
Tamarack Valley Energy Ltd.
TSX:TVE.TO
3.85 (CAD) • At close May 8, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q4 | 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 Q3 | 2002 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.391 | 0 | 0 | -12.057 | 0 | -35.717 | -33.647 | -96.419 | -75.839 | 97.509 | -11.363 | -11.865 | -10.532 | -111.874 | -112.918 | -9.498 | -10.154 | -10.729 | -11.086 | -11.633 | -12.17 | -12.697 | -13.215 | -13.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.428 | 0 | 0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.966 | 0 | 0 | 0 | 0 | 3.94 | 13.213 | 3.641 | 2.254 | 6.363 | 0 | 0.008 | 0 | 0.589 | 1.278 | 0.369 | 7.065 | 6.395 | 0 | 0 | 1.529 | 0 | 0 | 3.366 | 0 | 4.531 | 6.63 | 13.992 | 6.375 | 7.806 | 7.18 | 2.247 | 4.553 | 5.662 | 1.38 | 2.531 | 0.84 | 0.947 | 1.391 | 0.317 | 0.436 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0.246 | 1.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.992 | 0 | 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
| 7.391 | 0 | 0 | -12.057 | 0 | -35.717 | -33.647 | -96.419 | -75.839 | 97.509 | -11.363 | -11.865 | -10.532 | -111.874 | -112.918 | -9.498 | -10.154 | -10.729 | -11.086 | -11.633 | -12.17 | -12.697 | -13.215 | -13.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.428 | 0 | 0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0 | 0 | 0 | 0 | 3.94 | 13.213 | 3.641 | 2.254 | 6.363 | 0 | 0.008 | 0 | 0.589 | 1.278 | 3.36 | 7.065 | 6.395 | 0 | 0 | 1.529 | 0 | 0 | 3.366 | 0 | 4.531 | 6.63 | 13.992 | 6.375 | 7.806 | 7.18 | 2.247 | 4.553 | 5.662 | 1.38 | 2.531 | 0.84 | 0.947 | 1.391 | 0.317 | 0.436 |
Net Receivables
| 139.223 | 132.187 | 153.498 | 142.257 | 110.247 | 225.318 | 151.538 | 153.581 | 162.05 | 112.833 | 168.373 | 131.431 | 79.904 | 94.699 | 81.329 | 44.506 | 30.781 | 24.916 | 22.968 | 32.187 | 42.219 | 38.565 | 29.24 | 41.098 | 21.211 | 42.071 | 30.413 | 39.892 | 38.673 | 26.776 | 27.013 | 33.283 | 16.557 | 13.981 | 13.845 | 14.942 | 15.572 | 16.138 | 15.738 | 14.77 | 20.371 | 23.128 | 20.263 | 19.067 | 17.024 | 7.91 | 8.636 | 7.829 | 7.316 | 6.773 | 5.774 | 3.127 | 2.363 | 4.797 | 3.224 | 1.078 | 1.93 | 0.646 | 0.669 | 0.777 | 0.928 | 1.098 | 0.283 | 0.525 | 0.786 | 0.554 | 1.503 | 1.471 | 1.214 | 1.496 | 1.225 | 2.313 | 2.264 | 0.932 | 1.812 | 1.336 | 1.724 | 3.474 | 1.442 | 0.562 | 1.663 | 0.78 | 0.292 | 0.291 | 0.21 | 0.127 | 0.114 | 0.116 | 0.009 | 0 |
Inventory
