Altimmune, Inc.
NASDAQ:ALT
9.49 (USD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 57.128 | 79.019 | 135.158 | 86.855 | 102.352 | 104.69 | 111.097 | 127.465 | 135.858 | 179.947 | 190.301 | 174.864 | 174.102 | 149.932 | 115.918 | 143.495 | 64.742 | 11.275 | 8.963 | 10.972 | 41.672 | 44.3 | 33.719 | 7.964 | 4.171 | 4.56 | 8.769 | 17.117 | 8.368 | 15.782 | 153.995 | 69.107 | 23.158 | 14.236 | 15.57 | 17.389 | 18.412 | 15.725 | 18.643 | 19.62 | 11.265 | 9.535 | 10.481 | 15.943 | 15.79 | 12.873 | 12.702 | 14.726 | 11.777 | 15.304 | 11.237 | 10.406 | 14.161 | 9.708 | 11.785 | 2.718 | 0.682 | 0.735 | 2.674 | 4.188 | 9.273 | 17.245 | 19.752 | 10.141 | 14.152 | 19.239 | 40.583 | 60.337 | 7.1 | 0.467 | 0.675 | 0.764 | 1.003 | 1.323 | 1.398 | 1.471 | 0.006 |
Short Term Investments
| 107.78 | 103.046 | 62.698 | 53.924 | 57.602 | 61.039 | 73.783 | 74.362 | 48.898 | 0 | 0 | 25.021 | 43.724 | 76.575 | 100.006 | 63.283 | 15.484 | 21.644 | 28.277 | 28.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.811 | 66.842 | 0 | 9.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.137 | 7.382 | 6.178 | 6.774 | 3.191 | 3.107 | 4.813 | 6.416 | 12.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 164.908 | 182.065 | 197.856 | 140.779 | 159.954 | 165.729 | 184.88 | 201.827 | 184.756 | 179.947 | 190.301 | 199.884 | 217.826 | 226.507 | 215.923 | 206.778 | 80.226 | 32.919 | 37.24 | 39.199 | 41.672 | 44.3 | 33.719 | 7.964 | 4.171 | 4.56 | 8.769 | 17.117 | 8.368 | 15.782 | 220.806 | 135.949 | 23.158 | 14.236 | 15.57 | 17.389 | 18.412 | 15.725 | 18.643 | 19.62 | 11.265 | 9.535 | 10.481 | 15.943 | 15.79 | 12.873 | 12.702 | 14.726 | 11.777 | 15.304 | 11.237 | 10.406 | 14.161 | 9.708 | 11.785 | 2.718 | 0.682 | 0.735 | 5.811 | 11.571 | 15.45 | 24.019 | 22.943 | 13.248 | 18.966 | 25.655 | 52.737 | 60.337 | 7.1 | 0.467 | 0.675 | 0.764 | 1.003 | 1.323 | 1.398 | 1.471 | 0.006 |
Net Receivables
| 3.012 | 2.579 | 4.853 | 4.529 | 3.715 | 3.37 | 2.541 | 4.353 | 6.095 | 6.073 | 5.838 | 11.05 | 11.351 | 12.699 | 12.373 | 10.01 | 6.689 | 5.984 | 1.65 | 1.981 | 3.71 | 3.973 | 4.471 | 3.524 | 6.426 | 10.377 | 10.168 | 7.964 | 7.145 | 2.042 | 0.999 | 1.578 | 1.822 | 1.437 | 1.475 | 0.66 | 1.178 | 6.568 | 0.408 | 0.304 | 0.617 | 1.65 | 3.627 | 1.613 | 5.235 | 5.58 | 6.547 | 5.289 | 8.231 | 5.422 | 7.896 | 6.384 | 7.354 | 8.862 | 9.684 | 8.662 | 12.934 | 16.938 | 17.433 | 18.723 | 16.033 | 11.051 | 10.282 | 11.456 | 8.163 | 6.563 | 5.246 | 3.219 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0.041 | 0 | 0 | 0.041 | 0.041 | 0.034 | 0.034 | 0 | 0 | 0 | -5.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.592 | 3.534 | 0 | 0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.814 | 1.