Build-A-Bear Workshop, Inc.
NYSE:BBW
37.77 (USD) • At close November 5, 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 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2003 Q4 | 2002 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25.163 | 38.233 | 44.327 | 24.8 | 32.642 | 32.819 | 42.198 | 12.023 | 14.437 | 26.093 | 32.845 | 48.501 | 51.136 | 45.931 | 34.84 | 25.809 | 25.274 | 21.851 | 26.726 | 6.167 | 14.965 | 20.238 | 17.894 | 8.631 | 20.398 | 18.881 | 30.445 | 10.92 | 12.568 | 35.627 | 32.483 | 11.78 | 10.156 | 30.778 | 45.196 | 37.146 | 41.813 | 54.679 | 65.389 | 40.451 | 41.762 | 41.903 | 44.665 | 13.802 | 28.061 | 40.826 | 45.171 | 22.145 | 26.45 | 33.501 | 46.367 | 25.106 | 34.742 | 45.124 | 58.755 | 24.66 | 31.168 | 53.24 | 60.399 | 27.043 | 30.712 | 33.857 | 47 | 27.323 | 15.625 | 41.176 | 66.261 | 16.99 | 17.205 | 42.375 | 53.109 | 9.837 | 10.554 | 43.398 | 90.95 | 51.564 | 47.961 | 70.609 | 67.327 | 15.745 | 26.315 | 20.601 | 15.866 |
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 | 0.012 | 1.458 | 1.512 | 0.895 | 0.984 | 1.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.163 | 38.233 | 44.327 | 24.8 | 32.642 | 32.819 | 42.198 | 12.023 | 14.437 | 26.093 | 32.845 | 48.501 | 51.136 | 45.931 | 34.84 | 25.809 | 25.274 | 21.851 | 26.726 | 6.167 | 14.965 | 20.238 | 17.894 | 8.631 | 20.398 | 18.881 | 30.445 | 10.92 | 12.568 | 35.627 | 32.483 | 11.78 | 10.156 | 30.778 | 45.196 | 37.146 | 41.813 | 54.679 | 65.389 | 40.451 | 41.762 | 41.903 | 44.665 | 13.802 | 28.061 | 40.826 | 45.171 | 22.145 | 26.45 | 33.501 | 46.367 | 25.106 | 34.742 | 45.124 | 58.755 | 24.66 | 31.168 | 53.24 | 60.399 | 27.043 | 30.712 | 33.857 | 47 | 27.323 | 15.625 | 41.176 | 66.261 | 16.99 | 17.205 | 42.375 | 53.109 | 9.837 | 10.554 | 43.398 | 90.95 | 51.564 | 47.961 | 70.609 | 67.327 | 15.745 | 26.315 | 20.601 | 15.866 |
Net Receivables
| 12.075 | 9.547 | 8.569 | 13.908 | 13.12 | 13.307 | 15.374 | 15.894 | 15.337 | 11.838 | 13.316 | 12.788 | 8.648 | 8.28 | 8.295 | 7.95 | 6.314 | 7.099 | 11.526 | 10.25 | 8.714 | 8.836 | 10.588 | 12.962 | 8.693 | 8.968 | 13.302 | 7.881 | 9.033 | 6.395 | 12.939 | 8.787 | 9.38 | 10.44 | 13.346 | 8.053 | 7.693 | 8.182 | 11.461 | 10.144 | 9.307 | 10.761 | 14.542 | 10.515 | 6.866 | 5.804 | 9.428 | 4.721 | 4.935 | 4.17 | 7.878 | 4.889 | 4.606 | 3.503 | 7.923 | 5.79 | 3.513 | 3.653 | 5.337 | 5.124 | 4.762 | 4.306 | 8.288 | 6.685 | 6.179 | 5.995 | 7.068 | 8.791 | 7.101 | 6.028 | 7.389 | 8.558 | 10.781 | 7.297 | 6.629 | 6.24 | 4.752 | 3.473 | 3.792 | 2.028 | 1.33 | 1.678 | 1.665 |
Inventory
| 66.977 | 64.024 | 63.499 | 64.465 | 66.329 | 66.489 | 70.485 | 88.339 | 87.722 | 77.366 | 73.609 | 61.912 | 47.342 | 43.754 | 46.947 | 51.501 | 55.509 | 53.238 | 53.381 | 66.205 | 62.081 | 56.004 | 58.356 | 57.309 | 47.833 | 49.423 | 53.136 | 61.952 | 58.403 | 53.315 | 51.885 | 59.398 | 55.463 | 53.982 | 53.877 | 55.591 | 50.359 | 51.17 | 51.939 | 45.712 | 43.463 | 44.059 | 50.248 | 56.671 | 48.134 | 37.824 | 46.904 | 54.885 | 47.029 | 45.584 | 51.86 | 56.258 | 46.156 | 39.492 | 46.475 | 54.726 | 57.115 | 47.062 | 44.384 | 48.457 | 47.766 | 43.049 | 50.586 | 47.73 | 46.763 | 49.997 | 48.638 | 54.532 | 55.665 | 48.013 | 50.905 | 48.112 | 48.005 | 43.591 | 40.157 | 34.123 | 35.806 | 30.819 | 30.791 | 29.435 | 29.948 | 22.573 | 21.57 |