| 0 | 0 | 0 | 13.16 | 0 | 35.717 | 0 | 96.419 | 73.621 | 0 | 11.363 | 11.865 | 10.532 | 111.874 | 112.918 | 9.498 | 7.746 | 10.729 | 11.086 | 11.633 | 12.17 | 12.697 | 13.215 | 13.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 68.794 | 33.66 | 15.378 | 38.981 | 84.91 | 183.578 | 9.769 | 11.52 | 22.01 | 19.303 | 95.751 | 9.983 | 7.829 | 4.101 | 10.476 | 2.241 | 2.246 | 6.58 | 12.951 | 53.102 | 2.038 | 4.096 | 3.851 | 2.999 | 22.888 | 4.84 | 3.433 | 3.382 | 5.036 | 6.264 | 10.73 | 4.424 | 1.369 | 1.343 | 0.98 | 11.438 | 13.508 | 13.317 | 1.956 | 6.303 | 9.282 | 0.616 | 0.395 | 0.211 | 0.248 | 0.568 | 0.571 | 0.599 | 0.606 | 0.58 | 0.743 | 0.449 | 0.485 | 0.542 | 0.415 | 0.502 | 0.479 | 0.526 | 0.409 | 0.291 | 0.304 | 0.319 | 0.272 | 0.346 | 0.368 | 0.372 | 0.326 | 0.294 | 0.291 | 0.276 | 0.038 | 0.053 | 0.105 | 0.145 | 0.06 | 0.078 | 0.092 | 0.145 | 0.077 | 0.064 | 0.054 | 0.064 | 0.039 | 0.045 | 0.055 | 0.039 | 0.03 | 0.03 | 0.052 | 0.003 |
Total Current Assets
| 215.408 | 165.847 | 168.876 | 181.238 | 195.157 | 408.896 | 161.307 | 165.101 | 184.06 | 229.645 | 264.124 | 141.414 | 87.733 | 98.8 | 91.805 | 46.747 | 33.027 | 31.496 | 35.919 | 85.289 | 44.257 | 42.661 | 33.091 | 44.097 | 44.099 | 46.911 | 33.846 | 43.274 | 43.709 | 33.04 | 37.743 | 37.707 | 17.926 | 15.323 | 14.825 | 26.38 | 29.079 | 29.455 | 21.122 | 21.073 | 30.483 | 23.744 | 20.658 | 19.278 | 17.272 | 8.478 | 9.207 | 8.428 | 7.922 | 7.447 | 6.517 | 3.576 | 2.848 | 5.339 | 7.579 | 14.793 | 6.051 | 3.427 | 7.44 | 1.068 | 1.24 | 1.416 | 1.144 | 2.149 | 4.514 | 7.991 | 8.224 | 1.764 | 1.505 | 3.302 | 1.263 | 2.366 | 5.735 | 1.077 | 6.404 | 8.045 | 15.807 | 9.994 | 9.325 | 7.806 | 3.963 | 5.397 | 5.993 | 1.717 | 2.797 | 1.006 | 1.09 | 1.536 | 0.378 | 0.439 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,773.313 | 3,829.683 | 3,859.813 | 3,934.799 | 4,012.971 | 4,014.599 | 4,378.039 | 4,408.487 | 4,415.387 | 2,588.433 | 2,565.102 | 2,505.622 | 2,240.343 | 2,131.582 | 2,088.498 | 1,103.014 | 944.89 | 880.358 | 849.71 | 859.387 | 1,202.587 | 1,327.257 | 1,303.232 | 1,305.411 | 1,218.421 | 1,244.002 | 1,203.725 | 1,197.061 | 1,164.1 | 1,173.846 | 1,140.661 | 1,148.578 | 603.923 | 622.439 | 485.976 | 488.179 | 483.821 | 484.427 | 507.208 | 432.353 | 439.797 | 484.389 | 280.663 | 249.649 | 232.968 | 153.415 | 148.854 | 140.966 | 134.125 | 130.53 | 128.786 | 62.262 | 59.187 | 54.849 | 47.521 | 37.078 | 38.871 | 32.723 | 31.753 | 31.562 | 32.625 | 32.78 | 32.497 | 33.513 | 34.043 | 30.607 | 30.535 | 40.815 | 42.348 | 38.511 | 39.446 | 41.031 | 38.496 | 32.278 | 26.857 | 25.793 | 21.688 | 16.397 | 13.94 | 12.161 | 11.581 | 7.769 | 6.145 | 4.343 | 3.313 | 2.067 | 2.009 | 1.967 | 0.049 | 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 |
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 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -88.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.89 | 0 | 0 | 0 | 20.342 | 20.557 | 20.172 | 20.254 | 21.068 | 0.758 | 1.057 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 68.241 | 0 | 0 | 0 | 0 | 0 | 0 | 49.982 | 49.683 | 51.366 | 50.053 | 39.