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.734 | 6.068 | 0.477 | 0.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.225 | 2.871 | 6.817 | 7.615 | 5.822 | 3.978 | 5.358 | 4.824 | 10.553 | 5.073 | 13.397 | 7.329 | 9.447 | 5.985 | 1.961 | 1.343 | 1.055 | 0.733 | 0.504 | 0.444 | 0.723 | 1.141 | 1.183 | 0.444 | 0.677 | 1.449 | 4.529 | 1.007 | 1.449 | 0.468 | 0.465 | 0.51 | 0.419 | 0.464 | 0.182 | 0.196 | 0.316 | 0.446 | 0.199 | 0.661 | 0.551 | 0.401 | 0.231 | 0.21 | 0.668 | 0.614 | 0.547 | 0.364 | 0.675 | 0.802 | 0.48 | 1.547 | 1.425 | 1.029 | 1 | 0.922 | 0.76 | 0.752 | 0.973 | 1.766 | 2.095 | 9.961 | 12.917 | 5.844 | 0.016 | 0.254 | 0.016 | 0.068 | 0.4 | 0.373 | 0.122 | 70.4 | 69.738 | 69.175 | 68.689 | 68.251 | 0.196 |
Total Current Assets
| 171.186 | 187.515 | 209.526 | 152.964 | 169.532 | 173.111 | 192.813 | 211.004 | 195.504 | 191.093 | 204.126 | 218.263 | 238.625 | 245.192 | 230.257 | 218.132 | 87.97 | 39.637 | 39.395 | 41.624 | 46.105 | 49.414 | 39.372 | 11.966 | 11.866 | 19.921 | 23.466 | 26.122 | 16.996 | 18.292 | 222.27 | 138.036 | 25.399 | 16.137 | 17.227 | 18.246 | 19.906 | 22.739 | 19.251 | 20.585 | 12.433 | 11.586 | 14.339 | 17.766 | 21.692 | 19.068 | 19.796 | 20.379 | 20.683 | 21.529 | 19.613 | 18.337 | 22.94 | 20.413 | 23.584 | 12.302 | 14.376 | 18.426 | 24.217 | 32.06 | 33.578 | 45.031 | 46.142 | 30.548 | 32.878 | 38.54 | 58.475 | 64.184 | 10 | 72.375 | 71.739 | 71.164 | 70.74 | 70.497 | 70.087 | 69.722 | 0.202 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.483 | 0.544 | 1.014 | 0.765 | 0.882 | 1.007 | 1.081 | 1.172 | 1.236 | 1.337 | 1.448 | 4.718 | 4.751 | 6.064 | 1.961 | 1.982 | 1.687 | 1.744 | 1.803 | 1.88 | 1.955 | 2.028 | 1.343 | 1.407 | 1.476 | 1.375 | 0.603 | 0.28 | 0.293 | 0.088 | 0.121 | 0.154 | 0.184 | 0.196 | 0.234 | 0.248 | 0.308 | 0.324 | 0.326 | 0.362 | 0.387 | 0.381 | 0.386 | 0.43 | 0.46 | 0.457 | 0.484 | 0.553 | 0.626 | 0.702 | 0.789 | 0.901 | 0.974 | 1.061 | 1.178 | 6.042 | 6.182 | 6.481 | 6.262 | 6.208 | 5.909 | 5.211 | 5.313 | 6.191 | 6.386 | 6.289 | 6.571 | 6.716 | 6 | 0 | 0 | 0 | 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 | 9.335 | 35.399 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.503 | 2.503 | 2.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.994 | 12.956 | 12.879 | 12.824 | 12.795 | 12.786 | 12.738 | 12.732 | 12.742 | 13.76 | 13.762 | 13.852 | 38.339 | 38.349 | 39.346 | 38.722 | 38.586 | 38.132 | 15.198 | 14.955 | 15.668 | 0 | 0 | 17.