CEVA, Inc.
NASDAQ:CEVA
29.34 (USD) • At close November 7, 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 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 24.702 | 21.222 | 23.287 | 17.082 | 27.511 | 24.483 | 21.285 | 29.51 | 19.289 | 39.778 | 33.153 | 34.278 | 26.706 | 53.662 | 21.143 | 22.067 | 29.979 | 22.903 | 22.803 | 14.851 | 24.527 | 21.469 | 22.26 | 9.212 | 10.7 | 18.382 | 21.739 | 22.931 | 17.103 | 12.621 | 18.401 | 19.998 | 18.664 | 11.315 | 18.909 | 16.316 | 12.084 | 13.993 | 16.166 | 14.042 | 22.893 | 28.201 | 24.117 | 11.607 | 7.539 | 10 | 18.422 | 21.68 | 20.507 | 6.322 | 70.385 | 22.695 | 14.379 | 15.058 | 41.905 | 23.134 | 22.228 | 27.074 | 52.16 | 8.657 | 8.215 | 15.483 | 13.328 | 11.144 | 43.093 | 52.501 | 40.697 | 42.679 | 43.026 | 37.177 | 37.968 | 36.509 | 30.113 | 31.69 | 35.111 | 24.492 | 37.929 | 33.22 | 28.844 | 27.035 | 56.832 | 58.615 | 59.13 | 63.515 | 65.294 | 68.519 | 73.81 | 0 | 0 |
Short Term Investments
| 133.709 | 137.532 | 143.251 | 114.63 | 108.136 | 112.306 | 118.194 | 106.763 | 118.759 | 122.597 | 121.708 | 110.955 | 100.394 | 92.319 | 108.987 | 119.664 | 126.131 | 126.39 | 121.782 | 127.453 | 126.508 | 135.34 | 123.608 | 110.344 | 114.995 | 118.481 | 117.096 | 115.425 | 102.897 | 101.054 | 108.115 | 99.883 | 103.853 | 94.904 | 79.033 | 66.797 | 57.378 | 74.941 | 85.277 | 97.617 | 100.457 | 107.475 | 110.411 | 113.97 | 118.627 | 123.753 | 116.572 | 119.969 | 116.141 | 131.331 | 69.027 | 114.537 | 123.112 | 113.003 | 73.874 | 78.888 | 71.293 | 74.6 | 48.438 | 83.122 | 79.528 | 69.596 | 71.301 | 76.713 | 43.382 | 25.797 | 39.911 | 23.278 | 21.88 | 27.251 | 26.266 | 27.259 | 33.48 | 28.424 | 26.509 | 35.92 | 21.717 | 27.118 | 30.794 | 30.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 158.411 | 158.754 | 166.538 | 131.712 | 135.647 | 136.789 | 139.479 | 136.273 | 138.048 | 162.375 | 154.861 | 145.233 | 127.1 | 145.981 | 130.13 | 141.731 | 156.11 | 149.293 | 144.585 | 142.304 | 151.035 | 156.809 | 145.868 | 119.556 | 125.695 | 136.863 | 138.835 | 138.356 | 120 | 113.675 | 126.516 | 119.881 | 122.517 | 106.219 | 97.942 | 83.113 | 69.462 | 88.934 | 101.443 | 111.659 | 123.35 | 135.676 | 134.528 | 125.577 | 126.166 | 133.753 | 134.994 | 141.649 | 136.648 | 137.653 | 139.412 | 137.232 | 137.491 | 128.061 | 115.779 | 102.022 | 93.521 | 101.674 | 100.598 | 91.779 | 87.743 | 85.079 | 84.629 | 87.857 | 86.475 | 78.298 | 80.608 | 65.957 | 64.906 | 64.428 | 64.234 | 63.768 | 63.593 | 60.114 | 61.62 | 60.412 | 59.646 | 60.338 | 59.638 | 57.765 | 56.832 | 58.615 | 59.13 | 63.515 | 65.294 | 68.519 | 73.81 | 0.24 | 0 |
Net Receivables
| 35.655 | 33.635 | 30.307 | 31.063 | 31.872 | 35.007 | 31.273 | 26.763 | 27.962 | 23.508 | 27.449 | 26.581 | 26.697 | 24.631 | 31.224 | 28.979 | 19.781 | 24.925 | 28.307 | 26.813 | 22.019 | 19.351 | 26.156 | 24.033 | 17.999 | 23.327 | 16.494 | 12.885 | 10.389 | 13.777 | 15.044 | 17.25 | 10.775 | 6.709 | 4.068 | 9.137 | 9.39 | 11.376 | 8.347 | 8.289 | 5.07 | 3.066 | 5.629 | 9.144 | 9.186 | 7.34 | 6.232 | 6.015 | 4.702 | 5.479 | 5.116 | 4.485 | 3.622 | 1.172 | 5.906 | 5 | 5.546 | 6.743 | 5.995 | 6.364 | 5.544 | 4.553 | 5.39 | 3.838 | 5.884 | 6.004 | 4.893 | 10.994 | 9.949 | 8.663 | 9.312 | 7.091 | 6.086 | 9.09 | 6.159 | 7.331 | 9.284 | 9.045 | 11.482 | 11.583 | 10.707 | 11.943 | 12.171 | 9.85 | 11.188 | 10.794 | 8.219 | 8.181 | 8.7 |