Other Current Assets
| 13.258 | 12.046 | 11.377 | 13.592 | 11.898 | 13.503 | 19.374 | 5.635 | 12.91 | 12.436 | 12.852 | 11.186 | 8.841 | 9.798 | 10.111 | 5.427 | 5.4 | 5.896 | 7.117 | 6.327 | 6.889 | 8.587 | 12.96 | 16.848 | 13.686 | 11.493 | 13.346 | 13.365 | 12.823 | 12.3 | 12.737 | 13.752 | 13.817 | 15.07 | 16.312 | 16.651 | 14.173 | 13.891 | 15.611 | 12.188 | 11.469 | 9.639 | 11.547 | 14.602 | 13.115 | 13.168 | 14.216 | 5.178 | 4.874 | 16.406 | 18.273 | 28.27 | 30.165 | 26.667 | 25.89 | 26.121 | 24.601 | 23.267 | 25.635 | 25.788 | 23.597 | 19.163 | 19.99 | 19.37 | 23.975 | 19.37 | 23.975 | 18.23 | 18.992 | 20.291 | 14.193 | 17.274 | 17.81 | 10.691 | 10.071 | 12.537 | 11.451 | 7.867 | 8.045 | 9.527 | 8.135 | 7.262 | 3.603 |
Total Current Assets
| 117.473 | 123.85 | 127.772 | 116.765 | 123.989 | 126.118 | 147.431 | 126.635 | 130.406 | 127.733 | 132.622 | 134.387 | 115.967 | 107.763 | 100.193 | 90.687 | 92.497 | 88.084 | 98.75 | 88.949 | 92.649 | 93.665 | 99.798 | 95.75 | 90.61 | 88.765 | 110.229 | 94.118 | 92.827 | 107.637 | 110.044 | 93.717 | 88.816 | 110.27 | 128.731 | 119.11 | 115.744 | 129.739 | 145.778 | 109.493 | 106.119 | 106.443 | 121.755 | 95.859 | 96.445 | 97.695 | 116.706 | 95.807 | 92.487 | 99.661 | 124.378 | 114.523 | 115.669 | 114.786 | 139.043 | 111.297 | 116.397 | 127.222 | 135.755 | 106.412 | 106.837 | 100.375 | 125.864 | 101.108 | 92.542 | 117.071 | 140.197 | 99.305 | 104.041 | 116.707 | 125.596 | 83.781 | 87.15 | 104.977 | 147.807 | 104.464 | 99.97 | 112.768 | 109.955 | 56.735 | 65.728 | 52.113 | 42.704 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 147.461 | 126.68 | 128.705 | 119.682 | 121.35 | 124.165 | 122.55 | 122.5 | 123.249 | 118.817 | 126.637 | 135.109 | 141.248 | 149.935 | 157.798 | 165.178 | 172.794 | 185.738 | 191.999 | 201.764 | 201.871 | 210.382 | 66.368 | 73.343 | 76.157 | 76.41 | 77.751 | 76.718 | 75.667 | 73.246 | 74.924 | 71.984 | 69.872 | 68.886 | 67.741 | 60.09 | 58.439 | 59.223 | 62.766 | 61.031 | 63.185 | 65.596 | 70.163 | 69.562 | 68.273 | 68.048 | 71.459 | 73.754 | 73.518 | 74.771 | 77.445 | 78.965 | 81.225 | 83.461 | 88.029 | 90.397 | 92.634 | 95.941 | 101.044 | 107.616 | 112.834 | 117.331 | 123.193 | 132.382 | 138.333 | 136.856 | 139.841 | 137.414 | 133.002 | 129.455 | 130.347 | 129.169 | 117.504 | 95.194 | 89.973 | 86.207 | 83.73 | 77.321 | 75.815 | 56.211 | 55.535 | 56.358 | 48.071 |
