Texas Pacific Land Corporation
NYSE:TPL
1374.06 (USD) • At close November 8, 2024
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 | 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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 533.914 | 894.704 | 837.1 | 725.169 | 654.158 | 609.252 | 590.619 | 510.834 | 446.588 | 389.794 | 507.356 | 428.242 | 372.761 | 329.134 | 310.655 | 281.046 | 315.759 | 258.364 | 223.743 | 303.645 | 249.881 | 155.401 | 113.261 | 119.647 | 110.617 | 85.895 | 71.301 | 79.58 | 69.496 | 50.103 | 52.564 | 49.418 | 45.496 | 45.616 | 46.72 | 45.012 | 46.171 | 38.807 | 49.601 | 26.815 | 26.124 | 24.138 | 18.268 | 13.239 | 15.622 | 9.293 | 9.944 | 8.425 | 11.315 | 11.585 | 14.658 | 13.03 | 10.312 | 8.091 | 8.126 | 7.15 | 7.27 | 8.258 | 7.256 | 8.151 | 7.531 | 8.442 | 7.457 | 9.654 | 10.964 | 9.394 | 10.826 | 10.153 | 8.603 | 7.948 | 8.006 | 8.524 | 0.328 | 0.544 | 0.146 | 0.227 | 0.559 | 3.743 | 0.243 | 0.343 | 0.243 | 0.378 | 0.249 | 0.163 | 0.243 | 0.364 | 0.163 | 0.148 | 0.813 | 0.253 | 0.192 | 0.085 | 0.184 | 0.205 | 0.246 | 0.264 | 0.368 | 0.158 | 0.097 | 0.223 | 0.7 | 0.1 | 0.2 | 0.147 | 0.3 | 0.2 | 0.4 | 0.113 | 0.5 | 0.2 | 0.3 | 0.145 | 0.2 | 0.2 | 0.2 | 0.073 | 0.1 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 14 | 12.05 | 10.6 | 9.4 | 8.65 | 6.35 | 5.35 | 5.6 | 9.25 | 3.1 | 3.5 | 4.35 | 3.5 | 2.95 | 3.75 | 3.2 | 2.4 | 2.5 | 2.7 | 2.5 | 3.55 | 2.15 | 1 | 1.35 | 1.3 | 1.15 | 1.35 | 1.65 | 0 | 0 | 0 | 2.45 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 1.65 | 0 | 0 | 0 | 2.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 533.914 | 894.704 | 837.1 | 725.169 | 654.158 | 609.252 | 590.619 | 510.834 | 446.588 | 389.794 | 507.356 | 428.242 | 372.761 | 329.134 | 310.655 | 281.046 | 315.759 | 258.364 | 223.743 | 303.645 | 249.881 | 155.401 | 113.261 | 119.647 | 110.617 | 85.895 | 71.301 | 79.58 | 69.496 | 50.103 | 52.564 | 49.418 | 45.496 | 45.616 | 46.72 | 45.012 | 46.171 | 38.807 | 49.601 | 26.815 | 26.124 | 24.138 | 18.268 | 13.239 | 15.622 | 9.293 | 9.944 | 8.425 | 11.315 | 11.585 | 14.658 | 13.03 | 10.312 | 8.091 | 8.126 | 7.15 | 7.27 | 8.258 | 7.256 | 8.151 | 7.531 | 8.442 | 7.457 | 9.654 | 10.964 | 9.394 | 10.826 | 10.153 | 8.603 | 7.948 | 8.006 | 8.524 | 14.328 | 12.594 | 10.746 | 9.627 | 9.209 | 10.093 | 5.593 | 5.943 | 9.493 | 3.478 | 3.749 | 4.513 | 3.743 | 3.314 | 3.913 | 3.348 | 3.213 | 2.753 | 2.892 | 2.585 | 3.734 | 2.355 | 1.246 | 1.614 | 1.668 | 1.308 | 1.447 | 1.873 | 0.7 | 0.1 | 0.2 | 2.597 | 0.3 | 0.2 | 0.4 | 1.913 | 0.5 | 0.2 | 0.3 | 1.795 | 0.2 | 0.2 | 0.2 | 3.023 | 0.1 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 122.627 | 119.102 | 121.807 | 128.971 | 126.215 | 120.771 | 106.044 | 103.983 | 139.656 | 132.41 | 108.95 | 95.217 | 82.897 | 67.038 | 61.392 | 48.216 | 41.172 | 49.564 | 68.679 | 62.995 | 62.803 | 68.011 | 65.728 | 48.75 | 39.615 | 35.664 | 27.644 | 18.205 | 23.423 | 12.475 | 10.399 | 6.645 | 7.096 | 6.243 | 4.364 | 3.927 | 4.214 | 4.999 | 4.202 | 4.143 | 5.517 | 5.748 | 8.188 | 7.613 | 7.635 | 10.786 | 11.23 | 11.072 | 12.214 | 12.443 | 12.197 | 13.147 | 13.526 | 14.952 | 15.297 | 2.165 | 16.65 | 16.974 | 17.401 | 1.63 | 1.59 | 18.579 | 18.404 | 18.829 | 20.739 | 21.55 | 21.723 | 21.166 | 21.776 | 