Inventory
| 0 | 0 | 0 | 1.659 | 0 | 0 | 0 | -6.062 | -15.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.978 | 1.878 | 1.943 | 0.499 | 4.78 | 3.584 | 3.278 | 0.587 | 2.81 | 2.565 | 2.294 | 1.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.675 | 2.952 | 2.626 | 0 | 1.564 | 1.407 | 1.264 | 1.177 | 1.172 | 1.312 | 1.478 | 1.64 | 1.378 | 1.442 | 1.697 | 0 | 0 | 0 | -1,245 | 168 | 0.22 | 0.236 | 0.296 | 0.168 | 0.06 | 0.1 |
Other Current Assets
| 13.201 | 13.378 | 8.461 | 6.828 | 7.753 | 8.766 | 6.896 | 14.195 | 23.349 | 11.421 | 6.67 | 8.371 | 7.451 | 8.061 | 6.205 | 6.888 | 6.585 | 6.981 | 5.66 | 5.682 | 7.432 | 7.63 | 5.264 | 5.904 | 6.244 | 4.136 | 3.747 | 4.588 | 4.819 | 4.596 | 4.564 | 2.945 | 3.826 | 2.935 | 4.017 | 3.869 | 5.325 | 5.393 | 3.982 | 4.578 | 2.672 | 3.641 | 1.996 | 2.438 | 3.071 | 3.67 | 2.871 | 4.366 | 4.483 | 4.522 | 4.568 | 6.481 | 7.541 | 6.36 | 5.897 | 6.471 | 4.997 | 5.224 | 6.441 | 5.75 | 6.072 | 5.944 | 6.006 | 2.619 | 1.939 | 9.091 | 1.765 | 1.494 | 1.858 | 2.116 | 0.999 | 1.654 | 1.267 | 1.231 | 1.042 | 2.044 | 1.564 | 0.943 | 0.828 | 1.591 | 1.757 | 1,245 | -168 | 1.956 | 0 | 1.513 | 1.748 | 3.104 | 1.8 |
Total Current Assets
| 207.267 | 205.767 | 205.306 | 171.262 | 175.272 | 180.562 | 177.648 | 171.169 | 173.572 | 197.304 | 188.98 | 180.185 | 161.248 | 178.673 | 167.559 | 177.598 | 182.476 | 181.199 | 178.552 | 174.799 | 180.486 | 183.79 | 177.288 | 149.493 | 149.938 | 164.326 | 159.076 | 155.829 | 135.208 | 132.048 | 146.124 | 140.076 | 137.118 | 115.863 | 106.027 | 98.097 | 86.055 | 107.646 | 115.64 | 129.306 | 134.676 | 145.661 | 145.61 | 139.969 | 140.988 | 147.057 | 145.652 | 152.03 | 145.833 | 147.654 | 149.096 | 148.198 | 148.654 | 135.593 | 127.582 | 113.493 | 104.064 | 113.641 | 113.034 | 103.893 | 99.359 | 95.576 | 96.025 | 96.989 | 97.25 | 96.019 | 87.266 | 80.009 | 78.12 | 76.471 | 75.722 | 73.685 | 72.258 | 71.913 | 70.461 | 71.165 | 71.936 | 72.023 | 71.948 | 70.939 | 69.296 | 70.558 | 71.301 | 73.585 | 76.718 | 79.609 | 82.197 | 11.585 | 10.6 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12.98 | 13.861 | 13.71 | 14.706 | 16.704 | 16.73 | 17.382 | 15.486 | 15.377 | 16.244 | 15.592 | 16.594 | 15.632 | 16.183 | 16.638 | 18.908 | 18.103 | 18.552 | 18.945 | 18.579 | 17.152 | 16.766 | 7.344 | 7.979 | 8.1 | 6.805 | 6.926 | 6.698 | 6.157 | 5.826 | 4.805 | 4.831 | 4.105 | 3.844 | 3.731 | 2.994 | 2.836 | 2.727 | 2.605 | 2.171 | 1.463 | 1.531 | 1.616 | 1.723 | 1.707 | 1.536 | 1.392 | 1.192 | 1.177 | 1.193 | 1.235 | 1.192 | 1.308 | 1.296 | 1.348 | 1.462 | 1.346 | 1.276 | 1.148 | 1.217 | 1.187 | 1.217 | 1.271 | 1.51 | 1.63 | 1.558 | 1.626 | 1.767 | 1.887 | 1.941 | 1.706 | 1.883 | 2.111 | 2.851 | 3.226 | 3.642 | 4.066 | 4.184 | 4.471 | 4.69 | 5.211 | 4.595 | 4.792 | 6.356 | 7.153 | 8.264 | 6.593 | 2.336 | 2.5 |