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.833 | 0.855 | 0.918 | 0.929 | 0.93 | 0.908 | 0.875 | 0.925 | 1.128 | 1.198 | 1.222 | 1.313 | 1.333 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.419 | 12.994 | 12.956 | 12.879 | 12.824 | 12.795 | 12.786 | 12.738 | 12.732 | 12.742 | 13.76 | 13.762 | 13.852 | 38.339 | 38.349 | 39.346 | 38.722 | 47.921 | 73.531 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 2.348 | 3.181 | 3.204 | 3.267 | 3.277 | 3.279 | 3.257 | 3.224 | 3.428 | 3.631 | 3.506 | 1.222 | 1.313 | 1.333 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.059 | -0.059 | 0 | -2.892 | -4.431 | -5.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0.059 | 0 | 2.892 | 4.431 | 5.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.677 | 0.299 | 0.1 | 0.425 | 0.483 | 0.546 | 0.615 | 0.682 | 0.747 | 0.811 | 0.872 | 0.932 | 0.929 | 0.115 | 0.073 | 0.087 | 0.101 | 0.115 | 0.129 | 0.142 | 0.156 | 0.17 | 0.184 | 1.149 | 0.411 | 0.225 | 0.239 | 0.022 | 0.022 | 0 | 0 | 0 | 0 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.053 | 0.055 | 0.059 | 0.066 | 0.075 | 0.086 | 0.1 | 0.113 | 0.131 | 0.15 | 0.175 | 0.053 | 0.053 | 0.053 | 0.053 | 0.088 | 0.089 | 0.102 | 0.308 | 0.309 | 0.424 | 0.277 | 0.258 | 1.508 | 9.935 | 10.987 | 16.172 | 0.252 | 0.261 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 2.16 | 0.843 | 1.114 | 13.609 | 13.784 | 13.972 | 14.115 | 14.273 | 14.402 | 14.567 | 14.739 | 18.644 | 18.636 | 19.059 | 14.858 | 14.864 | 14.573 | 14.596 | 14.663 | 14.764 | 15.871 | 15.96 | 15.378 | 40.895 | 40.236 | 40.946 | 39.564 | 48.224 | 73.847 | 2.436 | 2.469 | 2.502 | 2.532 | 2.598 | 2.636 | 2.65 | 2.71 | 2.726 | 2.728 | 2.764 | 2.79 | 2.788 | 2.8 | 2.853 | 2.894 | 2.905 | 2.946 | 3.032 | 3.124 | 3.225 | 3.191 | 3.303 | 3.376 | 3.463 | 3.615 | 9.313 | 9.488 | 10.057 | 9.848 | 9.91 | 9.443 | 8.692 | 10.249 | 19.757 | 20.879 | 23.683 | 8.136 | 8.309 | 9.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets
| 173.346 | 188.358 | 210.64 | 166.573 | 183.316 | 187.083 | 206.928 | 225.277 | 209.906 | 205.66 | 218.865 | 236.907 | 257.261 | 264.251 | 245.115 | 232.995 | 102.544 | 54.233 | 54.058 | 56.388 | 61.976 | 65.374 | 54.751 | 52.861 | 52.102 | 60.867 | 63.03 | 74.346 | 90.842 | 20.728 | 224.739 | 140.539 | 27.931 | 18.735 | 19.862 | 20.896 | 22.616 | 25.465 | 21.978 | 23.35 | 15.223 | 14.374 | 17.139 | 20.619 | 24.587 | 21.972 | 22.741 | 23.411 | 23.808 | 24.754 | 22.804 | 21.64 | 26.316 | 23.875 | 27.199 | 21.615 | 23.864 | 28.482 | 34.065 | 41.97 | 43.021 | 53.724 | 56.391 | 50.305 | 53.756 | 62.223 | 66.611 | 72.493 | 19.4 | 72.375 | 71.739 | 71.164 | 70.74 | 70.497 | 70.087 | 69.722 | 0.202 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.688 | 3.76 | 2.07 | 3.046 | 4.035 | 5.238 | 4.804 | 1.419 | 2.872 | 2.205 | 2.034 | 0.006 | 