219 | 55.556 | 45.57 | 82.116 | 10.228 | 113.049 | 112.925 | 124.327 | 110.278 | 164.869 | 142.574 | 5.373 | 0 | 0 | 0 | -95.264 | 0 | 0 | 0 | -84.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.377 | 0 | 0 | 0 | -199.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 31.3 | 30.6 | 27.2 | 29 | 0 | 14 | 2.7 | 0 | 0 | 6 | 0 | 0 | 21.6 | 21.3 | 23.4 | 24.9 | 28.9 | 33.6 | 13 | 4.3 | 0.7 | 0.1 | 0.3 | 0.2 |
Tax Payables
| 10.447 | 3.87 | 13.303 | 8.957 | 5.836 | 4.849 | 16.352 | 12.687 | 6.003 | 3.314 | 6.141 | 2.517 | 2.931 | 1.819 | 4.133 | 3.102 | 2.042 | 1.413 | 4.502 | 4.279 | 2.533 | 3.583 | 8.237 | 5.137 | 4.058 | 3.898 | 5.123 | 4.884 | 3.787 | 3.937 | 6.505 | 4.028 | 3.022 | 0 | 5.652 | 5.385 | 3.897 | 2.957 | 9.626 | 7.533 | 6.874 | 5.845 | 12.292 | 8.652 | 7.285 | 5.373 | 8.618 | 8.61 | 0 | 7.604 | 7.173 | 4.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 37.754 | 20.425 | 22.462 | 18.463 | 16.743 | 27.16 | 32.318 | 23.323 | 18.731 | 23.577 | 17.328 | 13.57 | 26.416 | 11.098 | 8.619 | 5.916 | 8.705 | 9.166 | 8.983 | 11.755 | 11.719 | 14.681 | 12.671 | 10.953 | 10.713 | 12.996 | 10.249 | 11.549 | 11.073 | 9.192 | 10.441 | 9.58 | 6.444 | 0.49 | 12.589 | 12.938 | 10.402 | 17.825 | 13.089 | 11.109 | 13.17 | 10.99 | 7.996 | 8.634 | 7.11 | 7.55 | 0 | 0 | 6.448 | 206.567 | 0 | 0 | 0 | 160.024 | 4.95 | 5.775 | 5.773 | 5.837 | 5.018 | 5.087 | 5.273 | 130.899 | 0 | 3.852 | 0 | 302.303 | 0 | 0 | 0 | 0 | 8.949 | 9.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 126.772 | 163.668 | 92.152 | 56.513 | 60.939 | 99.926 | 165.213 | 161.771 | 184.978 | 55.504 | 145.683 | 73.589 | 37.751 | 16.478 | 30.871 | 21.275 | 14.555 | 25.93 | 12.71 | 31.534 | 64.225 | 2.824 | 17.925 | 11.742 | 7.666 | 5.075 | 8.558 | 8.744 | 6.796 | 9.965 | 10.441 | 9.58 | 46.046 | 7.165 | 12.589 | 12.938 | 10.402 | 17.825 | 126.727 | 23.609 | 13.17 | 10.99 | 7.996 | 8.634 | 7.11 | 133.429 | 135.746 | 167.074 | 147.01 | 4.525 | 147.654 | 126.503 | 83.493 | 5.252 | 62.56 | 58.218 | 41.712 | 36.944 | 30.681 | 23.08 | 57.122 | 5.175 | 104.528 | 93.489 | 95.07 | 18.375 | 71.573 | 66.598 | 61.879 | 71.55 | 53.311 | 50.561 | 62.547 | 46.448 | 52.021 | 46.591 | 45.089 | 39.211 | 31.694 | 6.388 | 39.438 | 6.672 | 6.042 | 4.377 | 6.138 | 3.855 | 4.058 | 15.246 | 6.91 | 34.361 | 9.698 | 11.999 | 9.003 | 9.347 | 25.924 | 11.618 | 14.281 | 8.4 | 15 | 14 | 12 | 12.8 | 8.3 | 6.7 | 13.9 | 12 | 9.3 | 9.1 | 13.9 | 12.5 | 9.3 | 7.1 | 6 | 17 | 18.3 | 15.5 | 14.9 | 15.6 | 18.6 | 56.4 | 21.3 | 45.4 | 28.6 | 32.1 | 41.7 | 19.8 | 37.2 | 20.7 | 27.5 | 21.8 | 18.9 | 25.9 | 24.1 | 52.5 | 41.1 | 9.1 | 8.2 | 6.2 | 7.4 |