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.714 | 41.496 | 42.116 | 38.576 | 36.168 | 35.77 | 33.647 | 28.802 | 27.299 | 16.87 | 17.743 | 19.681 | 19.467 | 8.717 | 10.029 | 10.102 | 10.296 | 0 | 10.208 | 3.382 | 2.921 | 2.724 | 2.79 | 2.805 | 2.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0 | 0.275 | 0 | 0 | 0 | 1.533 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.997 | 0 | 0 | 0 | 0 | 0 | 0 | -2.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 3,773.313 | 3,832.573 | 3,859.813 | 3,934.799 | 4,012.971 | 4,034.941 | 4,398.596 | 4,428.659 | 4,435.641 | 2,609.501 | 2,565.86 | 2,506.679 | 2,240.42 | 2,131.582 | 2,088.498 | 1,152.996 | 994.573 | 931.724 | 899.973 | 898.756 | 1,202.862 | 1,327.257 | 1,303.232 | 1,305.411 | 1,219.954 | 1,244.147 | 1,203.725 | 1,197.061 | 1,164.1 | 1,173.846 | 1,140.661 | 1,148.578 | 645.638 | 663.935 | 528.092 | 526.755 | 519.988 | 520.197 | 540.855 | 461.154 | 467.096 | 501.259 | 298.406 | 269.33 | 252.435 | 162.132 | 158.883 | 151.069 | 144.422 | 140.527 | 138.994 | 65.645 | 62.108 | 57.573 | 50.311 | 39.883 | 38.871 | 32.723 | 31.753 | 31.562 | 32.625 | 32.78 | 32.497 | 33.513 | 34.043 | 30.607 | 30.535 | 40.815 | 42.348 | 38.511 | 39.446 | 41.031 | 38.496 | 32.278 | 26.857 | 25.793 | 21.688 | 16.397 | 13.94 | 12.161 | 11.581 | 7.769 | 6.145 | 4.343 | 3.313 | 2.067 | 2.009 | 1.967 | 0.049 | 0 |
Total Assets
| 3,988.763 | 3,998.42 | 4,028.689 | 4,116.037 | 4,208.128 | 4,443.837 | 4,559.903 | 4,593.76 | 4,619.701 | 2,839.146 | 2,829.984 | 2,648.093 | 2,328.153 | 2,230.382 | 2,180.303 | 1,199.743 | 1,027.6 | 963.22 | 935.892 | 984.045 | 1,247.119 | 1,369.918 | 1,336.323 | 1,349.508 | 1,264.053 | 1,291.058 | 1,237.571 | 1,240.335 | 1,207.809 | 1,206.886 | 1,178.404 | 1,186.285 | 663.564 | 679.259 | 542.917 | 553.135 | 549.068 | 549.652 | 561.977 | 482.227 | 497.578 | 525.003 | 319.065 | 288.608 | 269.707 | 170.61 | 168.09 | 159.496 | 152.344 | 147.974 | 145.511 | 69.221 | 64.955 | 62.912 | 57.89 | 54.675 | 44.922 | 36.15 | 39.193 | 32.63 | 33.865 | 34.196 | 33.641 | 35.662 | 38.557 | 38.599 | 38.759 | 42.579 | 43.854 | 41.813 | 40.709 | 43.397 | 44.231 | 33.355 | 33.261 | 33.838 | 37.495 | 26.39 | 23.265 | 19.966 | 15.544 | 13.166 | 12.138 | 6.059 | 6.11 | 3.073 | 3.1 | 3.503 | 0.427 | 0.439 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 199.808 | 193.633 | 150.205 | 211.271 | 201.531 | 211.157 | 193.033 | 240.488 | 219.946 | 183.622 | 160.538 | 149.252 | 72.188 | 97.361 | 77.785 | 61.766 | 38.903 | 29.119 | 31.333 | 52.962 | 37.809 | 56.83 | 42.071 | 73.803 | 41.966 | 69.497 | 58.222 | 64.256 | 51.059 | 59.774 | 40.544 | 66.401 | 25.015 | 29.543 | 23.986 | 28.656 | 31.73 | 28.438 | 28.769 | 23.619 | 51.61 | 45.014 | 36.413 | 38.914 | 27.24 | 14.69 | 20.077 | 17.292 | 12.248 | 0 | 0 | 0 | 9.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.044 | 1.895 | 2.719 | 5.51 | 3.53 | 3.122 | 5.456 | 10.236 | 2.557 | 4.368 | 4.776 | 8.573 | 7.698 | 4.923 | 1.875 | 3.999 | 1.421 | 0.431 | 0.971 | 1.194 | 0.162 | 0.129 | 0.489 | 0.051 | 0.022 |