21.985 | 22.072 | 21.957 | 18.596 | 19.534 | 19.761 | 19.084 | 20.131 | 19.373 | 22.962 | 22.252 | 24.553 | 11.547 | 11.583 | 10.502 | 11.685 | 12.024 | 11.55 | 11.924 | 10.98 | 11.396 | 11.502 | 11.421 | 12.652 | 8.305 | 9.428 | 8.592 | 9.271 | 9.376 | 9.646 | 8.393 | 0.3 | 0.3 | 0 | 11.006 | 0.4 | 0.8 | 0.4 | 9.307 | 9.3 | 7.9 | 6.5 | 5.068 | 4.7 | 4.6 | 4.1 | 3.932 | 5.3 | 5.8 | 5.7 | 5.8 | 6.4 | 6.2 | 0.5 | 5.1 | 5.3 | 6.1 | 6.1 | 6.2 | 6.8 | 7 | 7.2 | 6.9 | 7.4 | 7.6 | 7.9 | 8.4 | 9.6 | 10.5 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 5.38 | 130.024 | 130.024 | 109.704 | 109.704 | 109.083 | 109.083 | 109.083 | 109.071 | 108.546 | 108.546 | 108.536 | 108.536 | 109.733 | 108.296 | 110.965 | 107.075 | 84.902 | 84.902 | 57.682 | 10.492 | 3.778 | 3.778 | 1.866 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.115 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125 | 0.485 | 0.105 | 0 | 1.125 | 0 | 0 | 0 | 0.058 | 0.209 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0.982 | 0 | 0 | 0 | -0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 52.428 | -1,013.806 | 4.921 | 2.944 | 5.105 | 5.312 | 7.586 | 7.427 | 2.943 | 1.732 | 2.534 | 3.054 | 2.45 | 2.058 | 3.8 | 1.978 | -0 | 0 | 0 | 0 | 0 | 35.12 | 61.463 | 9.398 | -0 | 0 | -0 | 1.202 | 0 | 0 | -0 | 0 | 0.202 | -0 | 0 | 0 | 0 | -0 | 0 | 0.816 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.417 | 0.008 | 0.033 | 0.057 | 0.082 | 0.007 | 0 | 0.051 | 0.073 | 0.007 | 0 | 0 | 0.073 | 0.008 | 0 | 0.559 | 0.08 | 0 | 0 | 0 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Assets
| 708.969 | 1,017.684 | 963.828 | 862.464 | 920.882 | 867.554 | 820.71 | 743.105 | 698.27 | 633.019 | 727.923 | 635.584 | 566.654 | 506.776 | 484.383 | 439.776 | 466.664 | 416.224 | 403.387 | 473.715 | 397.586 | 343.434 | 298.134 | 188.287 | 154.01 | 125.337 | 100.811 | 100.102 | 94.034 | 63.693 | 64.077 | 57.178 | 53.91 | 52.974 | 52.198 | 50.053 | 51.499 | 44.92 | 54.918 | 32.899 | 32.766 | 31.011 | 27.581 | 21.978 | 24.383 | 21.205 | 22.299 | 21.039 | 24.022 | 24.167 | 26.912 | 26.259 | 23.845 | 23.043 | 23.474 | 9.446 | 24.137 | 25.232 | 24.657 | 9.855 | 9.183 | 27.021 | 26.42 | 29.545 | 31.703 | 30.944 | 32.548 | 31.319 | 30.378 | 29.933 | 30.078 | 30.481 | 32.923 | 32.129 | 30.507 | 28.711 | 29.339 | 29.466 | 28.555 | 28.195 | 34.046 | 15.025 | 15.332 | 15.015 | 15.428 | 15.338 | 15.463 | 15.272 | 14.193 | 14.149 | 14.393 | 14.006 | 16.386 | 10.66 | 10.674 | 10.206 | 10.939 | 10.684 | 11.094 | 10.266 | 1 | 0.4 | 0.2 | 13.604 | 0.7 | 1 | 0.8 | 11.22 | 9.8 | 8.1 | 6.8 | 6.863 | 4.9 | 4.8 | 4.3 | 6.955 | 5.4 | 6.3 | 5.7 | 5.8 | 6.4 | 6.2 | 0.5 | 5.1 | 5.3 | 6.1 | 6.1 | 6.2 | 6.8 | 7 | 7.2 | 6.9 | 7.4 | 7.6 | 7.9 | 8.4 | 9.6 | 10.5 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 119.108 | 95.511 | 138.354 | 138.057 | 133.813 | 130.244 | 130.912 | 133.028 | 126.887 | 129.027 | 125.791 | 125.938 | 126.345 | 124.348 | 126.144 | 127.386 | 130.643 | 134.168 | 137.586 | 120.481 | 119.642 | 117.397 | 103.375 | 89.105 | 57.989 | 50.273 | 31.029 | 19.516 | 8.802 | 4.651 | 3.037 | 1.168 | 0.585 | 0.48 | 0.377 | 0.261 | 0.163 | 0.094 | 0.099 | 0.089 | 0.089 | 0.092 | 0.076 | 0.081 | 0.064 | 0.068 | 0.062 | 0.066 | 1.193 | 1.196 | 1.195 | 1.173 | 1.208 | 1.212 | 1.198 | 1.201 | 1.207 | 1.21 | 1.213 | 1.204 | 0.081 | 1.248 | 1.254 | 1.24 | 1.273 | 1.275 | 1.28 | 1.192 | 1.209 | 1.907 | 1.89 | 1.894 | 1.777 | 1.899 | 1.961 | 1.93 | 1.928 | 1.838 | 1.912 | 1.6 | 1.607 | 2.326 | 2.321 | 2.32 | 2.574 | 2.58 | 2.567 | 2.573 | 0.214 | 0.212 | 2.654 | 2.658 | 2.669 | 4.199 | 0.116 | 4.113 | 0.126 | 4.135 | 0.116 | 4.719 | 4.8 | 4.8 | 4.8 | 4.548 | 4.5 | 4.6 | 4.6 | 4.61 | 4.7 | 4.6 | 6.2 | 6.163 | 6 | 6.1 | 6.9 | 6.898 | 6.8 | 6.9 | 6.9 | 6.8 | 6.9 | 6 | 6 | 5.9 | 5.9 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.1 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.773 | 20.457 | 20.741 | 21.025 | 21.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.773 | 20.457 | 20.741 | 21.025 | 21.308 | 0 | 0 | -116.629 | 0 | 0 | 0 | -114.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 45.583 | 129.774 | 130.024 | 130.024 | 130.024 | 109.704 | 109.704 | 109.083 | 109.083 | 109.083 | 109.071 | 108.546 | 108.546 | 108.536 | 45.646 | 45.683 | 45.905 | 45.938 | 29.06 | 29.32 | 29.32 | 27.72 | 24.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 126.922 | -129.774 | 9.574 | -130.024 | 0 | 0 | 6.925 | 0 | 0 | 0 | 5.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.992 | 12.252 | 8.548 | 3.878 | 3.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 311.719 | 9.634 | 136.247 | -4.746 | 3.315 | -126.498 | -106.075 | 1.294 | -105.266 | -106.421 | -106.228 | 2.542 | -105.928 | -105.827 | -105.261 | -41.173 | -41.809 | -42.697 | -42.262 | -25.08 | -24.554 | -26.539 | -24.323 | -16.62 | 7.702 | 1.061 | 3.076 | 0.85 | 0.598 | 0.266 | 0.298 | 0.233 | 0.068 | 0.126 | 0.143 | 0.121 | 0.068 | 0.121 | 0.137 | 0.114 | 0.227 | 0.285 | 0.308 | 0.298 | 0.019 | 0.054 | 0.089 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0 | 14.343 | 0 | 0.029 | 0.051 | 15.729 | 17.84 | 0.032 | 0.056 | 0 | -1.273 | -1.275 | -1.28 | -1.192 | -1.209 | -1.907 | -1.89 | -1.894 | -1.777 | -1.899 | -1.961 | -1.93 | -1.928 | -1.838 | -1.912 | -1.6 | -1.607 | -2.326 | -2.321 | -2.32 | -2.574 | -2.58 | -2.567 | -2.573 | -0.214 | -0.212 | -2.654 | -2.658 | -2.669 | -4.199 | -0.116 | -4.113 | -0.126 | -4.135 | -0.116 | -4.719 | -4.8 | -4.8 | -4.8 | -4.548 | -4.5 | -4.6 | -4.6 | -4.61 | -4.7 | -4.6 | -6.2 | -6.163 | -6 | -6.1 | -6.9 | -6.898 | -6.8 | -6.9 | -6.9 | -6.8 | -6.9 | -6 | -6 | -5.9 | -5.9 | -5.6 | -5.6 | -5.6 | -5.6 | -5.6 | -5.6 | -5.8 | -5.8 | -5.8 | -5.8 | -5.8 | -5.8 | -5.1 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 466.6 | 298.107 | 295.342 | 293.934 | 158.436 | 133.77 | 134.541 | 134.322 | 130.704 | 131.689 | 128.646 | 128.48 | 128.963 | 127.067 | 129.419 | 131.859 | 134.517 | 137.376 | 141.262 | 124.461 | 124.408 | 120.178 | 106.772 | 96.788 | 65.691 | 51.334 | 34.105 | 27.358 | 21.653 | 13.466 | 7.213 | 5.276 | 0.653 | 0.606 | 0.52 | 0.382 | 0.231 | 0.216 | 0.235 | 0.204 | 0.317 | 0.378 | 0.385 | 0.379 | 0.082 | 0.122 | 0.151 | 0.148 | 1.193 | 1.196 | 1.195 | 1.173 | 1.208 | 1.241 | 1.198 | 15.544 | 1.207 | 1.239 | 1.264 | 16.933 | 17.92 | 1.28 | 1.31 | 1.24 | 1.273 | 1.275 | 1.28 | 1.192 | 1.209 | 1.907 | 1.89 | 1.894 | 1.777 | 1.899 | 1.961 | 1.93 | 1.928 | 1.838 | 1.912 | 1.6 | 1.607 | 2.326 | 2.321 | 2.32 | 2.574 | 2.58 | 2.567 | 2.573 | 0.214 | 0.212 | 2.654 | 2.658 | 2.669 | 4.199 | 0.116 | 4.113 | 0.126 | 4.135 | 0.116 | 4.719 | 4.8 | 4.8 | 4.8 | 4.548 | 4.5 | 4.6 | 4.6 | 4.61 | 4.7 | 4.6 | 6.2 | 6.163 | 6 | 6.1 | 6.9 | 6.898 | 6.8 | 6.9 | 6.9 | 6.8 | 6.9 | 6 | 6 | 5.9 | 5.9 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 | 5.1 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 1,175.569 | 1,315.791 | 1,259.17 | 1,156.398 | 1,079.318 | 1,001.324 | 955.251 | 877.427 | 828.974 | 764.708 | 856.569 | 764.064 | 695.617 | 633.843 | 613.802 | 571.635 | 601.181 | 553.6 | 544.649 | 598.176 | 521.994 | 463.612 | 404.906 | 285.075 | 219.701 | 176.671 | 134.916 | 127.46 | 115.686 | 77.159 | 71.29 | 62.454 | 54.563 | 53.58 | 52.718 | 50.436 | 51.73 | 45.136 | 55.153 | 33.102 | 33.083 | 31.388 | 27.965 | 22.357 | 24.465 | 21.326 | 22.45 | 21.187 | 25.215 | 25.363 | 28.107 | 27.432 | 25.054 | 24.284 | 24.672 | 24.989 | 25.344 | 26.471 | 25.921 | 26.788 | 27.103 | 28.301 | 27.73 | 30.785 | 32.984 | 32.252 | 33.886 | 32.657 | 31.597 | 31.877 | 32.032 | 32.468 | 35.052 | 34.285 | 32.757 | 32.305 | 31.572 | 31.571 | 30.674 | 31.149 | 35.714 | 17.43 | 17.748 | 18.322 | 18.006 | 17.946 | 18.062 | 18.735 | 16.864 | 16.836 | 17.09 | 17.628 | 19.059 | 14.877 | 14.797 | 15.329 | 15.075 | 14.835 | 15.247 | 15.877 | 16.6 | 17 | 17.6 | 18.856 | 16.8 | 17.3 | 18.2 | 16.673 | 17 | 15.2 | 15.2 | 13.71 | 12.9 | 12.8 | 12.7 | 13.902 | 14.6 | 15.2 | 14.3 | 15 | 15.6 | 14 | 13.2 | 13.3 | 13.8 | 13.7 | 13.6 | 14.2 | 14.7 | 14.5 | 15.4 | 15.3 | 15.3 | 15.4 | 16.3 | 17.3 | 18.1 | 18.3 | 19.5 | 20.1 | 20.9 | 23.4 | 24.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 31.656 | 23.322 | 22.501 | 29.027 | 27.156 | 27.263 | 23.897 | 30.726 | 29.284 | 12.644 | 18.008 | 18.02 | 13.979 | 12.367 | 14.68 | 15.846 | 15.372 | 21.139 | 19.193 | 19.553 | 22.899 | 9.656 | 10.505 | 8.884 | 9.59 | 4.855 | 5.608 | 2.745 | 1.067 | 0.9 | 0.827 | 1.342 | 0.904 | 1.19 | 0.869 | 0.837 | 0.842 | 0.817 | 0.829 | 1.029 | 0.795 | 0.703 | 0.862 | 0.838 | 0.938 | 0.991 | 1.075 | 0.923 | 0.877 | 0.914 | 1.079 | 0.774 | 0.987 | 1.126 | 0.976 | 0.567 | 0.622 | 0.781 | 0.753 | 0.493 | 0.537 | 0.701 | 0.787 | 0.467 | 0.43 | 1.169 | 1.142 | 0.711 | 0.765 | 0.732 | 0.382 | 0 | 0 | 0 | 0.828 | 0 | 0 | 0 | 0.563 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.093 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | -6.06 | -23.322 | 0 | -29.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.903 | -10.536 | 3.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0 | 0 | 0 | 0.264 | 0 | 0 | 0 | 0.202 | 0 | 0 | 0 | 0.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 4.002 | 6.552 | 40.783 | 15.556 | 12.241 | 11.506 | 26.99 | 11.21 | 8.262 | 22.65 | 49.98 | 29.083 | 7.117 | 3.443 | 16.183 | 4.054 | 2.716 | 1.985 | 14.697 | 5.271 | 4.364 | 7.329 | 6.76 | 1.607 | 3.059 | 2.922 | 10.473 | 1.284 | 7.666 | 1.621 | 7.932 | 2.228 | 0.325 | 0.983 | 4.153 | 0.802 | 3.111 | 2.573 | 11.378 | 0.566 | 1.389 | 2.082 | 4.086 | 0.513 | 3.483 | 0.723 | 1.77 | 0.35 | 0.38 | 0.286 | 3.329 | 1.478 | 0.973 | 0.711 | 2.242 | 0.237 | 0.165 | 0.782 | 1.377 | 0.264 | 0.154 | 0.737 | 0.217 | 0.202 | 0.345 | 0.114 | 1.293 | 0.075 | 0.162 | 0.137 | 0.775 | 0.272 | 0.558 | 0.544 | 0.929 | 0.055 | 0.178 | 1.53 | 0.743 | 0.043 | 1.87 | 0.206 | 0.53 | 0.24 | 0.49 | 0.141 | 0.84 | 0.156 | 0.247 | 0.175 | 0.437 | 0.021 | 1.611 | 0.488 | 0.447 | 0.104 | 0.282 | 0.214 | 0.393 | 0.027 | 0 | 0 | 0 | 0.365 | 0 | 0 | 0 | 0.067 | 0 | 0 | 0 | 0.126 | 0 | 0 | 0 | 0.258 | 0 | 0 | 0 | 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