Goodwill
| 58.308 | 58.308 | 58.308 | 58.308 | 76.771 | 74.777 | 74.777 | 74.777 | 74.777 | 74.777 | 74.777 | 75.506 | 75.979 | 51.07 | 51.07 | 51.07 | 51.07 | 51.07 | 51.07 | 51.07 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.612 | 46.415 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 38.398 | 0 | 38.398 | 38,398 | 38,398 | 38,398 | 0 | 38,398 | 38,398 | 0 | 38.398 | 0 | 38.398 | 38.398 | 0 | 0 |
Intangible Assets
| 2.411 | 2.689 | 2.967 | 3.245 | 6.907 | 6.003 | 6.68 | 7.549 | 12.272 | 13.44 | 14.607 | 13.834 | 14.753 | 10.19 | 10.836 | 11.481 | 12.126 | 12.771 | 13.424 | 17.353 | 2.122 | 2.411 | 2.7 | 3.004 | 3.307 | 3.583 | 1.742 | 2.051 | 2.36 | 2.669 | 2.978 | 3.287 | 3.596 | 3.905 | 4.214 | 4.538 | 4.863 | 5.187 | 5.512 | 6.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.032 | 0.053 | 0.077 | 0.118 | 0.159 | 0.201 | 0.242 | 0.284 | 1.27 | 39.858 | 40.049 | 40.241 | 40.85 | 40.961 | 41.184 | 41.407 | 41.63 | 41.853 | 43.261 | 43.322 | 43.606 | 43.89 | 0 | 0 |
Goodwill and Intangible Assets
| 60.719 | 60.997 | 61.275 | 61.553 | 83.678 | 80.78 | 81.457 | 82.326 | 87.049 | 88.217 | 89.384 | 89.34 | 90.732 | 61.26 | 61.906 | 62.551 | 63.196 | 63.841 | 64.494 | 68.423 | 48.734 | 49.023 | 49.312 | 49.616 | 49.919 | 50.195 | 48.354 | 48.663 | 48.972 | 49.281 | 49.59 | 49.899 | 50.208 | 50.517 | 50.826 | 51.15 | 51.475 | 51.799 | 52.124 | 52.545 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.498 | 36.51 | 36.53 | 36.551 | 36.575 | 36.616 | 36.657 | 36.699 | 36.74 | 36.782 | 39.668 | 39.858 | 40.049 | 40.241 | 40.85 | 40.961 | 41.184 | 41.407 | 41.63 | 41.853 | 43.261 | 43.322 | 43.606 | 43.89 | -1.641 | 0 |
Long Term Investments
| 0.288 | 0.346 | 0.406 | 0.332 | 0.172 | 0.291 | 0.408 | 8.776 | 9.155 | 1.788 | 10.175 | 0.936 | 11.103 | 29.092 | 29.529 | 11.376 | 2.272 | 2.232 | 5.368 | 5.33 | 14.652 | 14.51 | 21.864 | 49.256 | 47.134 | 47.773 | 44.518 | 39.214 | 50.196 | 49.972 | 31.783 | 25.135 | 15.099 | 30.746 | 43.14 | 48.088 | 58.57 | 40.982 | 30.23 | 18.398 | 19.407 | 20.505 | 20.433 | 31.737 | 30.959 | 25.913 | 25.483 | 22.377 | 25.866 | 31.954 | 26.006 | 23.894 | 21.135 | 15.259 | 15.173 | 15.153 | 15.066 | 4.711 | 4.455 | 4.071 | 3.69 | 0 | 3.441 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.401 | 0.2 |
Tax Assets
| 1.317 | 1.239 | 5.674 | 9.989 | 8.936 | 9.434 | 8.576 | 4.669 | 20.629 | 17.502 | 15.85 | 14.618 | 13.22 | 11.931 | 10.826 | 12.317 | 13.068 | 11.753 | 10.605 | 10.891 | 6.446 | 6.186 | 5.924 | 4.727 | 4.454 | 4.085 | 3.643 | 2.94 | 2.701 | 2.572 | 2.252 | 2.116 | 1.884 | 1.928 | 1.628 | 0.668 | 0.624 | 0.734 | 0.399 | 0.81 | 0.997 | 1.036 | 0.955 | 1.182 | 1.305 | 1.146 | 1.178 | 1.106 | 1.063 | 1.147 | 0.832 | 0.893 | 0.839 | 0.831 | 0.574 | 0.456 | 0.564 | 0.561 | 0.309 | 0.419 | 0.475 | 0.552 | 0.351 | 0.616 | 0.807 | 0.732 | 0.455 | 0.6 | 0.703 | 0.624 | 0.382 | 0.434 | 0.382 | 0.342 | 0.292 | 0.057 | 0.056 | 0.059 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 0 |
Other Non-Current Assets