Total Current Liabilities
| 353.475 | 248.444 | 194.852 | 141.085 | 136.446 | 195.839 | 286.217 | 273.06 | 221.569 | 121.337 | 177.726 | 101.924 | 75.165 | 58.04 | 52.36 | 38.629 | 66.041 | 81.146 | 67.03 | 83.615 | 97.532 | 106.012 | 132.938 | 102.463 | 73.411 | 75.497 | 73.603 | 73.164 | 71.894 | 79.124 | 49.834 | 67.774 | 417.121 | 333.053 | 94.997 | 93.793 | 110.286 | 148.919 | 175.668 | 187.007 | 164.025 | 177.076 | 160.767 | 223.282 | 179.867 | 177.48 | 196.531 | 212.257 | 192.677 | 211.794 | 187.577 | 142.541 | 154.342 | 162.787 | 138.654 | 126.741 | 107.757 | 103.604 | 90.665 | 81.644 | 116.247 | 153.499 | 188.671 | 188.471 | 173.863 | 210.161 | 138.785 | 127.165 | 122.586 | 145.975 | 117.553 | 105.781 | 113.097 | 98.421 | 82.112 | 76.003 | 66.692 | 68.618 | 52.798 | 142.039 | 55.872 | 69.773 | 57.723 | 47.056 | 42.318 | 46.884 | 33.771 | 36.873 | 20.549 | 73.245 | 47.681 | 61.019 | 65.988 | 64.325 | 67.418 | 42.908 | 37.721 | 34.1 | 32.5 | 24.3 | 28.4 | 31.4 | 22.4 | 28.9 | 36.3 | 28.5 | 36.5 | 29.4 | 34 | 32.9 | 24.4 | 14.3 | 28.1 | 40.1 | 25.5 | 51.7 | 52.1 | 52.3 | 53.3 | 56.4 | 41.7 | 55.6 | 35.6 | 32.1 | 53.1 | 27.9 | 37.2 | 47.6 | 54 | 50.9 | 47.9 | 59.7 | 62.3 | 71.5 | 49.4 | 9.8 | 8.3 | 6.5 | 7.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,039.469 | 1,182.665 | 649.7 | 726.475 | 709.018 | 692.306 | 631.73 | 647.963 | 354.43 | 381.915 | 403.449 | 404.116 | 396.298 | 425.856 | 449.036 | 466.168 | 485.539 | 475.713 | 479.817 | 472.038 | 425.378 | 387.988 | 316.773 | 274.577 | 245.371 | 265.325 | 250 | 211 | 172 | 198 | 254 | 254 | 905.629 | 905.629 | 1,179.132 | 1,149.165 | 1,124.201 | 1,074.534 | 1,079.269 | 1,178.301 | 1,175.036 | 1,142.368 | 1,120.402 | 1,037.435 | 987.168 | 916.934 | 822.721 | 719.977 | 719.875 | 719.775 | 471.809 | 471.746 | 471.685 | 471.624 | 471.566 | 471.508 | 471.452 | 471.397 | 480.8 | 628 | 636.7 | 580.7 | 516.6 | 524.2 | 623.4 | 587 | 400 | 400 | 414 | 381.4 | 350 | 351.847 | 350.975 | 350 | 350 | 350 | 350 | 357.5 | 356.2 | 350 | 356.877 | 340.255 | 336.233 | 331.812 | 329.992 | 324.272 | 328.753 | 324.234 | 355.215 | 258.197 | 250.48 | 210.862 | 189.346 | 134.729 | 239.114 | 239.098 | 239.083 | 239.1 | 239.1 | 255 | 256.8 | 261.2 | 266.5 | 179 | 130.1 | 122.9 | 115 | 115 | 115 | 115 | 17.2 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 28.