| 6.694 | 21.094 | 22.717 | 25.006 | 25.664 | 26.638 | 22.395 | 21.708 | 21.434 | 21.196 | 20.3 | 20.449 | 20.707 | 20.411 | 5.298 | 26.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.995 | 0.991 | 0.866 | 0.834 | 0.773 | 0.755 | 0.755 | 0.755 | 0.767 | 0.767 | 0.768 | 0.767 | 0 | 0 | 0.438 | 0.438 | 0 | 0 | 0 | 0.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.637 | 12.612 | 64.105 | 15.556 | 41.268 | 11.506 | 26.99 | 11.21 | 8.262 | 22.65 | 49.98 | 29.083 | 18.02 | 13.979 | 12.367 | -22.114 | 2.716 | 1.985 | 14.697 | 5.271 | 4.364 | 7.329 | 6.76 | 1.607 | 3.059 | 2.922 | 10.473 | 1.284 | 7.666 | 1.621 | 7.932 | 2.228 | 0.325 | 0.983 | 4.153 | 0.802 | 3.111 | 2.573 | 11.378 | 0.566 | 1.389 | 2.082 | 4.086 | 0.513 | 3.483 | 0.723 | 1.77 | 0.35 | 0.38 | 0.286 | 3.329 | 1.478 | 0.973 | 0.711 | 2.242 | 4.283 | 0.165 | 0.782 | 1.377 | 4.728 | 0.154 | 0.737 | 0.217 | 5.141 | -0.467 | -0.43 | -1.169 | -1.142 | -0.711 | -0.765 | -0.732 | -0.382 | 0 | 0 | 0 | -0.828 | 0 | 0 | 0 | -0.563 | 0 | 0 | 0 | -0.031 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.008 | 0 | 0 | 0 | -0.052 | 0 | 0 | 0 | -0.081 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | -0.093 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | -0.055 | 0 | 0 | 0 | 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 Current Liabilities
| 57.331 | 59.302 | 86.822 | 63.063 | 66.932 | 65.3 | 76.648 | 56.815 | 60.422 | 73.13 | 82.924 | 67.54 | 45.844 | 37.833 | 33.848 | 18.734 | 18.562 | 17.357 | 35.836 | 24.464 | 23.917 | 30.228 | 16.416 | 12.112 | 11.943 | 12.512 | 15.328 | 6.892 | 10.411 | 2.688 | 8.832 | 3.054 | 1.667 | 1.886 | 5.343 | 1.671 | 3.948 | 3.415 | 12.195 | 1.395 | 2.418 | 2.877 | 4.789 | 1.376 | 4.321 | 1.661 | 2.761 | 1.425 | 2.298 | 2.154 | 5.11 | 3.391 | 2.52 | 2.454 | 4.123 | 6.251 | 1.499 | 2.171 | 2.926 | 6.512 | 0.648 | 1.274 | 1.356 | 6.568 | 0.467 | 0.43 | 1.169 | 1.142 | 0.711 | 0.765 | 0.732 | 0.382 | 0 | 0 | 0 | 0.828 | 0 | 0 | 0 | 0.563 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.093 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.887 | -42.034 | 1.17 | -40.117 | 1.774 | 1.923 | 1.955 | 0 | 3.163 | 0 | 1.445 | 2.293 | 2.465 | 2.654 | 2.821 | 2.982 | 3.141 | 3.25 | 3.367 | 3.471 | 3.491 | 2.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Deferred Revenue Non-Current
| 0 | 27.154 | 6.766 | 6.33 | 6.102 | 6.222 | 6.784 | 4.488 | 4.611 | 5.139 | 4.655 | 3.809 | 3.965 | 4.388 | 21.891 | 26.168 | 19.669 | 20.036 | 19.448 | 17.381 | 16.184 | 16.321 | 15.825 | 13.369 | 12.604 | 11.313 | 8.932 | 41.375 | 37.436 | 25.909 | 19.285 | 11.775 | 9.546 | 5.774 | 3.299 | 2.579 | 2.351 | 2.251 | 2.055 | 3.94 | 1.772 | 1.633 | 1.499 | 1.378 | 1.287 | 1.206 | 1.068 | 1.018 | 0 | 0 | 0 | 0.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.414 | 0.414 | 0.429 | 0.468 | 0.448 | 0.415 | 0.2 | 0.2 | 0.1 | 0.