Short Term Debt
| 6.501 | 3.848 | 7.304 | 7.421 | 148.37 | 135.448 | 191.424 | 299.833 | 273.958 | 4.038 | 7.948 | 6.888 | 3.892 | 103.867 | 103.466 | 2.895 | 4.081 | 2.536 | 2.292 | 2.25 | 2.209 | 2.169 | 2.251 | 2.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.735 | 17.494 | 71.796 | 50.876 | 45.78 | 43.533 | 43.218 | 37.966 | 35.136 | 11.313 | 1.027 | 4.197 | 0 | 0 | 0 | 0 | 1.425 | 1.154 | 1.475 | 1.464 | 0 | 0 | 0 | 0 | 0 | 3.021 | 0.964 | 0 | 4.617 | 5.188 | 1 | 1.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.924 | 53.236 | 33.342 | 17.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 23.504 | 0 | 22.277 | 17.75 | 0 | 0 | 0 | 44.945 | 34.62 | 5.298 | 7.963 | 7.253 | 7.411 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 69.093 | 29.761 | 29.737 | 27.621 | 25.469 | 100.092 | 23.572 | 35.441 | 25.114 | 20.586 | 24.312 | 55.686 | 7.556 | 60.176 | 42.792 | 17.82 | 2.345 | 0.906 | 1.06 | 1.804 | 7.383 | 2.053 | 0.687 | 2.364 | 2.391 | 23.047 | 22.979 | 13.47 | 7.936 | 0 | 0 | 1.42 | 10.704 | 3.048 | 2.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.223 | 3.904 | 2.846 | 2.592 | 3.284 | 1.157 | 0.292 | 11.486 | 11.806 | 4.983 | 0.365 | 6.765 | 6.276 | 4.352 | 7.213 | 1.914 | 1.668 | 1.22 | 1.244 | 0.784 | 0.737 | 1.577 | 3.152 | 0.184 | 0.112 | 0.039 | 0.066 | 0.095 | 0.124 | 0.185 | 0.168 | 0.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.121 | 0 | 0 |
Total Current Liabilities
| 275.402 | 227.242 | 187.246 | 269.817 | 375.37 | 468.974 | 408.029 | 575.762 | 642.942 | 261.482 | 271.085 | 264.168 | 94.524 | 261.404 | 238.549 | 97.649 | 58.926 | 32.561 | 34.685 | 57.016 | 47.401 | 61.052 | 45.009 | 79.09 | 44.357 | 92.544 | 81.201 | 77.726 | 58.995 | 59.774 | 40.544 | 67.821 | 35.719 | 32.591 | 75.135 | 28.656 | 31.73 | 28.438 | 28.769 | 136.57 | 51.61 | 45.014 | 83.371 | 60.312 | 101.882 | 68.159 | 69.14 | 61.983 | 55.758 | 49.452 | 46.942 | 16.296 | 10.827 | 10.962 | 6.276 | 4.352 | 7.213 | 1.914 | 3.093 | 2.374 | 2.719 | 2.249 | 0.737 | 1.577 | 3.152 | 2.228 | 2.007 | 5.779 | 6.54 | 3.624 | 7.863 | 10.828 | 11.404 | 4.254 | 4.368 | 4.776 | 8.573 | 7.698 | 4.923 | 1.875 | 3.999 | 1.421 | 0.431 | 0.971 | 1.194 | 0.162 | 0.189 | 0.61 | 0.051 | 0.022 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 765.389 | 753.481 | 875.236 | 963.098 | 779.397 | 1,120.226 | 1,173.683 | 1,005.632 | 941.045 | 293.74 | 538.427 | 541.545 | 484.369 | 429.154 | 429.464 | 277.759 | 218.527 | 207.187 | 215.261 | 218.806 | 202.868 | 209.499 | 197.876 | 200.227 | 161.495 | 168.97 | 156.965 | 165.75 | 163.889 | 162.164 | 140.795 | 135.484 | 45.227 | 48.598 | 0 | 50.056 | 82.822 | 94.423 | 88.5 | 0 | 100.2 | 100.