| 17.831 | 19.229 | 17.714 | 38.145 | 15.511 | 23.337 | 22.971 | 12.388 | 13.625 | 13.985 | 8.678 | 16.038 | 18.69 | 18.394 | 20.494 | 18.814 | 17.191 | 18.34 | 19.057 | 15.903 | 17.295 | 16.557 | 15.531 | 14.18 | 15.272 | 13.358 | 14.295 | 13.831 | 13.049 | 11.91 | 7.941 | 12.43 | 11.692 | 11.32 | 7.297 | 7.212 | 7.773 | 7.265 | 7.011 | 7.258 | 7.58 | 7.273 | 7.215 | 6.94 | 6.615 | 6.606 | 6.13 | 0 | 0 | 0 | 5.473 | 0 | 0 | 5.682 | 5.433 | 5.144 | 4.536 | 5.006 | 0 | 0 | 0 | 3.238 | 0 | 3.943 | 3.859 | 3.539 | 3.091 | 2.806 | 2.524 | 2.453 | 2.571 | 2.565 | 2.438 | 2.02 | 1.912 | 1.808 | 1.725 | 1.693 | 1.713 | 1.534 | 1.458 | 1.47 | 1.487 | 2.768 | 2.821 | 2.661 | 2.502 | 1.401 | 1.2 |
Total Non-Current Assets
| 93.135 | 95.672 | 98.779 | 124.725 | 125.001 | 130.572 | 130.794 | 123.645 | 145.835 | 137.736 | 139.679 | 137.526 | 149.377 | 136.86 | 139.393 | 123.966 | 113.83 | 114.718 | 118.469 | 119.126 | 104.279 | 103.042 | 99.975 | 125.758 | 124.879 | 122.216 | 117.736 | 111.346 | 121.075 | 119.561 | 96.371 | 94.411 | 82.988 | 98.355 | 106.622 | 110.112 | 121.278 | 103.507 | 92.369 | 81.182 | 65.945 | 66.843 | 66.717 | 78.08 | 77.084 | 71.699 | 70.681 | 61.173 | 64.604 | 70.792 | 70.044 | 62.477 | 59.78 | 59.566 | 59.026 | 58.713 | 58.01 | 48.052 | 42.41 | 42.205 | 41.85 | 41.505 | 41.561 | 42.567 | 42.806 | 42.359 | 41.723 | 45.748 | 45.73 | 45.675 | 45.358 | 45.622 | 45.713 | 44.881 | 45.288 | 45.556 | 46.088 | 46.786 | 47.215 | 47.408 | 48.076 | 47.695 | 48.132 | 52.385 | 53.296 | 54.531 | 52.985 | 3.737 | 3.9 |
Total Assets
| 300.402 | 301.439 | 304.085 | 295.987 | 300.273 | 311.134 | 308.442 | 294.814 | 319.407 | 335.04 | 328.659 | 317.711 | 310.625 | 315.533 | 306.952 | 301.564 | 296.306 | 295.917 | 297.021 | 293.925 | 284.765 | 286.832 | 277.263 | 275.251 | 274.817 | 286.542 | 276.812 | 267.175 | 256.283 | 251.609 | 242.495 | 234.487 | 220.106 | 214.218 | 212.649 | 208.209 | 207.333 | 211.153 | 208.009 | 210.488 | 200.621 | 212.504 | 212.327 | 218.049 | 218.072 | 218.756 | 216.333 | 213.203 | 210.437 | 218.446 | 219.14 | 210.675 | 208.434 | 195.159 | 186.608 | 172.206 | 162.074 | 161.693 | 155.444 | 146.098 | 141.209 | 137.081 | 137.586 | 139.556 | 140.056 | 138.378 | 128.989 | 125.757 | 123.85 | 122.146 | 121.08 | 119.307 | 117.971 | 116.794 | 115.749 | 116.721 | 118.024 | 118.809 | 119.163 | 118.347 | 117.372 | 118.253 | 119.433 | 125.97 | 130.014 | 134.14 | 135.182 | 15.322 | 14.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.092 | 1.804 | 1.154 | 1.221 | 1.104 | 1.82 | 1.995 | 1.721 | 2.241 | 3.176 | 1.464 | 1.781 | 2.077 | 0.818 | 0.894 | 0.862 | 1.29 | 0.925 | 0.701 | 1.319 | 0.542 | 0.75 | 0.632 | 1 | 1.034 | 0.499 | 0.392 | 0.468 | 0.29 | 0.381 | 0.571 | 1.116 | 1.249 | 1.423 | 0.693 | 0.875 | 0.918 | 1.276 | 0.864 | 1.159 | 0.894 | 0.622 | 1.085 | 0.674 | 1.198 | 1.087 | 1.176 | 1.009 | 1.006 | 0.831 | 0.58 | 0.562 | 0.85 | 0.398 | 0.616 | 0.526 | 0.65 | 0.68 | 0.53 | 0.56 | 0.614 | 0.4 | 0.615 | 0.501 | 0.713 | 0.87 | 0.455 | 0.541 | 0.884 | 0.838 | 0.718 | 0.638 | 0.63 | 0.588 | 0.548 | 0.575 | 1.702 | 1.555 | 1.714 | 1.881 | 2.018 | 2.124 | 3.03 | 3.223 | 4.138 | 5.334 | 2.491 | 0.935 | 1.6 |