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 43.121 | 42.034 | 42.365 | 40.117 | 40.478 | 40.845 | 41.151 | 38.108 | 37.995 | 38.542 | 38.948 | 38.096 | 38.346 | 38.581 | 38.728 | 40.741 | 40.127 | 40.772 | 40.827 | 34.996 | 30.178 | 35.903 | 14.903 | 0.114 | 0.114 | 0.114 | 0.114 | 0 | 0 | 0 | 0 | 0.185 | 0.179 | 0.174 | 0.163 | 0.056 | 0.294 | 0.299 | 0.293 | 0.646 | 0.767 | 1.548 | 1.674 | 0.975 | 1.911 | 2.17 | 2.274 | 2.742 | 2.911 | 2.854 | 2.954 | 3.117 | 3.677 | 3.795 | 0 | 4.431 | 4.533 | 4.651 | 0 | 4.963 | 0 | 5.176 | 0 | 5.461 | 5.812 | 5.982 | 5.965 | 5.984 | 6.25 | 6.347 | 6.409 | 6.283 | 6.543 | 6.617 | 6.808 | 6.805 | 6.584 | 7.721 | 7.838 | 8.279 | 4.018 | 4.092 | 4.059 | 4.174 | 4.291 | 4.181 | 4.586 | 4.072 | 4.131 | 4.194 | 4.402 | 4.479 | 3.543 | 3.862 | 3.906 | 3.881 | 3.924 | 3.983 | 4.022 | 0 | 0 | 0 | 4.84 | 0 | 0 | 0 | 4.292 | 0 | 0 | 0 | 3.388 | 0 | 0 | 0 | 3.294 | 0 | 0 | 0 | 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
| 66.106 | -21.094 | 43.133 | 0.274 | 41.726 | 0 | 0 | 0.131 | 4.663 | 0 | 2.572 | 0.611 | 4.377 | 3.634 | 2.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.114 | 0 | 0 | 0 | 0 | 0.381 | 0.365 | 0.349 | 0.333 | 0.763 | 0.76 | 0.757 | 0.754 | 0 | 0 | 0 | 0 | 0.589 | 0.582 | 0.576 | 0.874 | 0.605 | 0.583 | 0.562 | 0.54 | 0.521 | 0.493 | 0.464 | 0.436 | 0.659 | 0.63 | 0.601 | 0.572 | 1.192 | 6.244 | 0.712 | 0.692 | -5.461 | -5.812 | -6.396 | -6.379 | -6.413 | -6.718 | -6.795 | -6.824 | -6.483 | -6.743 | -6.717 | -6.808 | -6.805 | -6.584 | -7.721 | -7.838 | -8.279 | -4.018 | -4.092 | -4.059 | -4.174 | -4.291 | -4.181 | -4.586 | -4.072 | -4.131 | -4.194 | -4.402 | -4.479 | -3.543 | -3.862 | -3.906 | -3.881 | -3.924 | -3.983 | -4.022 | 0 | 0 | 0 | -4.84 | 0 | 0 | -0.2 | -4.292 | 0 | 0 | 0 | -3.388 | 0 | 0 | 0 | -3.294 | 0 | 0 | 0 | 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
| 66.106 | 50.068 | 49.899 | 50.139 | 47.828 | 48.474 | 49.552 | 47.725 | 47.382 | 46.297 | 45.769 | 44.813 | 48.731 | 48.833 | 66.019 | 67.717 | 63.392 | 63.304 | 63.47 | 61.575 | 54.651 | 49.99 | 54.691 | 28.272 | 12.718 | 11.427 | 9.046 | 41.375 | 37.436 | 25.909 | 19.285 | 11.775 | 10.112 | 6.318 | 3.822 | 3.076 | 3.169 | 3.305 | 3.112 | 4.988 | 2.418 | 2.4 | 3.048 | 3.051 | 2.851 | 3.699 | 3.814 | 4.166 | 3.347 | 3.494 | 3.416 | 3.494 | 3.638 | 4.17 | 4.26 | 0.436 | 5.09 | 5.162 | 5.252 | 0.572 | 6.155 | 6.244 | 5.889 | 0.692 | 5.461 | 5.812 | 6.396 | 6.379 | 6.413 | 6.718 | 6.795 | 6.824 | 7.715 | 7.906 | 8.363 | 6.808 | 7.652 | 8.801 | 9.041 | 7.838 | 10.191 | 4.257 | 4.655 | 4.059 | 4.734 | 4.546 | 5.058 | 4.586 | 4.467 | 4.341 | 4.676 | 4.402 | 6.144 | 4.111 | 4.325 | 3.906 | 4.181 | 4.195 | 4.416 | 4.022 | 0 | 0 | 0 | 4.84 | 0 | 0 | 5.6 | 4.292 | 0 | 0 | 0 | 3.388 | 0 | 0 | 0 | 3.294 | 0 | 0 | 0 | 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 Liabilities