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 | 33.876 | 32.643 | 33.423 | 32.306 | 32.614 | 33.542 | 33.561 | 32.407 | 33.044 | 31.742 | 31.865 | 33.78 | 33.247 | 34.188 | 30.843 | 30.48 | 39.496 | 42.683 | 42.934 | 42.84 | 43.068 | 42.5 | 36.374 | 36.927 | 32.409 | 31.098 | 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 | 0.027 | 1.067 | 0.607 | 0.731 | 0.887 | 1.013 | 0.95 | 0.995 | 1.131 | 1.361 | 1.588 | 1.721 | 1.653 | 1.859 | 1.557 | 1.738 | 1.211 | 0.382 | 0.252 | 0.304 | 0.365 | 0.397 | 0.472 | 0.568 | 0.571 | 0.611 | 0.617 | 0.633 | 0.51 | 0.595 | 0.728 | 0.655 | 0.836 | 1.043 | 1.264 | 1.444 | 2.657 | 2.813 | 3.226 | 3.601 | 4.037 | 3.94 | 3.881 | 3.903 | 3.88 | 4.19 | 4.217 | 4.016 | 2.799 | 2.863 | 2.984 | 2.873 | 3.233 | 3.301 | 1.34 | 1.454 | 1.329 | 1.259 | 1.3 | 1.411 | 0 | 1.581 | 1.59 | 1.417 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 1.067 | 0.607 | 0.731 | 0.887 | 1.013 | 0.95 | 0.995 | 1.131 | 1.361 | 1.588 | 1.721 | 1.653 | 1.859 | 1.557 | 1.738 | 1.211 | 0.382 | 0.252 | 0.304 | 0.365 | 0.397 | 0.472 | 0.568 | 0.571 | 0.611 | 0.617 | 0.633 | 34.386 | 33.238 | 34.151 | 32.961 | 33.45 | 34.585 | 34.825 | 33.851 | 35.701 | 34.555 | 35.091 | 37.381 | 37.284 | 38.128 | 34.724 | 34.383 | 43.376 | 46.873 | 47.151 | 46.856 | 45.867 | 45.363 | 39.358 | 39.8 | 35.642 | 34.399 | 1.34 | 1.454 | 1.329 | 1.259 | 1.3 | 1.411 | 0 | 1.581 | 1.59 | 1.417 |
Long 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 | -1.669 | -1.706 | -1.817 | -1.378 | -0.998 | -1.193 | -0.081 | -0.753 | -0.269 | -0.269 | 0 | -0.987 | -0.487 | -0.469 | -0.48 | -0.419 | -7.624 | -7.585 | -7.539 | -7.465 | -6.874 | -7.231 | -6.205 | -6.306 | 3.159 | 7.554 | 7.89 | -3.839 | -4.185 | -4.13 | -3.905 | -3.606 | -2.69 | -2.529 | -2.437 | -2.388 | -3.941 | -3.636 | -3.347 | -3.232 | -3.142 | -2.958 | -2.836 | -2.725 | 0 | 0 | 0 | 0 |
Tax Assets
| 8.694 | 8.672 | 8.682 | 6.822 | 6.828 | 6.642 | 6.592 | 7.561 | 7.596 | 7.609 | 7.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.411 | 3.203 | 1.949 | 3.241 | 3.099 | 6.783 | 4.847 | 4.102 | 6.381 | 9.803 | 10.256 | 9.543 | 8.256 | 10.737 | 10.944 | 10.863 | 17.451 | 1.669 | 1.706 | 1.817 | 1.378 | 0.998 | 1.193 | 0.081 | 0.753 | 0.269 | 0.269 | 0 | 0.987 | 0.487 | 0.469 | 0.48 | 0.419 | 7.624 | 7.585 | 7.539 | 7.465 | 6.874 | 7.231 | 6.205 | 6.306 | 4.243 | 4.108 | 3.961 | 3.839 | 4.185 | 4.13 | 3.905 | 3.606 | 2.69 | 2.529 | 2.437 | 2.388 | 3.941 | 3.636 | 3.347 | 3.232 | 3.142 | 2.958 | 2.836 | 2.725 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 5.831 | 6.074 | 7.165 | 7.274 | 6.246 | 4.785 | 4.221 | 3.105 | 2.184 | 2.266 | 2.077 | 2.502 | 7.06 | 6.685 | 3.381 | 3.572 | 2.972 | 3.005 | 3.202 | 2.734 | 1.658 | 2.224 | 2.05 | 2.091 | 2.182 | 2.427 | 2.633 | 2.571 | 2.493 | 2.384 | 4.65 | 4.806 | 4.869 | 4.439 | 4.26 | 2.893 | 3.019 | 2.823 | 3.206 | 3.976 | 3.63 | 3.641 | 2.156 | 3.025 | 3.258 | 3.513 | 3.304 | 7.218 | 6.704 | 6.929 | 6.787 | 15.625 | 15.07 | 14.462 | 14.871 | 15.476 | 10.74 | 10.417 | 10.093 | 6.341 | 5.177 | 4.764 | 16.712 | 15.682 | 16.12 | 12.423 | 12.637 | 12.455 | 10.254 | 4.972 | 4.027 | 4.674 | 3.715 | 43.853 | 6.874 | 4.695 | 2.184 | 2.155 | 2.056 | 3.58 | 1.989 | 1.902 | 1.501 |
Total Non-Current Assets