Short Term Debt
| 2.615 | 2.634 | 2.513 | 2.569 | 2.895 | 2.858 | 2.982 | 2.235 | 2.689 | 3.149 | 3.274 | 3.321 | 3.063 | 2.834 | 2.969 | 2.505 | 2.232 | 2.375 | 2.393 | 2.442 | 1.824 | 1.549 | 0.141 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 1.489 | 0 | 0 | 0 | 0.83 | 0.462 | 0.397 | 15.251 | 14.311 | 2.12 | 1.911 | 1.858 | 1.833 | 1.863 | 2.127 | 1.782 | 11.954 | 1.71 | 1.542 | 1.295 | 0.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.389 | 0.077 | 10.446 | 8.809 | 8.827 | 8.638 | 8.452 | 8.691 | 10.013 | 9.575 | 9.462 | 8.629 | 8.929 | 8.026 | 7.778 | 9.73 | 8.755 | 8.026 | 9.816 | 9.604 | 10.053 | 11.137 | 12.876 | 11.26 | 12.714 | 16.309 | 18.982 | 2.773 | 0 |
Tax Payables
| 0 | 0 | 1.922 | 0 | 0 | 0 | 2.547 | 0 | 0 | 0 | 0.42 | 0 | 0 | 0 | 0.231 | 0.335 | 0 | 0 | 0.088 | 0 | 0 | 0 | 0.141 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 1.489 | 0 | 0 | 0 | 0.83 | 0.462 | 0.397 | 0.775 | 0.739 | 2.12 | 1.911 | 1.858 | 1.833 | 1.863 | 2.127 | 1.782 | 1.626 | 1.71 | 1.542 | 1.295 | 0.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.389 | 0.077 | 0.044 | 0.862 | 1.815 | 3.391 | 0.32 | 0.131 | 0.119 | 0.14 | 135 | 0.331 | 0.363 | 0.392 | 0 | 0.589 | 676 | 624 | 707 | 74 | 737 | 859 | -400 | 1.03 | 2.052 | 1.233 | 1.291 | 1.201 | 0 |
Deferred Revenue
| 2.83 | 2.479 | 3.018 | 3.994 | 3.788 | 4.006 | 3.168 | 3.54 | 4.546 | 8.731 | 8.661 | 6.217 | 4.382 | 3.394 | 2.434 | 2.777 | 3.821 | 4.034 | 3.642 | 4.766 | 2.395 | 2.811 | 3.593 | 3.614 | 2.717 | 4.973 | 4.399 | 4.274 | 3.388 | 6.283 | 6.258 | 4.032 | 2.113 | 1.429 | 2.763 | 2.045 | 2.803 | 2.078 | 1.681 | 2.315 | 0.762 | 0.8 | 0.623 | 0.513 | 0.539 | 0.483 | 0.865 | 0.867 | 1.032 | 0.602 | 1.074 | 1.45 | 3.646 | 0.376 | 0.616 | 0.766 | 0.527 | 0.366 | 0.432 | 0.541 | 0.734 | 0.73 | 1.034 | 1.732 | 2.11 | 0.701 | 0.727 | 0.683 | 0.626 | 0.385 | 0.406 | 0.589 | 0.377 | 0.406 | 0.453 | 1.234 | 2.056 | 1.987 | 1.751 | 1.046 | 0.775 | 0.867 | 1.064 | 0.984 | 1.719 | 1.108 | 1.115 | 0.245 | 0 |
Other Current Liabilities
| 18.445 | 19.838 | 20.937 | 17.902 | 18.34 | 26.353 | 25.133 | 20.566 | 22.113 | 25.731 | 22.041 | 19.319 | 19.759 | 29.873 | 21.883 | 19.747 | 17.735 | 20.279 | 19.642 | 17.167 | 16.571 | 17.849 | 17.386 | 16.449 | 17.099 | 18.071 | 17.959 | 13.725 | 13.502 | 15.892 | 14.277 | 16.131 | 14.466 | 15.926 | 14.697 | 13.004 | 13.099 | 0.951 | 3.603 | 16.491 | 7.963 | 10.456 | 10.636 | 9.201 | 9.006 | 10.877 | 0.112 | 8.458 | 8.171 | 10.156 | 10.414 | 9.489 | 10.132 | 11.976 | 11.422 | 10.587 | 9.126 | 10.827 | 10.903 | 8.473 | 8.186 | 9.342 | 0.044 | 0.862 | 1.815 | 3.391 | 0.32 | 0.131 | 0.119 | 0.14 | 0.135 | 0.331 | 0.363 | 0.392 | 0.442 | 0.589 | 0.676 | 0.624 | 0.707 | 0.965 | 0.737 | 0.859 | 0.891 | 1.03 | 1.093 | 1.233 | 1.291 | 0.245 | 3 |
Total Current Liabilities