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -94.077 | 14.088 | 31.4 | 11.651 | 0 | 0 | 0 | 0 | 0 | 14.111 | 26.695 | 14.872 | 8.358 | 7.479 | 0 | 0 | 5.217 | 0 | 0 | 0 | 0 | 0 | 12.51 | 9.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.989 | 0 | 64.977 | 63.632 | 62.122 | 67.155 | 65.963 | 64.503 | 63.225 | 68.628 | 68.832 | 79.523 | 79.643 | 77.204 | 70.972 | 69.552 | 67.115 | 91.237 | 71.574 | 70.529 | 70.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 94.077 | 99.227 | 49.033 | 50.073 | 42.753 | 16.141 | 14.012 | 7.721 | 3.613 | 6.516 | 0.303 | 0.303 | 0.303 | 0.303 | 0 | 0 | 1.281 | 1.582 | 1.706 | 1.446 | 1.148 | 1.014 | 0.549 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.202 | 0 | 0.512 | 3.621 | 86.376 | 231.475 | 229.107 | 224.23 | 217.384 | 238.622 | 230.617 | 226.286 | 223.243 | 212.876 | 208.44 | 205.025 | 206.567 | 192.131 | 180.484 | 164.037 | 160.024 | 150.803 | 143.444 | 132.606 | 123.577 | 114.075 | 106.925 | 99.507 | 130.899 | 405.177 | 373.438 | 337.62 | 302.303 | 279.958 | 257.004 | 239.357 | 224.967 | 196.798 | 178.889 | 171.171 | 129.307 | 111.618 | 97.877 | 84.775 | 73.107 | 59.682 | 54.697 | 49.425 | 43.499 | 39.248 | 36.27 | 33.198 | 30.777 | 29.909 | 29.793 | 28.35 | 27.59 | 65.184 | 61.141 | 52.981 | 41.179 | 30.029 | 21.624 | 15.408 | 10.2 | 5.5 | 1.9 | 0.4 | 0 | 0 | 28.1 | 26.8 | 25.4 | 22.1 | 20.1 | 18.4 | 15.3 | 12.2 | 9.7 | 8.2 | 7 | 5.3 | 4.9 | 4.7 | 4.5 | 12.9 | 12.9 | 12.5 | 12.3 | 11.9 | 11.6 | 11.2 | 11 | 12.5 | 12 | 11.7 | 11.4 | 11.1 | 10.9 | 10.8 | 10.5 | 7.6 | 5.7 | 4.3 | 2.4 | 1.6 |
Other Non-Current Liabilities
| 127.055 | 0.71 | 0.922 | 0.541 | 12.41 | 20.497 | 40.969 | 50.354 | 26.396 | 3.043 | 0.846 | 0.49 | 0.27 | 0.424 | 8.681 | 6.886 | 0.03 | 5.668 | 4.407 | 5.205 | 6.27 | 7.679 | 1.25 | 2.5 | 11.786 | 16.99 | 26.605 | 24.214 | 23.623 | 24.12 | 58.29 | 53.792 | 70.642 | 7.849 | 74.959 | 10.311 | 9.181 | 7.018 | 9.631 | 9.695 | 9.831 | 10.324 | 10.253 | 10.162 | 10.069 | 9.901 | 10.795 | 10.688 | 10.853 | 10.709 | 10.221 | 9.855 | 8.785 | 1.752 | 60.461 | 59.101 | 58.124 | 57.288 | 49.519 | 49.077 | 48.525 | 51.313 | 35.99 | 36.954 | 34.779 | 33.533 | 36.69 | 36.305 | 35.79 | 35.423 | 21.877 | 19.812 | 19.5 | 19.367 | 16.743 | 16.743 | 16.465 | 17.176 | 8.681 | 8.958 | 10.368 | 10.137 | 9.835 | 9.52 | 9.