| 161.986 | 141.426 | 144.552 | 133.778 | 134.424 | 135.592 | 133.363 | 133.166 | 133.029 | 128.692 | 136.327 | 137.611 | 148.308 | 156.62 | 161.179 | 168.75 | 175.766 | 188.743 | 198.612 | 207.728 | 206.545 | 216.454 | 72.248 | 83.104 | 84.199 | 83.889 | 87.76 | 90.223 | 89.777 | 86.761 | 89.551 | 89.18 | 87.544 | 85.745 | 91.19 | 64.194 | 61.84 | 62.298 | 66.276 | 65.372 | 67.212 | 69.709 | 72.887 | 73.158 | 72.142 | 72.178 | 75.396 | 115.358 | 113.46 | 115.851 | 117.193 | 128.04 | 130.88 | 132.748 | 136.751 | 141.574 | 137.929 | 141.449 | 148.518 | 158.643 | 167.801 | 168.67 | 174.288 | 191.44 | 201.326 | 196.43 | 199.334 | 195.736 | 188.619 | 173.785 | 174.174 | 169.485 | 155.618 | 140.387 | 98.301 | 92.231 | 87.173 | 80.776 | 79.282 | 59.791 | 59.105 | 59.851 | 50.99 |
Total Assets
| 279.459 | 265.276 | 272.324 | 250.543 | 258.413 | 261.71 | 280.794 | 259.801 | 263.435 | 256.425 | 268.949 | 271.998 | 264.275 | 264.383 | 261.372 | 259.437 | 268.263 | 276.827 | 297.362 | 296.677 | 299.194 | 310.119 | 172.046 | 178.854 | 174.809 | 172.654 | 197.989 | 184.341 | 182.604 | 194.398 | 199.595 | 182.897 | 176.36 | 196.015 | 219.921 | 183.304 | 177.584 | 192.037 | 212.054 | 174.865 | 173.331 | 176.152 | 194.642 | 169.017 | 168.587 | 169.873 | 192.102 | 211.165 | 205.947 | 215.512 | 241.571 | 242.563 | 246.549 | 247.534 | 275.794 | 252.871 | 254.326 | 268.671 | 284.273 | 265.055 | 274.638 | 269.045 | 300.152 | 292.548 | 293.868 | 313.501 | 339.531 | 295.041 | 292.66 | 290.492 | 299.77 | 253.266 | 242.768 | 245.364 | 246.108 | 196.695 | 187.143 | 193.544 | 189.237 | 116.526 | 124.833 | 111.964 | 93.693 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 17.542 | 14.793 | 16.17 | 11.961 | 15.598 | 13.686 | 10.286 | 19.514 | 29.086 | 19.93 | 25.264 | 25.83 | 16.028 | 19.438 | 17.784 | 14.527 | 23.267 | 22.905 | 15.68 | 18.39 | 16.734 | 20.996 | 22.551 | 18.179 | 15.046 | 12.965 | 18.942 | 16.855 | 17.016 | 24.064 | 27.861 | 26.242 | 22.404 | 27.812 | 42.551 | 29.927 | 23.14 | 23.504 | 38.107 | 28.369 | 25.447 | 20.384 | 34.977 | 33.517 | 33.897 | 25.918 | 38.984 | 35.151 | 24.253 | 22.741 | 41.032 | 38.544 | 33.28 | 25.103 | 36.325 | 32.369 | 30.341 | 31.298 | 32.822 | 28.134 | 27.035 | 20.728 | 37.547 | 29.7 | 23.613 | 30.679 | 45.044 | 35.761 | 40.491 | 44.167 | 46.761 | 35.056 | 30.821 | 32.265 | 34.996 | 17.706 | 17.205 | 21.883 | 25.767 | 17.896 | 21.457 | 22.187 | 17.704 |
Short Term Debt
| 30.11 | 24.276 | 25.961 | 26.002 | 27.194 | 27.843 | 27.436 | 27.644 | 25.244 | 23.47 | 24.455 | 26.815 | 28.019 | 30.631 | 32.402 | 35.489 | 39.917 | 32.963 | 30.912 | 31.537 | 30.697 | 29.769 | 0 | 7.25 | 0 | 0 | 0 | 13.055 | 11.285 | 14.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.173 | -1.184 | -0.597 | 4.16 | -7.218 | -0.615 | 0.151 | -19.279 | -15.199 | 0.886 | 24.593 | 12.128 | 6.039 | 6.818 | 6.363 | 15.488 | 6.202 | 6.597 | 7.052 | 11.185 | 4.795 | 6.5 | 6.043 | 12.593 | 8.584 | 7.284 | 17.356 | 15.439 | 7.281 | 5.932 | 12.378 | 16.301 | 5.894 | 5.712 | 12.371 | -22.865 | 3.97 | 2.755 | 11.274 | -2.075 | 11.839 | 0 | 0 | 0 |
Tax Payables