| 24.982 | 26.755 | 27.622 | 25.686 | 26.127 | 35.037 | 33.278 | 28.062 | 31.589 | 40.787 | 35.44 | 30.638 | 29.281 | 36.919 | 28.18 | 25.891 | 25.078 | 27.613 | 26.378 | 25.694 | 21.332 | 22.959 | 21.752 | 21.063 | 20.85 | 23.543 | 22.795 | 18.467 | 17.18 | 22.556 | 22.595 | 21.279 | 17.828 | 18.778 | 18.983 | 16.386 | 17.217 | 19.556 | 20.459 | 22.085 | 11.53 | 13.736 | 14.177 | 12.251 | 12.87 | 14.229 | 14.107 | 12.044 | 11.751 | 12.884 | 12.613 | 11.501 | 14.628 | 12.75 | 12.654 | 11.879 | 10.303 | 11.873 | 11.865 | 9.673 | 9.923 | 10.549 | 12.139 | 11.904 | 13.465 | 13.6 | 9.954 | 10.046 | 11.642 | 10.938 | 10.721 | 10.187 | 10.299 | 9.412 | 9.221 | 12.128 | 13.189 | 12.192 | 13.988 | 13.496 | 13.583 | 14.987 | 17.861 | 16.497 | 19.664 | 23.984 | 23.879 | 4.198 | 4.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.964 | 3.525 | 3.943 | 4.59 | 6.239 | 6.53 | 6.703 | 4.94 | 4.329 | 4.707 | 5.13 | 5.981 | 4.718 | 5.056 | 5.772 | 7.96 | 7.547 | 7.788 | 8.273 | 7.879 | 7.621 | 7.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.34 | 0 | 0 | 0 | -2.493 | 0 | 0 | 0 | -3.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.34 | 0 | 0 | 0 | 2.493 | 0 | 0 | 0 | 3.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.096 | 1.199 | 1.302 | 1.405 | 1.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197 | 94 | 138 | 0.29 | 136 | 597 | 888 | 0.901 | 989 | 1,062 | 0 | 1.168 | 183 | 0 | 0 | 0 | 0 | 0 | 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
| 8.67 | 8.81 | 8.179 | 9.011 | 9.323 | 9.697 | 9.59 | 9.515 | 9.774 | 11.467 | 11.357 | 11.35 | 11.61 | 11.909 | 12.111 | 11.142 | 11.3 | 11.244 | 11.213 | 10.992 | 11.167 | 10.91 | 9.632 | 9.8 | 9.601 | 10.184 | 9.347 | 9.752 | 9.45 | 8.875 | 8.349 | 8.533 | 8.201 | 8.168 | 7.571 | 7.471 | 8.05 | 7.551 | 7.096 | 7.351 | 7.677 | 7.383 | 7.255 | 7.034 | 6.722 | 6.725 | 6.158 | -191.144 | -88.303 | -132.043 | 5.317 | -130.218 | -591.098 | -882.265 | 4.585 | -983.747 | -1,057.442 | 4.741 | 3.315 | -178.663 | 4.031 | 3.592 | 3.788 | 4.153 | 4.063 | 3.724 | 4.647 | 4.147 | 3.838 | 3.938 | 4.216 | 4.32 | 4.304 | 4.369 | 4.295 | 2.213 | 2.561 | 2.514 | 2.626 | 2.838 | 2.823 | 2.945 | 3.093 | 1.427 | 1.48 | 1.321 | 1.231 | 1.256 | 1.2 |
Total Non-Current Liabilities
| 11.634 | 12.335 | 12.122 | 13.601 | 15.562 | 16.227 | 16.293 | 14.455 | 14.103 | 16.174 | 16.487 | 17.331 | 16.328 | 16.965 | 17.883 | 19.102 | 18.847 | 19.032 | 19.486 | 18.871 | 18.788 | 18.561 | 9.632 | 9.8 | 9.601 | 10.184 | 9.347 | 9.752 | 9.45 | 8.875 | 8.349 | 8.533 | 8.201 | 8.168 | 7.571 | 8.567 | 9.249 | 8.853 | 8.501 | 8.948 | 7.677 | 7.383 | 7.255 | 7.034 | 6.722 | 6.725 | 6.158 | 5.856 | 5.697 | 5.957 | 5.607 | 5.782 | 5.902 | 5.735 | 5.486 | 5.253 | 4.558 | 4.741 | 4.483 | 4.337 | 4.031 | 3.592 | 3.788 | 4.153 | 4.063 | 3.724 | 4.647 | 4.147 | 3.838 | 3.938 | 4.216 | 4.32 | 4.304 | 4.369 | 4.295 | 2.213 | 2.561 | 2.514 | 2.626 | 2.838 | 2.823 | 2.945 | 3.093 | 1.427 | 1.48 | 1.321 | 1.231 | 1.256 | 1.2 |
Total Liabilities