| 123.437 | 109.37 | 136.721 | 113.202 | 114.76 | 113.774 | 126.2 | 104.54 | 107.804 | 119.427 | 128.693 | 112.353 | 94.575 | 86.666 | 99.867 | 86.451 | 81.954 | 80.661 | 99.306 | 86.039 | 78.568 | 80.218 | 71.107 | 40.384 | 24.661 | 23.939 | 24.374 | 48.267 | 47.847 | 28.597 | 28.116 | 14.829 | 11.779 | 8.204 | 9.165 | 4.747 | 7.117 | 6.72 | 15.306 | 6.383 | 4.835 | 5.277 | 7.837 | 4.427 | 7.172 | 5.359 | 6.575 | 5.591 | 5.645 | 5.648 | 8.526 | 6.885 | 6.158 | 6.623 | 8.383 | 6.687 | 6.589 | 7.333 | 8.178 | 7.084 | 6.802 | 7.517 | 7.245 | 7.26 | 7.228 | 7.223 | 9.05 | 7.767 | 7.792 | 8.174 | 8.602 | 8.028 | 7.715 | 7.906 | 8.363 | 7.691 | 7.652 | 8.801 | 9.041 | 8.444 | 10.191 | 4.257 | 4.655 | 4.331 | 4.734 | 4.546 | 5.058 | 4.752 | 4.467 | 4.341 | 4.676 | 4.431 | 6.144 | 4.111 | 4.325 | 4.061 | 4.181 | 4.195 | 4.416 | 4.13 | 4.3 | 4.5 | 5.3 | 5.215 | 4.7 | 5.1 | 5.6 | 4.452 | 4.8 | 4.1 | 4.7 | 3.585 | 3.5 | 3.5 | 3.7 | 3.607 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.231 | 0.231 | 0.231 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 487.877 | 520.648 | 474.373 | 446.79 | 513.598 | 444.477 | 384.454 | 334.868 | 245.769 | 195.805 | 153.51 | 111.333 | 105.902 | 68.746 | 49.486 | 44.116 | 48.584 | 43.964 | 46.578 | 44.779 | 46.938 | 45.894 | 39.721 | 41.176 | 28.073 | 28.844 | 26.716 | 20.742 | 18.552 | 18.193 | 16.885 | 16.811 | 16.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,196.158 | 1,346.834 | 1,259.197 | 1,171.672 | 1,083.511 | 1,002.927 | 927.543 | 866.139 | 789.524 | 682.849 | 741.909 | 668.029 | 614.764 | 552.239 | 516.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.1 | 17.6 | 17.9 |
Accumulated Other Comprehensive Income/Loss
| 1.768 | 1.789 | 1.81 | 1.831 | 2.439 | 2.465 | 2.491 | 2.516 | -0.983 | -0.991 | -0.999 | -1.007 | -2.607 | -2.636 | -2.665 | -2.693 | -1.421 | -1.434 | -1.447 | -1.461 | -1.051 | -1.06 | -1.069 | -1.078 | -0.765 | -0.778 | -0.791 | -0.804 | -0.907 | -0.925 | -0.942 | -0.96 | -1.18 | -1.203 | -1.226 | -1.249 | -1.281 | -1.305 | -1.329 | -1.353 | -0.597 | -0.605 | -0.614 | -0.622 | -0.9 | -0.918 | -0.936 | -0.954 | -0.8 | -0.812 | -0.823 | -0.834 | -0.486 | -0.496 | -0.506 | -0.516 | -0.449 | -0.462 | -0.475 | -0.488 | -0.589 | -0.602 | -0.616 | -0.629 | -0.248 | -0.251 | -0.254 | -0.258 | -0.321 | -0.327 | -0.332 | -0.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| -146.025 | -142.433 | -138.789 | -130.385 | -121.47 | -117.92 | -101.061 | -95.846 | -67.449 | -36.655 | -13.112 | -15.389 | -11.193 | -2.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.371 | 20.526 | 20.405 | 21.382 | 19.382 | 18.157 | 16.795 | 18.818 | 19.204 | 19.6 | 18.219 | 20.192 | 20.89 | 21.386 | 21.101 | 24.154 | 26.004 | 25.281 | 25.09 | 25.147 | 24.126 | 24.029 | 23.762 | 24.776 | 27.337 | 26.379 | 24.394 | 24.614 | 23.92 | 22.77 | 21.632 | 22.705 | 25.524 | 13.173 | 13.093 | 13.991 | 13.273 | 13.4 | 13.004 | 13.983 | 12.397 | 12.495 | 12.414 | 13.198 | 12.915 | 10.766 | 10.473 | 11.268 | 10.894 | 10.64 | 10.831 | 11.747 | 12.3 | 12.5 | 12.3 | 13.642 | 12.1 | 12.2 | 12.6 | 12.221 | 12.2 | 11.1 | 10.5 | 10.126 | 9.4 | 9.3 | 9 | 10.295 | 10.6 | 11.2 | 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 |
Total Shareholders Equity