| 2.407 | 4.891 | 4.049 | 2.795 | 5.569 | 9.672 | 7.979 | 3.591 | 2.415 | 7.016 | 2.762 | 2.637 | 4.968 | 4.704 | 2.373 | 3.416 | 2.386 | 1.181 | 2.437 | 1.378 | 1.887 | 2.043 | 1.361 | 1.488 | 3.324 | 2.537 | 5.647 | 2.14 | 1.844 | 2.633 | 5.686 | 2.783 | 1.578 | 4.008 | 6.944 | 3.002 | 3.506 | 3.787 | 8.835 | 3.34 | 3.34 | 3.34 | 6.206 | 2.412 | 2.412 | 2.412 | 0 | 0 | 0 | 0 | 6.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.318 | 3.432 | 21.648 | 22.031 | 22.749 | 23.647 | 26.071 | 24 | 22.385 | 22.651 | 24.745 | 20.887 | 20.819 | 20.699 | 21.474 | 21.434 | 20.647 | 21.133 | 22.836 | 21.488 | 19.037 | 21.032 | 23.579 | 20.586 | 16.656 | 18.9 | 35.732 | 29.352 | 31.362 | 33.679 | 39.099 | 29.124 | 31.114 | 34.102 | 38.024 | 30.683 | 32.342 | 34.721 | 36.922 | 30.042 | 31.79 | 33.747 | 38.473 | 28.027 | 29.636 | 32.456 | 35.649 | 26.635 | 28.416 | 5.431 | 5.285 | 6.803 | 6.852 | 6.761 | 6.679 | 9.952 | 9.131 | 8.837 | 8.582 | 7.811 | 7.839 | 7.636 | 7.634 | 9.665 | 9.239 | 8.875 | 8.708 | 7.35 | 6.686 | 6.613 | 6.454 | 9.278 | 8.362 | 7.795 | 22.865 | 2.095 | 2.177 | 2.047 | 2.075 | 2.152 | 0 | 0 | 0 |
Other Current Liabilities
| 13.343 | 36.172 | 19.954 | 25.319 | 28.347 | 27.272 | 37.358 | 25.764 | 22.873 | 23.444 | 25.543 | 20.378 | 20.972 | 16.629 | 20.326 | 19.856 | 15.911 | 10.395 | 16.536 | 9.985 | 8.622 | 7.608 | 10.047 | 7.559 | 12.482 | 8.739 | 15.189 | 0.088 | 0.082 | 0.069 | 15.897 | 11.918 | 10.427 | 17.96 | 19.286 | 14.197 | 13.269 | 18.666 | 24.058 | 18.174 | 14.001 | 12.817 | 12.22 | 16.38 | 9.162 | 8.547 | 30.849 | 21.18 | 6.341 | 7.924 | 28.323 | 21.67 | 23.487 | 24.291 | 28.88 | 21.736 | 22.891 | 24.499 | 29.301 | 21.157 | 22.502 | 24.085 | 29.21 | 21.697 | 22.925 | 24.596 | 34.567 | 18.61 | 18.636 | 20.295 | 28.128 | 14.819 | 15.201 | 16.116 | 46.165 | 17.579 | 17.078 | 17.75 | 36.188 | 12.485 | 25.615 | 22.201 | 20.187 |
Total Current Liabilities
| 80.313 | 78.673 | 83.733 | 85.313 | 93.888 | 92.448 | 101.151 | 96.922 | 99.588 | 89.495 | 100.007 | 93.91 | 85.838 | 87.397 | 91.986 | 91.306 | 99.742 | 87.396 | 85.964 | 81.4 | 75.09 | 79.405 | 56.177 | 53.574 | 44.184 | 40.604 | 69.863 | 59.35 | 59.745 | 71.952 | 82.857 | 67.284 | 63.945 | 79.874 | 99.861 | 74.807 | 68.751 | 76.891 | 99.087 | 72.412 | 70.054 | 66.351 | 89.83 | 70.706 | 72.08 | 67.072 | 86.203 | 67.767 | 59.896 | 60.689 | 86.768 | 73.056 | 70.437 | 62.518 | 87.372 | 70.259 | 68.96 | 71.686 | 81.89 | 61.897 | 63.876 | 58.492 | 86.984 | 69.646 | 63.061 | 81.506 | 103.758 | 69.002 | 71.745 | 83.453 | 97.644 | 65.047 | 60.096 | 68.547 | 81.161 | 41.35 | 39.215 | 52.954 | 61.955 | 44.372 | 47.072 | 44.389 | 37.891 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 71.993 | 56.906 | 57.609 | 52.423 | 55.368 | 59.03 | 59.08 | 0 | 68.291 | 66.617 | 73.307 | 82.7 | 89.883 | 95.654 | 101.462 | 107.653 | 111.64 | 118.416 | 119.625 | 130.394 | 132.613 | 139.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.156 | 0 | 0 | 0 | 0 | 12.86 | 13.217 | 17.