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 8.589 | 156.301 | 9.806 | 155.204 | 258.234 | 0 | 0 | 0 | 0 | 0 | 279.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 474.116 | 492.272 | 491.902 | 499.684 | 535.49 | 533.219 | 565.035 | 585.322 | 597.42 | 245.837 | 226.979 | 199.939 | 208.344 | 157.426 | 151.831 | 0 | 0 | 0 | 0 | 0 | 38.229 | 49.711 | 48.818 | 51.33 | 52.627 | 41.164 | 35.245 | 33.574 | 31.795 | 34.69 | 36.762 | 35.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.916 | 1.386 | 4.407 | 4.631 | 4.904 | 5.184 | 5.523 | 5.948 | 6.4 | 6.52 | 6.467 | 4.963 | 5.896 | 6.537 | 6.472 | 5.349 | 5.08 | 5.502 | 5.954 | 1.727 | 1.79 | 1.693 | 1.585 | 1.227 | 2.074 | 2.126 | 1.572 | 1.577 | 0.827 | 0.931 | 0.922 | 0 | 0 |
Other Non-Current Liabilities
| 351.999 | 336.934 | 310.164 | 129.385 | 342.939 | 25.256 | 4.257 | 279.438 | 872.475 | 234.862 | 229.133 | 259.421 | 1.1 | 258.495 | 258.082 | 235.752 | 240.629 | 243.206 | 199.958 | 187.961 | 184.846 | 223.343 | 219.161 | 210.198 | 193.003 | 195.234 | 187.232 | 183.722 | 179.275 | 167.102 | 171.946 | 164.142 | 112.88 | 122.81 | 68.149 | 65.643 | 63.331 | 61.808 | 65.692 | 45.34 | 41.357 | 37.628 | 20.956 | 20.484 | 19.802 | 12.964 | 13.452 | 12.37 | 12.15 | 11.747 | 11.643 | 2.188 | 2.176 | 1.251 | 1.208 | 1.156 | 0.781 | 0.758 | 0.744 | 0.654 | 0.669 | 0.695 | 0.727 | 0.7 | 0.519 | 0.542 | 0.504 | 0.537 | 0.656 | 0.633 | 0.663 | 0.603 | 0.596 | 0.691 | 0.572 | 0.517 | 0.486 | 0.298 | 0.281 | 0.263 | 0.211 | 0.137 | 0.107 | 0.105 | 0.006 | 0.005 | 0.004 | 0.003 | 0 | 0 |
Total Non-Current Liabilities
| 1,591.504 | 1,582.687 | 1,677.302 | 1,748.468 | 1,657.826 | 1,833.905 | 2,001.209 | 1,870.392 | 1,813.52 | 774.439 | 994.539 | 1,000.905 | 973.004 | 845.075 | 839.377 | 513.511 | 459.156 | 450.393 | 415.219 | 406.767 | 425.943 | 482.553 | 465.855 | 461.755 | 407.125 | 405.368 | 379.442 | 383.046 | 374.959 | 363.956 | 349.503 | 334.775 | 158.107 | 171.407 | 68.149 | 115.699 | 146.153 | 156.231 | 154.192 | 45.34 | 141.557 | 137.903 | 20.956 | 20.484 | 19.802 | 12.964 | 13.452 | 12.37 | 12.15 | 11.747 | 11.643 | 2.188 | 2.176 | 1.251 | 1.208 | 1.156 | 0.781 | 1.674 | 2.13 | 5.061 | 5.3 | 5.599 | 5.91 | 6.224 | 6.467 | 6.942 | 7.024 | 7.005 | 5.619 | 6.53 | 7.2 | 7.075 | 5.944 | 5.771 | 6.073 | 6.471 | 2.213 | 2.088 | 1.975 | 1.848 | 1.438 | 2.211 | 2.232 | 1.677 | 1.583 | 0.831 | 0.935 | 0.925 | 0 | 0 |
Total Liabilities
| 1,866.906 | 1,809.929 | 1,864.548 | 2,018.285 | 2,033.196 | 2,302.879 | 2,409.238 | 2,446.154 | 2,456.462 | 1,035.921 | 1,265.624 | 1,265.073 | 1,067.528 | 1,106.479 | 1,077.926 | 611.16 | 518.082 | 482.954 | 449.904 | 463.783 | 473.344 | 543.605 | 510.864 | 540.845 | 451.482 | 497.912 | 460.643 | 460.772 | 433.954 | 423.73 | 390.047 | 402.596 | 193.826 | 203.998 | 143.283 | 144.355 | 177.883 | 184.669 | 182.961 | 181.91 | 193.167 | 182.917 | 104.326 | 80.796 | 121.684 | 81.123 | 82.592 | 74.353 | 67.907 | 61.199 | 58.585 | 18.484 | 13.003 | 12.213 | 7.484 | 5.508 | 7.994 | 3.588 | 5.224 | 7.435 | 8.019 | 7.847 | 6.648 | 7.801 | 9.619 | 9.17 | 9.031 | 12.784 | 12.159 | 10.154 | 15.063 | 17.903 | 17.349 | 10.025 | 10.441 | 11.247 | 10.786 | 9.787 | 6.898 | 3.723 | 5.437 | 3.632 | 2.664 | 2.647 | 2.777 | 0.993 | 1.124 | 1.535 | 0.051 | 0.022 |