| 36.616 | 39.09 | 39.744 | 39.287 | 41.689 | 51.264 | 49.571 | 42.517 | 45.692 | 56.961 | 51.927 | 47.969 | 45.609 | 53.884 | 46.063 | 44.993 | 43.925 | 46.645 | 45.864 | 44.565 | 40.12 | 41.52 | 31.384 | 30.863 | 30.451 | 33.727 | 32.142 | 28.219 | 26.63 | 31.431 | 30.944 | 29.812 | 26.029 | 26.946 | 26.554 | 24.953 | 26.466 | 28.409 | 28.96 | 31.033 | 19.207 | 21.119 | 21.432 | 19.285 | 19.592 | 20.954 | 20.265 | 17.9 | 17.448 | 18.841 | 18.22 | 17.283 | 20.53 | 18.485 | 18.14 | 17.132 | 14.861 | 16.614 | 16.348 | 14.01 | 13.954 | 14.141 | 15.927 | 16.057 | 17.528 | 17.324 | 14.601 | 14.193 | 15.48 | 14.876 | 14.937 | 14.507 | 14.603 | 13.781 | 13.516 | 14.341 | 15.75 | 14.706 | 16.614 | 16.334 | 16.406 | 17.932 | 20.954 | 17.924 | 21.144 | 25.305 | 25.11 | 5.454 | 5.8 |
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 |
Common Stock
| 0.024 | 0.024 | 0.023 | 0.024 | 0.024 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.02 | 0.021 | 0.02 | 0.02 | 0.021 | 0.02 | 0.02 | 0.02 | 0.021 | 0.021 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.023 | 0.023 | 0.024 | 0.023 | 0.023 | 0.023 | 0.023 | 0.021 | 0.021 | 0.021 | 0.02 | 0.02 | 0.02 | 0.019 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.02 | 0 |
Retained Earnings
| 14.271 | 14.646 | 20.167 | 16.398 | 21.355 | 27.288 | 32.16 | 30.223 | 52.529 | 53.759 | 55.485 | 51.657 | 51.881 | 51.57 | 57.35 | 56.91 | 58.629 | 60.049 | 62.426 | 59.369 | 58.751 | 60.332 | 62.853 | 60.57 | 58.068 | 60.204 | 53.873 | 51.235 | 45.465 | 42.946 | 39.431 | 34.492 | 32.191 | 31.16 | 29.547 | 24.68 | 21.769 | 22.078 | 24.747 | 27.2 | 26.952 | 28.991 | 27.545 | 24.54 | 25.403 | 24.074 | 22.885 | 20.278 | 18.032 | 14.657 | 9.852 | 4.999 | 0.064 | -4.059 | -8.71 | -12.917 | -15.34 | -17.441 | -19.5 | -22.053 | -23.498 | -25.791 | -26.972 | -27.928 | -29.209 | -29.9 | -35.411 | -35.16 | -36.272 | -36.702 | -36.702 | -37.281 | -37.622 | -37.405 | -36.604 | -36.457 | -35.927 | -33.711 | -34.338 | -34.525 | -35.085 | -35.579 | -35.988 | -26.417 | -25.283 | -25.315 | -23.997 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -2.894 | -2.72 | -2.329 | -5.469 | -5.583 | -5.91 | -6.249 | -6.761 | -4.525 | -2.438 | -0.372 | 0.064 | 0.239 | 0.093 | 0.478 | 0.361 | 0.433 | -0.349 | 0.094 | -0.022 | 0.064 | -0.427 | -1.114 | -1.284 | -1.417 | -1.188 | -0.586 | -0.201 | -0.278 | -0.289 | -0.497 | 0.033 | -0.006 | -0.011 | -0.419 | -0.325 | -0.139 | -0.311 | -0.436 | -0.339 | -0.064 | -0.056 | -0.081 | -0.121 | -0.367 | 0.247 | 0.36 | 0.28 | -0.324 | 0.103 | -0.901 | -0.886 | 0.439 | 0.429 | 0.317 | 0.421 | -0.336 | 0.155 | 0.251 | 0.488 | 0.397 | -0.668 | -0.024 | -0.557 | -0.129 | -0.039 | 0.007 | 0.137 | -0.029 | -0.003 | -10.731 | -4.469 | -4.469 | -4.469 | -4.469 | -8.492 | -8.492 | -8.492 | -8.492 | -6.079 | -6.079 | -6.079 | -6.079 | -5.632 | -5.632 | -5.632 | -5.632 | 0 | 0 |
Other Total Stockholders Equity
| 252.385 | 250.399 | 246.48 | 245.747 | 242.788 | 238.469 | 232.937 | 228.812 | 225.688 | 226.735 | 221.596 | 217.998 | 212.873 | 209.963 | 203.039 | 199.278 | 193.297 | 189.55 | 188.615 | 189.991 | 185.808 | 185.385 | 184.118 | 185.08 | 187.693 | 193.777 | 191.361 | 187.9 | 184.444 | 177.499 | 172.596 | 170.129 | 161.871 | 156.103 | 156.946 | 158.881 | 159.217 | 160.956 | 154.718 | 152.574 | 154.506 | 162.429 | 163.41 | 174.323 | 173.422 | 173.459 | 172.801 | 174.723 | 175.258 | 184.822 | 191.945 | 189.256 | 187.378 | 180.281 | 176.838 | 167.549 | 162.868 | 162.344 | 158.325 | 153.633 | 150.336 | 149.38 | 148.635 | 151.964 | 151.846 | 150.973 | 149.772 | 146.567 | 144.652 | 143.956 | 153.557 | 146.531 | 145.44 | 144.868 | 143.287 | 147.31 | 146.674 | 146.287 | 145.36 | 142.599 | 142.112 | 141.961 | 140.528 | 140.077 | 139.767 | 139.764 | 139.683 | 9.848 | 8.7 |