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.568 | -2.645 | -2.418 | -2.297 | -3.324 | -2.764 | -2.74 | -2.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -24.369 | 0 | 0 | 0 | 0.529 | 0 | 0.592 | 0 | 0.734 | 0.791 | 0.847 | 0.884 | 0.92 | 0.866 | 0.916 | 0.915 | 1.325 | 1.289 | 1.399 | 1.58 | 1.625 | 1.557 | 1.1 | 1.142 | 1.208 | 0.504 | 0.54 | 0.528 | 0.565 | 0.603 | 0.636 | 0.681 | 0.728 | 0.782 | 0.836 | 0.89 | 0.945 | 1.004 | 1.064 | 1.124 | 0.905 | 1 | 1.057 | 1.115 | 1.177 | 1.238 | 1.301 | 1.368 | 1.436 | 26.643 | 28.177 | 29.026 | 30.348 | 31.9 | 33.478 | 1.948 | 36.787 | 38.4 | 40.181 | 41.719 | 2.033 | 2.026 | 2.094 | 2.162 | 2.511 | 2.568 | 2.645 | 2.418 | 2.297 | 3.324 | 2.764 | 2.74 | 2.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 24.369 | 0 | 0 | 0 | 23.81 | 0 | 0 | 0 | 27.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.587 | 0 | 0 | 0 | 0 | 0.856 | 0.856 | 0.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.476 | 0.47 | 0.46 | 0.459 | 0.438 | 0.426 | 0.278 | 1.011 | 3.508 | 3.996 | 1.964 | 2.539 | 5.573 | 5.491 | 5.312 | 3.367 |
Other Non-Current Liabilities
| 1.362 | 1.356 | 1.32 | 1.159 | 1.291 | 1.26 | -22.893 | 65.781 | 1.1 | 1.774 | -26.274 | 1.533 | 2.572 | 2.471 | 1.323 | 2.913 | 1.43 | 1.643 | 1.717 | 1.651 | 1.576 | 1.287 | 19.93 | 19.831 | 20.196 | 19.491 | 19.603 | 19.557 | 18.992 | 18.339 | 17.061 | 16.286 | 15.339 | 14.38 | 1.175 | 13.438 | 12.813 | 13.815 | 14.397 | 1.367 | 0.602 | 0.318 | 19.517 | 19.542 | 18.669 | 19.663 | 21.585 | 21.212 | 22.332 | 22.985 | 24.124 | 0.366 | 0.375 | 0.344 | 0.361 | 0.794 | 0.806 | 34.297 | 0.816 | 1.222 | 1.745 | 1.677 | 43.41 | 44.775 | 45.278 | 39.202 | 39.654 | 41.949 | 42.012 | 39.192 | 37.403 | 39.224 | 37.692 | 36.406 | 33.579 | 34.068 | 32.513 | 31.32 | 29.233 | 41.952 | 41.542 | 40.724 | 36.904 |
Total Non-Current Liabilities
| 73.355 | 58.262 | 58.929 | 53.582 | 56.659 | 60.29 | 60.526 | 65.781 | 69.983 | 68.391 | 75.259 | 85.024 | 93.302 | 99.009 | 103.705 | 111.432 | 113.986 | 120.974 | 122.667 | 133.334 | 135.599 | 142.274 | 21.555 | 21.388 | 21.296 | 20.633 | 20.811 | 20.061 | 19.532 | 18.867 | 17.626 | 16.889 | 15.975 | 15.061 | 20.646 | 14.22 | 13.649 | 14.705 | 15.342 | 16.087 | 15.739 | 19.844 | 20.422 | 20.542 | 19.726 | 20.778 | 22.762 | 22.45 | 23.633 | 24.353 | 25.56 | 27.009 | 28.552 | 29.37 | 30.709 | 32.694 | 34.284 | 36.245 | 37.603 | 39.622 | 41.926 | 43.396 | 45.443 | 46.801 | 47.372 | 41.364 | 42.165 | 42.425 | 42.482 | 39.652 | 37.862 | 39.662 | 38.118 | 36.684 | 34.59 | 37.576 | 36.509 | 33.284 | 31.772 | 47.525 | 47.033 | 46.036 | 40.271 |
Total Liabilities