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 |
Common Stock
| 1,764.9 | 1,804.928 | 1,846.535 | 1,853.718 | 1,879.25 | 1,879.25 | 1,879.25 | 1,879.25 | 1,879.25 | 1,552.389 | 1,423.906 | 1,369.134 | 1,242.392 | 1,238.642 | 1,238.584 | 952.035 | 876.124 | 830.248 | 830.248 | 830.248 | 832.799 | 842.332 | 845.348 | 847.75 | 848.249 | 850.967 | 848.128 | 851.408 | 850.357 | 847.702 | 847.648 | 847.631 | 537.554 | 535.82 | 458.09 | 458.147 | 416.075 | 415.924 | 415.931 | 336.08 | 336.087 | 336.088 | 216.738 | 215.205 | 157.975 | 110.894 | 110.894 | 110.894 | 110.894 | 0 | 0 | 0 | 75.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 339.869 | 355.098 | 289.659 | 216.069 | 269.64 | 233.203 | 245.455 | 240.605 | 258.965 | 228.022 | 119.234 | -10.864 | -26.742 | -167.19 | -187.222 | -417.416 | -417.25 | -399.03 | -393.254 | -357.187 | -105.866 | -55.32 | -55.209 | -71.681 | -66.855 | -85.764 | -97.652 | -100.388 | -103.682 | -91.157 | -84.415 | -87.467 | -89.758 | -81.334 | -78.139 | -67.769 | -61.935 | -67.054 | -51.99 | -49.848 | -44.607 | -5.615 | -12.406 | -17.649 | -19.439 | -30.294 | -34.015 | -33.955 | -34.252 | -31.796 | -31.242 | -31.807 | -30.112 | -27.671 | -27.534 | -27.768 | -12.481 | -11.828 | -9.836 | -6.736 | -6.037 | -5.453 | -4.722 | -3.74 | -2.614 | -2.006 | -1.588 | -1.382 | -1.011 | -1.017 | 0.056 | 0.2 | 0.416 | 0.854 | 0.455 | 0.325 | 0.319 | -0.042 | -0.152 | -0.166 | -0.047 | 0.154 | 0.103 | 0.034 | -0.038 | 0.008 | -0.08 | -0.087 | -0.077 | -0.038 |
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 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.381 | 0.305 | 0.231 | 0.159 | 0.144 | 0.134 | 0.126 | 0.118 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 17.088 | 28.465 | 27.947 | 27.965 | 26.042 | 28.505 | 25.96 | 27.751 | 25.024 | 22.814 | 21.22 | 24.75 | 44.975 | 52.451 | 51.015 | 53.964 | 50.644 | 49.048 | 48.994 | 47.201 | 46.842 | 39.301 | 35.32 | 32.594 | 31.177 | 27.943 | 26.452 | 28.543 | 27.18 | 26.611 | 25.124 | 23.525 | 21.942 | 20.773 | 19.682 | 18.403 | 17.044 | 16.113 | 15.075 | 14.084 | 12.931 | 11.614 | 10.407 | 10.255 | 9.488 | 8.888 | 8.619 | 8.205 | 7.795 | 118.571 | 118.168 | 82.544 | 6.389 | 78.37 | 77.94 | 76.936 | 63.977 | 44.389 | 43.805 | 31.931 | 31.883 | 31.802 | 31.715 | 31.6 | 31.552 | 31.164 | 31.046 | 30.907 | 32.435 | 32.406 | 25.59 | 25.294 | 26.467 | 22.476 | 22.364 | 22.265 | 26.39 | 16.264 | 16.214 | 16.177 | 9.995 | 9.236 | 9.236 | 3.252 | 3.253 | 2.072 | 2.056 | 2.055 | 0.453 | 0.455 |