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0.18 | 0.344 | 0.5 | 0.8 | 1.1 | 1.3 | 1.6 | 2 | 2.4 | 2.7 | 2.9 | 3.3 | 3.6 | 4 | 4.4 | 4.8 | 20.4 | 5.7 | 6.1 | 6.4 | 6.9 | 7.3 | 8 | 8.2 | 8.7 | 9.2 | 9.7 | 10.3 | 10.8 | 11.5 | 12 | 12.7 | 13.8 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0.2 | 0.2 | 0.2 | 0.2 |
Total Non-Current Liabilities
| 1,166.524 | 1,296.69 | 731.055 | 788.74 | 764.181 | 728.944 | 686.711 | 706.038 | 384.439 | 405.585 | 431.293 | 419.781 | 405.229 | 434.062 | 457.717 | 473.054 | 492.067 | 482.963 | 485.93 | 478.689 | 432.796 | 396.681 | 331.082 | 287.09 | 257.157 | 282.315 | 276.605 | 235.214 | 195.623 | 222.12 | 312.29 | 307.792 | 976.271 | 1,044.669 | 1,254.091 | 1,224.965 | 1,200.635 | 1,230.05 | 1,387.53 | 1,483.066 | 1,473.6 | 1,433.301 | 1,437.905 | 1,347.046 | 1,303.046 | 1,229.721 | 1,123.596 | 1,010.077 | 1,005.305 | 1,004.166 | 765.398 | 733.659 | 715.036 | 703.571 | 682.83 | 674.053 | 662.182 | 652.262 | 644.394 | 784.002 | 784.732 | 762.912 | 957.767 | 934.592 | 995.799 | 922.836 | 716.648 | 693.309 | 689.147 | 641.789 | 568.675 | 550.548 | 541.646 | 498.673 | 478.362 | 464.62 | 451.24 | 447.783 | 424.563 | 413.655 | 416.67 | 393.891 | 385.316 | 377.602 | 372.375 | 355.048 | 358.662 | 354.026 | 383.565 | 285.787 | 315.664 | 272.003 | 242.326 | 175.908 | 269.196 | 260.903 | 254.835 | 249.8 | 245.4 | 258 | 258.5 | 262.8 | 268.5 | 209.5 | 159.6 | 151.2 | 140.4 | 138.7 | 137.4 | 134.7 | 34.2 | 58.9 | 42.7 | 41.9 | 40.5 | 40.6 | 40.8 | 41.3 | 49.9 | 50.4 | 50.5 | 50.8 | 51 | 51.2 | 22.7 | 23 | 25.2 | 25.8 | 12.1 | 11.8 | 11.6 | 11.4 | 11.3 | 11 | 7.6 | 5.9 | 4.5 | 2.6 | 1.8 |
Total Liabilities
| 1,519.999 | 1,545.134 | 925.907 | 929.825 | 900.627 | 924.783 | 972.928 | 979.098 | 606.008 | 526.922 | 609.019 | 521.705 | 480.394 | 492.102 | 510.077 | 511.683 | 558.108 | 564.109 | 552.96 | 562.304 | 530.328 | 502.693 | 464.02 | 389.553 | 330.568 | 357.812 | 350.208 | 308.378 | 267.517 | 301.244 | 362.124 | 375.566 | 1,393.392 | 1,377.722 | 1,349.088 | 1,318.758 | 1,310.921 | 1,378.969 | 1,563.198 | 1,670.073 | 1,637.625 | 1,610.377 | 1,598.672 | 1,570.328 | 1,482.913 | 1,407.201 | 1,320.127 | 1,222.334 | 1,197.982 | 1,215.96 | 952.975 | 876.2 | 869.378 | 866.358 | 821.484 | 