| 153.668 | 136.935 | 142.662 | 138.895 | 150.547 | 152.738 | 161.677 | 162.703 | 169.571 | 157.886 | 175.266 | 178.934 | 179.14 | 186.406 | 195.691 | 202.738 | 213.728 | 208.37 | 208.631 | 214.734 | 210.689 | 221.679 | 77.732 | 74.962 | 65.48 | 61.237 | 90.674 | 79.411 | 79.277 | 90.819 | 100.483 | 84.173 | 79.92 | 94.935 | 120.507 | 89.027 | 82.4 | 91.596 | 114.429 | 88.499 | 85.793 | 86.195 | 110.252 | 91.248 | 91.806 | 87.85 | 108.965 | 90.217 | 83.529 | 85.042 | 112.328 | 100.065 | 98.989 | 91.888 | 118.081 | 102.953 | 103.244 | 107.931 | 119.493 | 101.519 | 105.802 | 101.888 | 132.427 | 116.447 | 110.433 | 122.87 | 145.923 | 111.427 | 114.227 | 123.105 | 135.506 | 104.709 | 98.214 | 105.231 | 115.751 | 78.926 | 75.724 | 86.238 | 93.727 | 91.897 | 94.105 | 90.425 | 78.162 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.785 | 8.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.094 | 0.094 | 0.095 | 0.095 |
Common Stock
| 0.136 | 0.139 | 0.143 | 0.145 | 0.145 | 0.149 | 0.148 | 0.147 | 0.15 | 0.157 | 0.162 | 0.163 | 0.163 | 0.163 | 0.159 | 0.16 | 0.156 | 0.155 | 0.152 | 0.152 | 0.152 | 0.149 | 0.15 | 0.15 | 0.15 | 0.151 | 0.155 | 0.159 | 0.16 | 0.16 | 0.159 | 0.159 | 0.159 | 0.158 | 0.158 | 0.169 | 0.17 | 0.173 | 0.174 | 0.174 | 0.176 | 0.175 | 0.174 | 0.174 | 0.173 | 0.171 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.182 | 0.192 | 0.196 | 0.196 | 0.196 | 0.203 | 0.205 | 0.204 | 0.204 | 0.203 | 0.199 | 0.195 | 0.194 | 0.195 | 0.2 | 0.207 | 0.207 | 0.206 | 0.206 | 0.205 | 0.205 | 0.205 | 0.204 | 0.201 | 0.2 | 0.199 | 0.199 | 0.196 | 0.007 | 0.007 | 0.005 | 0.005 |
Retained Earnings
| 74.737 | 76.29 | 75.272 | 57.182 | 52.965 | 50.676 | 61.375 | 40.865 | 36.69 | 38.872 | 30.501 | 30.08 | 24.157 | 17.322 | 5.315 | -3.528 | -5.188 | 8.72 | 29.925 | 23.763 | 29.637 | 30.861 | 37.094 | 47.517 | 53.811 | 55.904 | 49.76 | 46.422 | 45.488 | 47.022 | 43.679 | 43.362 | 41.522 | 45.823 | 64.132 | 44.047 | 42.981 | 43.609 | 36.787 | 24.967 | 23.147 | 27.45 | 22.425 | 16.978 | 18.332 | 24.55 | 24.537 | 61.012 | 65.266 | 72.817 | 73.832 | 82.823 | 81.969 | 88.643 | 90.894 | 82.615 | 83.993 | 92.471 | 90.79 | 91.708 | 96.471 | 102.438 | 103.263 | 98.286 | 100.301 | 105.092 | 98.699 | 88.822 | 85.847 | 84.253 | 76.19 | 60.758 | 58.045 | 55.046 | 46.7 | 36.104 | 30.849 | 27.354 | 19.386 | 14.979 | 21.567 | 12.343 | 6.334 |
Accumulated Other Comprehensive Income/Loss
| -11.913 | -12.153 | -12.082 | -12.319 | -12.017 | -12.177 | -12.274 | -12.336 | -12.385 | -12.452 | -12.47 | -12.495 | -12.579 | -12.532 | -12.615 | -12.277 | -12.339 | -11.909 | -12.079 | -11.927 | -11.579 | -12.12 | -12.018 | -12.049 | -12.015 | -11.546 | -11.562 | -11.623 | -12.01 | -12.505 | -12.727 | -11.994 | -11.696 | -10.614 | -9.971 | -9.272 | -8.503 | -9.697 | -8.698 | -7.524 | -6.515 | -7.263 | -7.303 | -7.843 | -8.949 | -9.016 | -7.683 | -7.02 | -9.082 | -7.689 | -10.165 | -9.506 | -7.58 | -7.602 | -9.959 | -8.242 | -11.244 | -10.756 | -6.336 | -7.247 | -5.627 | -12.101 | -12.585 | 1.352 | 7.009 | 5.624 | 6.314 | 7.447 | 6.364 | -1.868 | -0.997 | -0.005 | -0.291 | -0.152 | -1.803 | -0.965 | -1.19 | -1.688 | -1.78 | -3.282 | -3.748 | -1.821 | -1.728 |
Other Total Stockholders Equity