1.421 | 0.418 | 0.612 | 0.875 | 0.195 | 0.93 | 0.018 | 0.05 | 0.27 | 0.015 | 0.373 | 0.151 | 0.245 | 0.513 | 0.129 | 0.495 | 1.131 | 0.839 | 0.927 | 0.615 | 0.711 | 0.166 | 0.521 | 0.306 | 0.208 | 0.537 | 0.391 | 0.282 | 0.437 | 0.472 | 1.128 | 1.159 | 2.993 | 1.29 | 1.697 | 1.847 | 2.063 | 1.411 | 1.446 | 0.446 | 2.483 | 3.924 | 3.128 | 6.732 | 8.403 | 5.957 | 1.934 | 1.03 | 2.573 | 3.409 | 3.871 | 3.206 | 3.721 | 1.434 | 1.394 | 1.775 | 0.7 | 0.355 | 0.161 | 0.012 | 0.043 | 0.055 | 0.007 | 0.014 | 0.004 |
Short Term Debt
| 0.345 | 0.508 | 0.496 | 0.485 | 0.474 | 0.463 | 0.452 | 0.442 | 0.431 | 0.421 | 0.411 | 0.402 | 0.375 | 0.366 | 0.357 | 0.328 | 0.905 | 0.266 | 0.259 | 0.358 | 0.41 | 0.467 | 0.072 | 1.467 | 1.311 | 0.05 | 0.05 | 0.05 | 0.05 | 3.809 | 0.459 | 0.538 | 0 | 0 | 0.538 | 0 | 0.249 | 0.498 | 0.746 | 0.993 | 1 | 1 | 2.092 | 1 | 2.168 | 2.329 | 2.081 | 1.89 | 0.455 | 1.053 | 0 | 0 | 0 | 0 | 0 | 20.058 | 0 | 0 | 0 | 0 | 17.256 | 17.777 | 17.378 | 16.933 | 4 | 4 | 4 | 4 | 11.8 | 0.083 | 0.091 | 0.083 | 0.083 | 0 | 0 | 0.106 | 0.175 |
Tax Payables
| 0 | 0 | 0 | 0 | 0.056 | 1.169 | 1.169 | 1.169 | 0 | 0 | 5.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.139 | 0.109 | 0.075 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | -0.485 | -0.474 | 0 | 0 | 0 | -0.431 | 0 | 9.74 | 0.02 | 0.058 | 0.02 | 0.02 | 0.02 | 0.034 | 0.048 | 0.062 | 0.02 | 0.032 | 0.042 | 0.02 | 0.02 | 0.032 | 0.045 | 0.02 | 0.02 | 0.032 | -3.809 | -0.459 | -0.538 | 0 | 0 | -0.538 | 0 | 2.695 | 3.379 | 1.195 | 0.057 | 1.394 | 0.062 | 0.342 | 0.472 | 0.508 | 0.874 | 1.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.319 | 12.198 | 0 | 0 | 0 | 0 | 2.985 | 0 | 0 | 0.711 | 0.592 | 0.471 | 0.353 | 0 | 0 | 0.05 | 0 |
Other Current Liabilities
| 9.434 | 3.305 | 7.507 | 5.779 | 3.311 | 2.843 | 5.825 | 11.293 | 8.101 | 14.293 | -1.354 | 18.693 | 5.821 | 8.602 | 10.419 | 4.196 | 3.588 | 3.872 | 3.566 | 1.989 | 2.498 | 3.138 | 3.69 | 6.556 | 5.233 | 4.034 | 3.512 | 3.121 | 3.184 | -3.254 | 199.368 | 1.961 | 1.846 | 2.307 | 0.599 | 1.768 | -0.026 | -0.415 | -0.143 | 2.271 | -0.437 | 1.46 | 2.106 | 1.623 | -0.939 | 2.005 | 0.632 | 1.387 | 1.079 | 1.44 | 1.724 | 2.8 | 0.964 | -1.147 | -0.093 | -3.489 | -4.114 | 2.465 | 9.598 | 14.27 | -2.504 | -3.031 | 10.754 | 6.094 | 3.976 | 2.863 | -0.776 | 3.263 | 4.9 | -0.323 | -0.096 | 0.01 | -0.02 | 0.507 | 0.397 | -0.004 | -0.004 |
Total Current Liabilities