800.794 | 769.939 | 755.866 | 735.059 | 865.646 | 900.979 | 916.411 | 1,146.438 | 1,123.063 | 1,169.662 | 1,132.997 | 855.433 | 820.474 | 811.733 | 787.765 | 686.228 | 656.329 | 654.743 | 597.094 | 560.473 | 540.623 | 517.931 | 516.401 | 477.361 | 555.695 | 472.542 | 463.664 | 443.039 | 424.659 | 414.693 | 401.933 | 392.433 | 390.9 | 404.114 | 359.032 | 363.345 | 333.022 | 308.314 | 240.233 | 336.614 | 303.811 | 292.556 | 283.9 | 277.9 | 282.3 | 286.9 | 294.2 | 290.9 | 238.4 | 195.9 | 179.7 | 176.9 | 168.1 | 171.4 | 167.6 | 58.6 | 73.2 | 70.8 | 82 | 66 | 92.3 | 92.9 | 93.6 | 103.2 | 106.8 | 92.2 | 106.4 | 86.6 | 83.3 | 75.8 | 50.9 | 62.4 | 73.4 | 66.1 | 62.7 | 59.5 | 71.1 | 73.6 | 82.5 | 57 | 15.7 | 12.8 | 9.1 | 9.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181.924 | 0 | 231.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.26 | 0.259 | 0.259 | 0.231 | 0.231 | 0.227 | 0.227 | 0.227 | 0.171 | 0.168 | 0.136 | 0.124 | 0.123 | 0.121 | 0.121 | 0.12 | 0.12 | 0.119 | 0.119 | 0.118 | 0.118 | 0.118 | 0.118 | 0.117 | 0.117 | 0.116 | 0.116 | 0.116 | 0.115 | 0.101 | 0.1 | 0.1 | 0.45 | 0.448 | 0.447 | 0.447 | 0.446 | 0.444 | 0.443 | 0.443 | 0.442 | 0.439 | 0.439 | 0.439 | 0.439 | 0.435 | 0.434 | 0.434 | 0.433 | 0.43 | 0.43 | 0.429 | 0.429 | 0.424 | 0.383 | 0.383 | 0.382 | 0.379 | 0.379 | 0.316 | 0.316 | 0.313 | 0.313 | 0.312 | 0.309 | 0.306 | 0.305 | 0.305 | 0.303 | 0.302 | 0.297 | 0.296 | 0.295 | 0.295 | 0.292 | 0.29 | 0.287 | 0.286 | 0.285 | 0.284 | 0.281 | 0.28 | 0.28 | 0.279 | 0.278 | 0.278 | 0.278 | 0.275 | 0.257 | 0.256 | 0.256 | 0.256 | 0.255 | 0.255 | 0.223 | 0.222 | 0.217 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 504.956 | 520.484 | 337.426 | 342.197 | 317.26 | 222.768 | 49.407 | -93.134 | -181.924 | -117.669 | -231.942 | -195.999 | -176.048 | -204.428 | -213.776 | -206.88 | 99.096 | 104.954 | 98.706 | 71.055 | 6.351 | -9.702 | -66.45 | -73.53 | -75.851 | -84.317 | -109.454 | -122.337 | -138.578 | -156.288 | -149.207 | -149.601 | -1,735.342 | -1,627.039 | -1,097.6 | -743.012 | -450.145 | 31.817 | 329.987 | 296.831 | 288.793 | 283.38 | 325.229 | 316.343 | 309.621 | 302.412 | 291.193 | 288.071 | 285.043 | 281.473 | 260.837 | 243.861 | 202.833 | 182.652 | 172.352 | 163.022 | 150.563 | 136.358 | 121.818 | 114.292 | 116.559 | 175.688 | 628.381 | 566.458 | 484.539 | 436.178 | 516.271 | 473.989 | 442.479 | 415.868 | 380.597 | 329.786 | 291.617 | 254.303 | 219.602 | 192.095 | 164.213 | 138.524 | 111.69 | 97.559 | 84.661 | 70.073 | 60.572 | 53.509 | 46.288 | 40.18 | 36.807 | 34.86 | 31.276 | 28.256 | 95.324 | 87.904 | 72.931 | 50.604 | 31.056 | 15.223 | 1.01 | -8.6 | -16.3 | -23.4 | -26.6 | -27.9 | -30.9 | 26.5 | 23.6 | 20.4 | 56.7 | 52 | 47.9 | 41.1 | 33.5 | 28.8 | 25.2 | 22.1 | 19.7 | 18.4 | 17.7 | 17.2 | 32.9 | 37.7 | 37.7 | 36.9 | 35.6 | 34.2 | 33 | 32 | 29.5 | 29.5 | 28.5 | 27.9 | 27.1 | 26.6 | 26.1 | 25.4 | 18.2 | 12.5 | 7.8 | 3.8 | 2.7 |
Accumulated Other Comprehensive Income/Loss
| -0 | -0 | 0 | -0 | -0 | -0 | 0 | -93.134 | -181.924 | -0 | -231.942 | -0 | -814.691 | 0 | -214 | -773.836 | -499.759 | 105 | -355.574 | -330.638 | -306.609 | -284.804 | -261.763 | -242.997 | -229.901 | -216.769 | -109.454 | -122.337 | -138.578 | -156.288 | -149.207 | -149.601 | -5,673.015 | -5,577.854 | -5,061.058 | -4,704.508 | -4,402.46 | -3,839.118 | -3,326.908 | -3,308.992 | -3,236.443 | -3,174.453 | -3,034.614 | -2,968.161 | -2,908.302 | 0 | -0.113 | 0 | 0.261 | 0 | 0 | 0.21 | -0.232 | -0.138 | 0 | 0.056 | 0.962 | -0.223 | -0.023 | -0.224 | -2,091.388 | 0 | 4.683 | -2.037 | -0.436 | -0.414 | -1,073.797 | 0.223 | -0.214 | 0.316 | 0.946 | -0.411 | 0.428 | -5.919 | -6.667 | -2.387 | -2.2 | -1.278 | -0.049 | -0.138 | -0.269 | -0.269 | -0.114 | -0.376 | -0.296 | -0.178 | -0.116 | -476.637 | -462.133 | -448.139 | -333.609 | -318.758 | -304.053 | -290.725 | -277.545 | -265.944 | -254.416 | -243 | -232.1 | -221.8 | -211.4 | -200.7 | -175.1 | -84.6 | -77.4 | -70.7 | -64 | -58 | -52.2 | -46.7 | -41.4 | -37 | -33.4 | -30.2 | -27.5 | -25.4 | -23.5 | -21.4 | -33.2 | -28.1 | -28.1 | -25.8 | -23.9 | -18.6 | -20.2 | -18.6 | -16 | -16 | -14.7 | -13.8 | -12.7 | -11.8 | -10.9 | -10 | -6.5 | -4.4 | -2.5 | -1.2 | -0.6 |
Other Total Stockholders Equity
| 669.948 | 668.585 | 666.857 | 568.217 | 566.814 | 568.584 | 567.351 | 659.298 | 407.535 | 410.033 | 321.122 | 297.113 | 1,110.672 | 295.34 | 508.257 | 1,066.947 | 791.644 | 185.634 | 645.135 | 618.349 | 592.609 | 569.215 | 544.299 | 523.853 | 509.462 | 494.428 | 384.914 | 396.326 | 411.423 | 388.53 | 381.638 | 379.091 | 6,447.789 | 6,351.721 | 5,833.401 | 5,475.343 | 5,171.593 | 4,601.235 | 4,056.157 | 4,066.181 | 3,990.856 | 3,923.85 | 3,781.029 | 3,710.969 | 3,646.528 | 734.013 | 729.846 | 725.182 | 719.906 | 714.606 | 710.226 | 705.699 | 700.853 | 