Total Shareholders Equity
| 2,121.857 | 2,188.491 | 2,164.141 | 2,097.752 | 2,174.932 | 2,140.958 | 2,150.665 | 2,147.606 | 2,163.239 | 1,803.225 | 1,564.36 | 1,383.02 | 1,260.625 | 1,123.903 | 1,102.377 | 588.583 | 509.518 | 480.266 | 485.988 | 520.262 | 773.775 | 826.313 | 825.459 | 808.663 | 812.571 | 793.146 | 776.928 | 779.563 | 773.855 | 783.156 | 788.357 | 783.689 | 469.738 | 475.26 | 399.633 | 408.78 | 371.185 | 364.983 | 379.016 | 300.316 | 304.411 | 342.087 | 214.738 | 207.811 | 148.023 | 89.488 | 85.498 | 85.144 | 84.436 | 86.774 | 86.926 | 50.737 | 51.952 | 50.699 | 50.407 | 49.167 | 36.928 | 32.562 | 33.969 | 25.195 | 25.845 | 26.348 | 26.993 | 27.861 | 28.938 | 29.428 | 29.728 | 29.795 | 31.694 | 31.659 | 25.646 | 25.494 | 26.882 | 23.331 | 22.819 | 22.59 | 26.709 | 16.603 | 16.367 | 16.243 | 10.108 | 9.534 | 9.474 | 3.412 | 3.333 | 2.08 | 1.975 | 1.968 | 0.376 | 0.416 |
Total Equity
| 2,121.857 | 2,188.491 | 2,164.141 | 2,097.752 | 2,174.932 | 2,140.958 | 2,150.665 | 2,147.606 | 2,163.239 | 1,803.225 | 1,564.36 | 1,383.02 | 1,260.625 | 1,123.903 | 1,102.377 | 588.583 | 509.518 | 480.266 | 485.988 | 520.262 | 773.775 | 826.313 | 825.459 | 808.663 | 812.571 | 793.146 | 776.928 | 779.563 | 773.855 | 783.156 | 788.357 | 783.689 | 469.738 | 475.26 | 399.633 | 408.78 | 371.185 | 364.983 | 379.016 | 300.316 | 304.411 | 342.087 | 214.738 | 207.811 | 148.023 | 89.488 | 85.498 | 85.144 | 84.436 | 86.774 | 86.926 | 50.737 | 51.952 | 50.699 | 50.407 | 49.167 | 36.928 | 32.562 | 33.969 | 25.195 | 25.845 | 26.348 | 26.993 | 27.861 | 28.938 | 29.428 | 29.728 | 29.795 | 31.694 | 31.659 | 25.646 | 25.494 | 26.882 | 23.331 | 22.819 | 22.59 | 26.709 | 16.603 | 16.367 | 16.243 | 10.108 | 9.534 | 9.474 | 3.412 | 3.333 | 2.08 | 1.975 | 1.968 | 0.376 | 0.416 |
Total Liabilities & Shareholders Equity
| 3,988.763 | 3,998.42 | 4,028.689 | 4,116.037 | 4,208.128 | 4,443.837 | 4,559.903 | 4,593.76 | 4,619.701 | 2,839.146 | 2,829.984 | 2,648.093 | 2,328.153 | 2,230.382 | 2,180.303 | 1,199.743 | 1,027.6 | 963.22 | 935.892 | 984.045 | 1,247.119 | 1,369.918 | 1,336.323 | 1,349.508 | 1,264.053 | 1,291.058 | 1,237.571 | 1,240.335 | 1,207.809 | 1,206.886 | 1,178.404 | 1,186.285 | 663.564 | 679.259 | 542.917 | 553.135 | 549.068 | 549.652 | 561.977 | 482.227 | 497.578 | 525.003 | 319.065 | 288.608 | 269.707 | 170.61 | 168.09 | 159.496 | 152.344 | 147.974 | 145.511 | 69.221 | 64.955 | 62.912 | 57.89 | 54.675 | 44.922 | 36.15 | 39.193 | 32.63 | 33.865 | 34.196 | 33.641 | 35.662 | 38.557 | 38.599 | 38.759 | 42.579 | 43.854 | 41.813 | 40.709 | 43.397 | 44.231 | 33.355 | 33.261 | 33.838 | 37.495 | 26.39 | 23.265 | 19.966 | 15.544 | 13.166 | 12.138 | 6.059 | 6.11 | 3.073 | 3.1 | 3.503 | 0.427 | 0.439 |