| 15.155 | 11.333 | 12.143 | 11.871 | 11.437 | 14.951 | 17.054 | 15.742 | 13.845 | 19.124 | 18.276 | 19.127 | 9.096 | 9.824 | 12.02 | 6.294 | 4.917 | 6.045 | 3.923 | 2.467 | 3.48 | 3.676 | 4.527 | 8.345 | 7.067 | 5.155 | 3.84 | 4.18 | 5.528 | 2.235 | 204.838 | 3.728 | 3.269 | 2.64 | 2.179 | 2.381 | 3.335 | 4.537 | 2.582 | 3.885 | 2.831 | 3.465 | 6.796 | 5.413 | 7.722 | 7.788 | 7.488 | 6.971 | 5.659 | 5.314 | 4.615 | 3.692 | 5.929 | 6.702 | 6.163 | 30.033 | 12.691 | 14.38 | 13.466 | 16.33 | 31.217 | 33.761 | 35.873 | 29.439 | 15.418 | 9.731 | 8.997 | 10.813 | 18.1 | 1.342 | 1.046 | 0.698 | 0.576 | 0.617 | 0.411 | 0.179 | 0.179 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.517 | 0.044 | 0.175 | 0.303 | 0.429 | 0.552 | 0.672 | 0.788 | 0.904 | 1.016 | 1.124 | 1.23 | 1.277 | 1.374 | 1.468 | 1.561 | 1.345 | 1.416 | 1.485 | 1.552 | 1.871 | 2.017 | 0.501 | 0.545 | 0.584 | 0.616 | 0.6 | 0.59 | 0.571 | 0.535 | 0.526 | 0.56 | 0 | 0 | 0.545 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0.485 | 0.73 | 0.974 | 1.218 | 1.46 | 1.704 | 1.764 | 1.984 | 2.235 | 0 | 0 | 0 | 0 | 0 | 0 | 19.161 | 18.284 | 17.427 | 16.58 | 0 | 0 | 0.928 | 1.905 | 15.398 | 15.995 | 16.668 | 17.679 | 7.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0.111 | 0.065 | 1.111 | 0.145 | 0.15 | 0.155 | 0.16 | 0.165 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | -0.25 | -0.25 | -0.24 | -0.24 | -0.24 | 0 | 0.059 | 0.059 | 0.059 | 2.892 | 4.431 | 5.44 | 5.938 | 8.312 | 8.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.143 | 4.044 | 4.223 | 4.002 | 3.736 | 3.848 | 3.909 | 3.718 | 0.622 | 0.652 | 0.331 | 7.285 | 5.61 | 6.615 | 5.75 | 25.435 | 16.75 | 4.865 | 3.12 | 2.985 | 0.23 | 0.235 | 0.24 | 1.252 | 4.061 | 3.005 | 3.815 | 12.268 | 0.053 | -0.092 | -0.083 | -0.133 | 0.412 | 0.468 | 0.489 | 0.843 | 0.944 | 0.905 | 1.122 | 1.359 | 1.288 | 2.098 | 2.277 | 2.878 | 2.426 | 2.782 | 1.875 | 2.125 | 2.619 | 3.434 | 2.336 | 3.41 | 6.313 | 6.337 | 8.825 | 2.99 | 1.61 | 1.027 | 1.288 | 2.573 | 1.473 | 3.389 | 0.627 | 7.794 | 8.216 | 0.377 | 0.374 | 0 | 5.3 | 13.579 | 13.579 | 13.579 | 13.579 | 13.579 | 0 | 13.579 | 0 |
Total Non-Current Liabilities
| 5.66 | 4.088 | 4.398 | 4.305 | 4.165 | 4.4 | 4.581 | 4.506 | 1.526 | 1.668 | 1.454 | 8.516 | 6.887 | 7.989 | 7.218 | 26.996 | 18.105 | 6.291 | 4.615 | 4.537 | 2.271 | 2.375 | 1.911 | 4.834 | 9.226 | 9.217 | 10.513 | 21.335 | 9.338 | 0.443 | 0.443 | 0.427 | 0.412 | 0.468 | 1.034 | 0.843 | 0.944 | 0.905 | 1.122 | 1.359 | 1.528 | 2.583 | 3.008 | 3.852 | 3.644 | 4.242 | 3.579 | 3.89 | 4.603 | 5.669 | 2.336 | 3.41 | 6.313 | 6.337 | 8.825 | 2.99 | 20.771 | 19.311 | 18.714 | 19.153 | 1.473 | 3.389 | 1.555 | 9.699 | 23.614 | 16.371 | 17.042 | 17.679 | 13.1 | 13.579 | 13.579 | 13.579 | 13.579 | 13.579 | 0 | 13.579 | 0 |
Total Liabilities