697.079 | 552.704 | 549.59 | 546.294 | 542.385 | 539.212 | 430.328 | 2,518.68 | 424.876 | 420.995 | 417.946 | 408.352 | 399.984 | 1,468.357 | 391.396 | 386.393 | 381.431 | 368.434 | 363.067 | 357.821 | 358.64 | 352.795 | 343.733 | 339.034 | 336.64 | 332.916 | 331.92 | 329.154 | 327.307 | 326.861 | 326.723 | 325.586 | 324.794 | 324.535 | 797.159 | 751.635 | 732.279 | 617.006 | 602 | 586.64 | 572.021 | 461.244 | 448.809 | 433.769 | 421.8 | 410.9 | 358.5 | 347.8 | 338 | 312.3 | 224 | 216.7 | 209.7 | 159.4 | 153.1 | 151.2 | 148.4 | 142.2 | 109.9 | 105.2 | 101.4 | 98.8 | 51 | 48.7 | 46.3 | 58.1 | 47.4 | 45.7 | 43.4 | 41.5 | 36.1 | 37.6 | 35.9 | 34.6 | 33.3 | 25.4 | 24.6 | 23.2 | 22.3 | 21.2 | 20.3 | 16.1 | 7.7 | 5.6 | 4 | 3.3 |
Total Shareholders Equity
| 1,175.164 | 1,189.328 | 1,004.542 | 910.645 | 884.305 | 791.579 | 616.985 | 473.257 | 225.782 | 292.532 | 89.316 | 101.238 | 120.056 | 91.033 | 80.602 | 86.351 | 391.101 | 395.707 | 388.386 | 358.884 | 292.469 | 274.827 | 216.204 | 207.443 | 203.827 | 193.458 | 166.122 | 151.768 | 134.382 | 76.055 | 83.324 | 79.989 | -960.118 | -852.724 | -324.81 | 28.27 | 319.434 | 794.378 | 1,059.679 | 1,054.463 | 1,043.648 | 1,033.216 | 1,072.083 | 1,059.59 | 1,048.286 | 1,036.86 | 1,021.36 | 1,013.687 | 1,005.643 | 996.509 | 971.493 | 950.199 | 903.883 | 880.017 | 725.439 | 713.051 | 698.201 | 678.899 | 661.386 | 544.712 | 544.167 | 600.877 | 1,054.372 | 982.679 | 892.764 | 836.054 | 911.136 | 865.913 | 828.961 | 797.917 | 750.275 | 692.738 | 650.162 | 607.318 | 566.021 | 533.732 | 501.334 | 474.172 | 444.842 | 429.625 | 413.827 | 397.391 | 387.598 | 380.135 | 371.856 | 365.073 | 361.504 | 355.657 | 321.035 | 312.653 | 378.977 | 371.401 | 355.773 | 332.154 | 214.977 | 198.31 | 180.58 | 170.4 | 162.7 | 113.3 | 109.8 | 109.4 | 106.3 | 165.9 | 162.9 | 159.4 | 152.1 | 147.1 | 146.9 | 142.8 | 134.3 | 101.7 | 97 | 93.3 | 91 | 44 | 42.9 | 42.1 | 57.8 | 57 | 55.3 | 54.5 | 53.2 | 51.7 | 50.4 | 49.3 | 48.1 | 46.8 | 39.2 | 38.7 | 37.6 | 37.1 | 36.4 | 35.7 | 27.8 | 15.8 | 10.9 | 6.6 | 5.4 |
Total Equity