| 1,052.132 | 1,206.421 | 1,122.449 | 1,043.196 | 964.558 | 887.55 | 829.051 | 772.887 | 721.17 | 645.281 | 727.876 | 651.711 | 601.042 | 547.177 | 513.935 | 485.184 | 519.227 | 472.939 | 445.343 | 512.137 | 443.426 | 383.394 | 333.799 | 244.691 | 195.04 | 152.732 | 110.542 | 79.193 | 67.839 | 48.562 | 43.174 | 47.625 | 42.783 | 45.375 | 43.553 | 45.689 | 44.613 | 38.416 | 39.847 | 26.72 | 28.248 | 26.111 | 20.129 | 17.93 | 17.293 | 15.967 | 15.875 | 15.596 | 19.571 | 19.715 | 19.582 | 20.547 | 18.896 | 17.661 | 16.289 | 18.302 | 18.755 | 19.138 | 17.743 | 19.704 | 20.301 | 20.784 | 20.486 | 23.525 | 25.756 | 25.029 | 24.836 | 24.89 | 23.805 | 23.703 | 23.43 | 24.439 | 27.337 | 26.379 | 24.394 | 24.614 | 23.92 | 22.77 | 21.632 | 22.705 | 25.524 | 13.173 | 13.093 | 13.991 | 13.273 | 13.4 | 13.004 | 13.983 | 12.397 | 12.495 | 12.414 | 13.198 | 12.915 | 10.766 | 10.473 | 11.268 | 10.894 | 10.64 | 10.831 | 11.747 | 12.3 | 12.5 | 12.3 | 13.642 | 12.1 | 12.2 | 12.6 | 12.221 | 12.2 | 11.1 | 10.5 | 10.126 | 9.4 | 9.3 | 9 | 10.295 | 10.6 | 11.2 | 10 | 10.9 | 10.7 | 9.5 | 8.7 | 9.2 | 9.5 | 9.4 | 9.2 | 10.9 | 10.9 | 10.8 | 11.7 | 12 | 11.9 | 11.7 | 13 | 13.5 | 14 | 13.9 | 15.2 | 15.5 | 16.1 | 17.6 | 17.9 |
Total Equity
| 1,052.132 | 1,206.421 | 1,122.449 | 1,043.196 | 964.558 | 887.55 | 829.051 | 772.887 | 721.17 | 645.281 | 727.876 | 651.711 | 601.042 | 547.177 | 513.935 | 485.184 | 519.227 | 472.939 | 445.343 | 512.137 | 443.426 | 383.394 | 333.799 | 244.691 | 195.04 | 152.732 | 110.542 | 79.193 | 67.839 | 48.562 | 43.174 | 47.625 | 42.783 | 45.375 | 43.553 | 45.689 | 44.613 | 38.416 | 39.847 | 26.72 | 28.248 | 26.111 | 20.129 | 17.93 | 17.293 | 15.967 | 15.875 | 15.596 | 19.571 | 19.715 | 19.582 | 20.547 | 18.896 | 17.661 | 16.289 | 18.302 | 18.755 | 19.138 | 17.743 | 19.704 | 20.301 | 20.784 | 20.486 | 23.525 | 25.756 | 25.029 | 24.836 | 24.89 | 23.805 | 23.703 | 23.43 | 24.439 | 27.337 | 26.379 | 24.394 | 24.614 | 23.92 | 22.77 | 21.632 | 22.705 | 25.524 | 13.173 | 13.093 | 13.991 | 13.273 | 13.4 | 13.004 | 13.983 | 12.397 | 12.495 | 12.414 | 13.198 | 12.915 | 10.766 | 10.473 | 11.268 | 10.894 | 10.64 | 10.831 | 11.747 | 12.3 | 12.5 | 12.3 | 13.642 | 12.1 | 12.2 | 12.6 | 12.221 | 12.2 | 11.1 | 10.5 | 10.126 | 9.4 | 9.3 | 9 | 10.295 | 10.6 | 11.2 | 10 | 10.9 | 10.7 | 9.5 | 8.7 | 9.2 | 9.5 | 9.4 | 9.2 | 10.9 | 10.9 | 10.8 | 11.7 | 12 | 11.9 | 11.7 | 13 | 13.5 | 14 | 13.9 | 15.2 | 15.5 | 16.1 | 17.6 | 17.9 |
Total Liabilities & Shareholders Equity
| 1,175.569 | 1,315.791 | 1,259.17 | 1,156.398 | 1,079.318 | 1,001.324 | 955.251 | 877.427 | 828.974 | 764.708 | 856.569 | 764.064 | 695.617 | 633.843 | 613.802 | 571.635 | 601.181 | 553.6 | 544.649 | 598.176 | 521.994 | 463.612 | 404.906 | 285.075 | 219.701 | 176.671 | 134.916 | 127.46 | 115.686 | 77.159 | 71.29 | 62.454 | 54.563 | 53.58 | 52.718 | 50.436 | 51.73 | 45.136 | 55.153 | 33.102 | 33.083 | 31.388 | 27.965 | 22.357 | 24.465 | 21.326 | 22.45 | 21.187 | 25.215 | 25.363 | 28.107 | 27.432 | 25.054 | 24.284 | 24.672 | 24.989 | 25.344 | 26.471 | 25.921 | 26.788 | 27.103 | 28.301 | 27.73 | 30.785 | 32.984 | 32.252 | 33.886 | 32.657 | 31.597 | 31.877 | 32.032 | 32.468 | 35.052 | 34.285 | 32.757 | 32.305 | 31.572 | 31.571 | 30.674 | 31.149 | 35.714 | 17.43 | 17.748 | 18.322 | 18.006 | 17.946 | 18.062 | 18.735 | 16.864 | 16.836 | 17.09 | 17.628 | 19.059 | 14.877 | 14.797 | 15.329 | 15.075 | 14.835 | 15.247 | 15.877 | 16.6 | 17 | 17.6 | 18.856 | 16.8 | 17.3 | 18.2 | 16.673 | 17 | 15.2 | 15.2 | 13.71 | 12.9 | 12.8 | 12.7 | 13.902 | 14.6 | 15.2 | 14.3 | 15 | 15.6 | 14 | 13.2 | 13.3 | 13.8 | 13.7 | 13.6 | 14.2 | 14.7 | 14.5 | 15.4 | 15.3 | 15.3 | 15.4 | 16.3 | 17.3 | 18.1 | 18.3 | 19.5 | 20.1 | 20.9 | 23.4 | 24.3 |