| 20.815 | 15.421 | 16.541 | 16.176 | 15.602 | 19.351 | 21.635 | 20.248 | 15.371 | 20.792 | 19.73 | 27.643 | 15.983 | 17.813 | 19.239 | 33.289 | 23.022 | 12.337 | 8.538 | 7.004 | 5.751 | 6.052 | 6.438 | 13.178 | 16.292 | 14.372 | 14.353 | 25.516 | 14.866 | 2.677 | 205.28 | 4.156 | 3.68 | 3.108 | 3.213 | 3.224 | 4.28 | 5.442 | 3.704 | 5.244 | 4.359 | 6.049 | 9.804 | 9.265 | 11.366 | 12.03 | 11.068 | 10.86 | 10.262 | 10.983 | 6.952 | 7.102 | 12.243 | 13.04 | 14.988 | 33.022 | 33.462 | 33.691 | 32.181 | 35.483 | 32.69 | 37.15 | 37.428 | 39.137 | 39.031 | 26.102 | 26.039 | 28.492 | 31.2 | 14.921 | 14.625 | 14.277 | 14.155 | 14.195 | 0.411 | 13.758 | 0.179 |
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 | 0.51 | 5.955 | 9.282 | 8.238 | 0 | 0.008 | 0.006 | 0.008 | 0 | 0.327 | 0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.007 | 0.007 | 0.007 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0 | 0.004 | 0.002 | 0.002 | 0.002 | 0.002 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 |
Retained Earnings
| -515.365 | -490.725 | -466.331 | -434.69 | -414.019 | -397.958 | -377.884 | -356.224 | -332.708 | -312.601 | -293.171 | -269.282 | -235.771 | -210.945 | -186.421 | -175.799 | -158.029 | -141.262 | -137.376 | -133.279 | -122.34 | -118.953 | -116.856 | -92.348 | -89.997 | -80.858 | -77.685 | -68.854 | -38.949 | -32.067 | -29.87 | -107.671 | -216.906 | -224.951 | -223.724 | -222.486 | -221.161 | -218.82 | -220.283 | -217.654 | -213.025 | -212.586 | -210.328 | -205.903 | -201.957 | -200.721 | -198.61 | -197.34 | -197.126 | -196.369 | -193.689 | -194.439 | -194.405 | -191.968 | -189.892 | -174.976 | -170.648 | -164.255 | -156.311 | -150.639 | -136.676 | -129.831 | -123.818 | -118.616 | -114.273 | -92.42 | -87.403 | -82.303 | -81.3 | 1.635 | 1.294 | 1.067 | 0.766 | 0.482 | 0.277 | 0.144 | -0.003 |
Accumulated Other Comprehensive Income/Loss
| -5.192 | -5.161 | -5.004 | -5.124 | -5.18 | -5.101 | -5.227 | -5.303 | -5.16 | -5.04 | -5.04 | -5.04 | -5.038 | -5.039 | -5.045 | -5.042 | -5.032 | -5.053 | -5.02 | -5.021 | -5.04 | -5.04 | -5.04 | -5.04 | -5.04 | -3.962 | -4.577 | -4.71 | -5.738 | -6.995 | -0.001 | 0.012 | 0 | 43.133 | -1.857 | 0 | 0 | -0.228 | -0.23 | -0.226 | -0.22 | -0.219 | -0.219 | -0.22 | -0.22 | -0.219 | -0.217 | -0.216 | 1.004 | 1.024 | 1.011 | 1.162 | 1.241 | 1.227 | 1.25 | 1.127 | 1.049 | 1.37 | 1.188 | 0.88 | -0.392 | -0.261 | 0.386 | 1.076 | 1.199 | 1.261 | 1.482 | 1.314 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 673.081 | 668.816 | 665.427 | 590.206 | 586.908 | 570.786 | 568.399 | 566.551 | 532.398 | 502.505 | 497.342 | 483.582 | 482.084 | 462.418 | 417.338 | 380.544 | 242.58 | 188.209 | 187.915 | 187.683 | 183.604 | 183.314 | 170.208 | 137.072 | 130.334 | 125.358 | 121.656 | 114.154 | 120.662 | 57.099 | 49.317 | 244.027 | 241.151 | 197.111 | 241.897 | 240.151 | 239.49 | 239.065 | 238.781 | 235.98 | 224.105 | 221.126 | 217.877 | 217.472 | 215.393 | 210.878 | 210.496 | 210.102 | 209.663 | 209.111 | 208.526 | 207.81 | 207.232 | 201.571 | 200.847 | 162.437 | 159.998 | 157.674 | 157.004 | 156.243 | 147.396 | 146.663 | 142.392 | 128.706 | 127.797 | 127.278 | 126.491 | 52.495 | 67.9 | 55.819 | 55.819 | 55.819 | 55.819 | 55.819 | 69.398 | 55.819 | 0.025 |
Total Shareholders Equity
| 152.531 | 172.937 | 194.099 | 150.397 | 167.714 | 167.732 | 185.293 | 205.029 | 194.535 | 184.868 | 199.135 | 209.264 | 241.278 | 246.437 | 225.876 | 199.706 | 79.522 | 41.897 | 45.52 | 49.384 | 56.225 | 59.322 | 48.313 | 39.683 | 35.81 | 46.495 | 48.678 | 48.83 | 75.977 | 18.051 | 19.459 | 136.383 | 24.251 | 15.626 | 16.649 | 17.672 | 18.336 | 20.023 | 18.274 | 18.106 | 10.865 | 8.325 | 7.336 | 11.354 | 13.22 | 9.943 | 11.674 | 12.551 | 13.545 | 13.771 | 15.852 | 14.538 | 14.073 | 10.835 | 12.211 | -11.408 | -9.597 | -5.208 | 1.884 | 6.487 | 10.331 | 16.574 | 18.963 | 11.168 | 14.725 | 36.121 | 40.572 | 44.001 | -11.8 | 57.455 | 57.114 | 56.887 | 56.586 | 56.302 | 69.676 | 55.964 | 0.023 |
Total Equity
| 152.531 | 172.937 | 194.099 | 150.397 | 167.714 | 167.732 | 185.293 | 205.029 | 194.535 | 184.868 | 199.135 | 209.264 | 241.278 | 246.437 | 225.876 | 199.706 | 79.522 | 41.897 | 45.52 | 49.384 | 56.225 | 59.322 | 48.313 | 39.683 | 35.81 | 46.495 | 48.678 | 48.83 | 75.977 | 18.051 | 19.459 | 136.383 | 24.251 | 15.626 | 16.649 | 17.672 | 18.336 | 20.023 | 18.274 | 18.106 | 10.865 | 8.325 | 7.336 | 11.354 | 13.22 | 9.943 | 11.674 | 12.551 | 13.545 | 13.771 | 15.852 | 14.538 | 14.073 | 10.835 | 12.211 | -11.408 | -9.597 | -5.208 | 1.884 | 6.487 | 10.331 | 16.574 | 18.963 | 11.168 | 14.725 | 36.121 | 40.572 | 44.001 | -11.8 | 57.455 | 57.114 | 56.887 | 56.586 | 56.302 | 69.676 | 55.964 | 0.023 |
Total Liabilities & Shareholders Equity
| 173.346 | 188.358 | 210.64 | 166.573 | 183.316 | 187.083 | 206.928 | 225.277 | 209.906 | 205.66 | 218.865 | 236.907 | 257.261 | 264.251 | 245.115 | 232.995 | 102.544 | 54.233 | 54.058 | 56.388 | 61.976 | 65.374 | 54.751 | 52.861 | 52.102 | 60.867 | 63.03 | 74.346 | 90.842 | 20.728 | 224.739 | 140.539 | 27.931 | 18.735 | 19.862 | 20.896 | 22.616 | 25.465 | 21.978 | 23.35 | 15.223 | 14.374 | 17.139 | 20.619 | 24.587 | 21.972 | 22.741 | 23.411 | 23.808 | 24.754 | 22.804 | 21.64 | 26.316 | 23.875 | 27.199 | 21.615 | 23.864 | 28.482 | 34.065 | 41.97 | 43.021 | 53.724 | 56.391 | 50.305 | 53.756 | 62.223 | 66.611 | 72.493 | 19.4 | 72.375 | 71.739 | 71.164 | 70.74 | 70.497 | 70.087 | 69.722 | 0.202 |