| 1,175.164 | 1,189.328 | 1,004.542 | 910.645 | 884.305 | 791.579 | 616.985 | 473.257 | 225.782 | 292.532 | 89.316 | 101.238 | 120.056 | 91.033 | 80.602 | 86.351 | 391.101 | 395.707 | 388.386 | 358.884 | 292.469 | 274.827 | 216.204 | 207.443 | 203.827 | 193.458 | 166.122 | 151.768 | 134.382 | 76.055 | 83.324 | 79.989 | -960.118 | -852.724 | -324.81 | 28.27 | 319.434 | 794.378 | 1,059.679 | 1,054.463 | 1,043.648 | 1,033.216 | 1,072.083 | 1,059.59 | 1,048.286 | 1,036.86 | 1,021.36 | 1,013.687 | 1,005.643 | 996.509 | 971.493 | 950.199 | 903.883 | 880.017 | 725.439 | 713.051 | 698.201 | 678.899 | 661.386 | 544.712 | 544.167 | 600.877 | 1,054.372 | 982.679 | 892.764 | 836.054 | 911.136 | 865.913 | 828.961 | 797.917 | 750.275 | 692.738 | 650.162 | 607.318 | 566.021 | 533.732 | 501.334 | 474.172 | 444.842 | 429.625 | 413.827 | 397.391 | 387.598 | 380.135 | 371.856 | 365.073 | 361.504 | 355.657 | 321.035 | 312.653 | 378.977 | 371.401 | 355.773 | 332.154 | 214.977 | 198.31 | 180.58 | 170.4 | 162.7 | 113.3 | 109.8 | 109.4 | 106.3 | 165.9 | 162.9 | 159.4 | 152.1 | 147.1 | 146.9 | 142.8 | 134.3 | 101.7 | 97 | 93.3 | 91 | 44 | 42.9 | 42.1 | 57.8 | 57 | 55.3 | 54.5 | 53.2 | 51.7 | 50.4 | 49.3 | 48.1 | 46.8 | 39.2 | 38.7 | 37.6 | 37.1 | 36.4 | 35.7 | 28 | 15.8 | 10.9 | 6.6 | 5.4 |
Total Liabilities & Shareholders Equity
| 2,695.163 | 2,734.462 | 1,930.449 | 1,840.47 | 1,784.932 | 1,716.362 | 1,589.913 | 1,452.355 | 831.79 | 819.454 | 698.335 | 622.943 | 600.45 | 583.135 | 590.679 | 598.034 | 949.209 | 959.816 | 941.346 | 921.188 | 822.797 | 777.52 | 680.224 | 596.996 | 534.395 | 551.27 | 516.33 | 460.146 | 401.899 | 377.299 | 445.448 | 455.555 | 433.274 | 524.998 | 1,024.278 | 1,347.028 | 1,630.355 | 2,173.347 | 2,622.877 | 2,724.536 | 2,681.273 | 2,643.593 | 2,670.755 | 2,629.918 | 2,531.199 | 2,444.061 | 2,341.487 | 2,236.021 | 2,203.625 | 2,212.469 | 1,924.468 | 1,826.399 | 1,773.261 | 1,746.375 | 1,546.923 | 1,513.845 | 1,468.14 | 1,434.765 | 1,396.445 | 1,410.358 | 1,445.146 | 1,517.288 | 2,200.81 | 2,105.742 | 2,062.426 | 1,969.051 | 1,766.569 | 1,686.387 | 1,640.694 | 1,585.682 | 1,436.503 | 1,349.066 | 1,304.905 | 1,204.413 | 1,126.495 | 1,074.355 | 1,019.265 | 990.573 | 922.203 | 985.32 | 886.369 | 861.055 | 830.637 | 804.794 | 786.549 | 767.006 | 753.937 | 746.557 | 725.149 | 671.685 | 742.322 | 704.424 | 664.087 | 572.387 | 551.591 | 502.12 | 473.136 | 454.3 | 440.6 | 395.6 | 396.7 | 403.6 | 397.2 | 404.3 | 358.8 | 339.1 | 329 | 315.2 | 318.3 | 310.4 | 192.9 | 174.9 | 167.8 | 175.3 | 157 | 136.3 | 135.8 | 135.7 | 161 | 163.8 | 147.5 | 160.9 | 139.8 | 135 | 126.2 | 100.2 | 110.5 | 120.2 | 105.3 | 101.4 | 97.1 | 108.2 | 110 | 118.2 | 85 | 31.5 | 23.7 | 15.7 | 14.8 |