Total Shareholders Equity
| 263.786 | 262.349 | 264.341 | 256.7 | 258.584 | 259.87 | 258.871 | 252.297 | 273.715 | 278.079 | 276.732 | 269.742 | 265.016 | 261.649 | 260.889 | 256.571 | 252.381 | 249.272 | 251.157 | 249.36 | 244.645 | 245.312 | 245.879 | 244.388 | 244.366 | 252.815 | 244.67 | 238.956 | 229.653 | 220.178 | 211.551 | 204.675 | 194.077 | 187.272 | 186.095 | 183.256 | 180.867 | 182.744 | 179.049 | 179.455 | 181.414 | 191.385 | 190.895 | 198.764 | 198.48 | 197.802 | 196.068 | 195.303 | 192.989 | 199.605 | 200.92 | 193.392 | 187.904 | 176.674 | 168.468 | 155.074 | 147.213 | 145.079 | 139.096 | 132.088 | 127.255 | 122.94 | 121.659 | 123.499 | 122.528 | 121.054 | 114.388 | 111.564 | 108.37 | 107.27 | 106.143 | 104.8 | 103.368 | 103.013 | 102.233 | 102.38 | 102.274 | 104.103 | 102.549 | 102.013 | 100.966 | 100.321 | 98.479 | 108.046 | 108.87 | 108.835 | 110.072 | 9.868 | 8.7 |
Total Equity
| 263.786 | 262.349 | 264.341 | 256.7 | 258.584 | 259.87 | 258.871 | 252.297 | 273.715 | 278.079 | 276.732 | 269.742 | 265.016 | 261.649 | 260.889 | 256.571 | 252.381 | 249.272 | 251.157 | 249.36 | 244.645 | 245.312 | 245.879 | 244.388 | 244.366 | 252.815 | 244.67 | 238.956 | 229.653 | 220.178 | 211.551 | 204.675 | 194.077 | 187.272 | 186.095 | 183.256 | 180.867 | 182.744 | 179.049 | 179.455 | 181.414 | 191.385 | 190.895 | 198.764 | 198.48 | 197.802 | 196.068 | 195.303 | 192.989 | 199.605 | 200.92 | 193.392 | 187.904 | 176.674 | 168.468 | 155.074 | 147.213 | 145.079 | 139.096 | 132.088 | 127.255 | 122.94 | 121.659 | 123.499 | 122.528 | 121.054 | 114.388 | 111.564 | 108.37 | 107.27 | 106.143 | 104.8 | 103.368 | 103.013 | 102.233 | 102.38 | 102.274 | 104.103 | 102.549 | 102.013 | 100.966 | 100.321 | 98.479 | 108.046 | 108.87 | 108.835 | 110.072 | 9.868 | 8.7 |
Total Liabilities & Shareholders Equity
| 300.402 | 301.439 | 304.085 | 295.987 | 300.273 | 311.134 | 308.442 | 294.814 | 319.407 | 335.04 | 328.659 | 317.711 | 310.625 | 315.533 | 306.952 | 301.564 | 296.306 | 295.917 | 297.021 | 293.925 | 284.765 | 286.832 | 277.263 | 275.251 | 274.817 | 286.542 | 276.812 | 267.175 | 256.283 | 251.609 | 242.495 | 234.487 | 220.106 | 214.218 | 212.649 | 208.209 | 207.333 | 211.153 | 208.009 | 210.488 | 200.621 | 212.504 | 212.327 | 218.049 | 218.072 | 218.756 | 216.333 | 213.203 | 210.437 | 218.446 | 219.14 | 210.675 | 208.434 | 195.159 | 186.608 | 172.206 | 162.074 | 161.693 | 155.444 | 146.098 | 141.209 | 137.081 | 137.586 | 139.556 | 140.056 | 138.378 | 128.989 | 125.757 | 123.85 | 122.146 | 121.08 | 119.307 | 117.971 | 116.794 | 115.749 | 116.721 | 118.024 | 118.809 | 119.163 | 118.347 | 117.372 | 118.253 | 119.433 | 125.97 | 130.014 | 134.14 | 135.182 | 15.322 | 14.5 |