| 62.831 | 64.065 | 66.329 | 66.64 | 66.773 | 70.324 | 69.868 | 68.422 | 69.409 | 71.962 | 75.49 | 75.316 | 73.394 | 73.024 | 72.822 | 72.344 | 71.906 | 71.491 | 70.633 | 69.955 | 70.295 | 69.55 | 69.088 | 68.274 | 67.383 | 66.908 | 68.962 | 69.972 | 69.689 | 68.902 | 68.001 | 67.197 | 66.455 | 65.713 | 45.095 | 59.333 | 60.536 | 66.356 | 69.362 | 68.749 | 68.749 | 69.595 | 69.094 | 68.46 | 67.225 | 66.318 | 66.109 | 66.112 | 66.06 | 65.168 | 65.402 | 68.999 | 72.979 | 74.409 | 76.582 | 75.349 | 78.13 | 78.82 | 80.122 | 78.871 | 77.789 | 76.621 | 76.852 | 76.269 | 75.93 | 75.93 | 79.715 | 87.138 | 86.016 | 84.796 | 88.866 | 87.599 | 86.595 | 85.035 | 85.259 | 82.43 | 81.561 | 81.441 | 77.708 | 12.831 | 12.808 | 10.918 | 10.82 |
Total Shareholders Equity
| 125.791 | 128.341 | 129.662 | 111.648 | 107.866 | 108.972 | 119.117 | 97.098 | 93.864 | 98.539 | 93.683 | 93.064 | 85.135 | 77.977 | 65.681 | 56.699 | 54.535 | 68.457 | 88.731 | 81.943 | 88.505 | 88.44 | 94.314 | 103.892 | 109.329 | 111.417 | 107.315 | 104.93 | 103.327 | 103.579 | 99.112 | 98.724 | 96.44 | 101.08 | 99.414 | 94.277 | 95.184 | 100.441 | 97.625 | 86.366 | 87.538 | 89.957 | 84.39 | 77.769 | 76.781 | 82.023 | 83.137 | 120.948 | 122.418 | 130.47 | 129.243 | 142.498 | 147.56 | 155.646 | 157.713 | 149.918 | 151.082 | 160.74 | 164.78 | 163.536 | 168.836 | 167.157 | 167.725 | 176.101 | 183.435 | 190.631 | 193.608 | 183.614 | 178.433 | 167.387 | 164.264 | 148.557 | 144.554 | 140.133 | 130.357 | 117.769 | 111.419 | 107.306 | 95.51 | 24.629 | 30.728 | 21.54 | 15.526 |
Total Equity
| 125.791 | 128.341 | 129.662 | 111.648 | 107.866 | 108.972 | 119.117 | 97.098 | 93.864 | 98.539 | 93.683 | 93.064 | 85.135 | 77.977 | 65.681 | 56.699 | 54.535 | 68.457 | 88.731 | 81.943 | 88.505 | 88.44 | 94.314 | 103.892 | 109.329 | 111.417 | 107.315 | 104.93 | 103.327 | 103.579 | 99.112 | 98.724 | 96.44 | 101.08 | 99.414 | 94.277 | 95.184 | 100.441 | 97.625 | 86.366 | 87.538 | 89.957 | 84.39 | 77.769 | 76.781 | 82.023 | 83.137 | 120.948 | 122.418 | 130.47 | 129.243 | 142.498 | 147.56 | 155.646 | 157.713 | 149.918 | 151.082 | 160.74 | 164.78 | 163.536 | 168.836 | 167.157 | 167.725 | 176.101 | 183.435 | 190.631 | 193.608 | 183.614 | 178.433 | 167.387 | 164.264 | 148.557 | 144.554 | 140.133 | 130.357 | 117.769 | 111.419 | 107.306 | 95.51 | 24.629 | 30.728 | 21.54 | 15.531 |
Total Liabilities & Shareholders Equity
| 279.459 | 265.276 | 272.324 | 250.543 | 258.413 | 261.71 | 280.794 | 259.801 | 263.435 | 256.425 | 268.949 | 271.998 | 264.275 | 264.383 | 261.372 | 259.437 | 268.263 | 276.827 | 297.362 | 296.677 | 299.194 | 310.119 | 172.046 | 178.854 | 174.809 | 172.654 | 197.989 | 184.341 | 182.604 | 194.398 | 199.595 | 182.897 | 176.36 | 196.015 | 219.921 | 183.304 | 177.584 | 192.037 | 212.054 | 174.865 | 173.331 | 176.152 | 194.642 | 169.017 | 168.587 | 169.873 | 192.102 | 211.165 | 205.947 | 215.512 | 241.571 | 242.563 | 246.549 | 247.534 | 275.794 | 252.871 | 254.326 | 268.671 | 284.273 | 265.055 | 274.638 | 269.045 | 300.152 | 292.548 | 293.868 | 313.501 | 339.531 | 295.041 | 292.66 | 290.492 | 299.77 | 253.266 | 242.768 | 245.364 | 246.108 | 196.695 | 187.143 | 193.544 | 189.237 | 116.526 | 124.833 | 111.964 | 93.693 |