Creative Realities, Inc.
NASDAQ:CREX
2.95 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.868 | 4.086 | 2.899 | 2.91 | 8.376 | 3.264 | 3.905 | 1.633 | 0.819 | 2.84 | 5.988 | 2.883 | 2.772 | 3.004 | 3.535 | 1.826 | 0.855 | 0.87 | 2.141 | 2.534 | 2.24 | 1.824 | 2.248 | 2.718 | 1.5 | 5.461 | 0.742 | 1.003 | 4.585 | 6.08 | 3.404 | 1.352 | 0.976 | 0.373 | 0.339 | 1.361 | 0.264 | 0.494 | 0.473 | 0.573 | 2.224 | 0.187 | 0.675 | 1.484 | 1.103 | 2.204 | 3.06 | 2.252 | 3.465 | 3.047 | 4.232 | 5.478 | 4.256 | 3.866 | 5.543 | 7.064 | 6.586 | 7.949 | 10.398 | 12.273 | 7.125 | 9.469 | 8.334 | 5.294 | 10.577 | 8.575 | 11.437 | 14.542 | 28.049 | 31.864 | 4.466 | 8.273 | 0.357 | 0.214 | 0.135 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.216 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.901 | 8.301 | 6.928 | 13.28 | 14.22 | 14.658 | 5.324 | 6.557 | 8.72 | 7.194 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.868 | 4.086 | 2.899 | 2.91 | 8.376 | 3.264 | 3.905 | 1.633 | 0.819 | 2.84 | 5.988 | 2.883 | 2.772 | 3.004 | 3.535 | 1.826 | 0.855 | 0.87 | 2.141 | 2.534 | 2.24 | 1.824 | 2.248 | 2.718 | 1.5 | 5.461 | 0.742 | 1.003 | 4.585 | 6.08 | 3.404 | 1.352 | 0.976 | 0.373 | 0.339 | 1.361 | 0.264 | 0.494 | 0.473 | 0.573 | 2.224 | 0.187 | 0.675 | 1.484 | 1.103 | 2.204 | 3.06 | 2.252 | 3.465 | 3.047 | 4.232 | 5.478 | 4.256 | 3.866 | 5.543 | 7.064 | 6.586 | 7.949 | 10.398 | 12.273 | 7.125 | 9.469 | 11.235 | 13.595 | 17.505 | 21.855 | 25.657 | 29.2 | 33.374 | 38.421 | 13.187 | 15.467 | 0.357 | 0.214 | 0.135 |
Net Receivables
| 11.3 | 9.491 | 9.516 | 12.468 | 5.865 | 6.496 | 6.849 | 8.263 | 7.405 | 8.604 | 8.806 | 3.375 | 2.771 | 1.93 | 3.828 | 2.343 | 3.525 | 2.374 | 3.365 | 4.749 | 5.45 | 6.323 | 8.169 | 7.681 | 5.263 | 5.072 | 5.374 | 5.989 | 4.898 | 3.674 | 2.067 | 4.24 | 2.08 | 2.009 | 1.118 | 0.965 | 2.132 | 2.445 | 3.039 | 3.822 | 3.752 | 0.944 | 0.984 | 1.07 | 1.371 | 1.438 | 0.891 | 1.358 | 1.154 | 0.97 | 1.125 | 1.347 | 1.711 | 3.283 | 1.937 | 2.522 | 2.182 | 1.704 | 0.796 | 1.096 | 1.153 | 0.741 | 1.525 | 1.823 | 2.001 | 3.628 | 3.62 | 4.367 | 3.384 | 2.32 | 1.13 | 1.129 | 0.474 | 0.123 | 0.216 |
Inventory
| 3.054 | 2.995 | 3.065 | 2.567 | 2.306 | 1.148 | 1.479 | 2.267 | 3.108 | 2.638 | 2.024 | 1.88 | 1.952 | 2.068 | 2.126 | 2.351 | 2.662 | 2.631 | 0.714 | 0.379 | 0.591 | 0.768 | 0.665 | 0.379 | 0.391 | 0.462 | 0.77 | 0.851 | 1.227 | 0.619 | 0.738 | 0.585 | 0.588 | 0.273 | 0.136 | 0.082 | 0.248 | 0.596 | 0.574 | 0.739 | 0.836 | 0.097 | 0.052 | 0.069 | 0.126 | 0.085 | 0.107 | 0.158 | 0.194 | 0.122 | 0.123 | 0.17 | 0.291 | 0.329 | 0.446 | 0.272 | 0.323 | 0.252 | 0.299 | 0.185 | 0.207 | 0.275 | 0.341 | 0.462 | 0.925 | 0.677 | 0.622 | 0.539 | 0.66 | 0.252 | 0.324 | 0.256 | 0.277 | 0.285 | 0.392 |
Other Current Assets
| 0.743 | 0.964 | 0.837 | 0.665 | 0.96 | 0.784 | 0.804 | 1.819 | 1.618 | 6.222 | 4.65 | 1.634 | 3.034 | 3.27 | 1.326 | 0.507 | 0.838 | 2.312 | 0.92 | 0.32 | 0.572 | 0.99 | 0.958 | 1.581 | 2.498 | 2.64 | 2.63 | 1.03 | 0.326 | 0.396 | 0.334 | 0.168 | 0.4 | 0.467 | 0.363 | 0.348 | 0.217 | 0.268 | 0.406 | 0.355 | 0.169 | 0.105 | 0.135 | 2.083 | 0.184 | 0.158 | 0.148 | 0.111 | 0.155 | 0.245 | 0.162 | 0.193 | 0.162 | 0.244 | 0.292 | 0.275 | 0.163 | 0.187 | 0.185 | 0.151 | 0.166 | 0.119 | 0.147 | 0.278 | 2.263 | 0.941 | 0.836 | 0.818 | 0.536 | 0.08 | 0.133 | 0.148 | 0.038 | 0.036 | 0.026 |
Total Current Assets
| 15.965 | 17.536 | 16.317 | 18.61 | 17.507 | 11.692 | 13.037 | 13.982 | 12.95 | 17.193 | 19.143 | 9.772 | 9.012 | 8.637 | 10.152 | 7.027 | 7.461 | 7.031 | 6.68 | 7.982 | 8.567 | 9.41 | 12.04 | 12.359 | 8.403 | 12.315 | 8.201 | 8.873 | 10.873 | 10.571 | 6.376 | 6.345 | 3.844 | 3.122 | 1.956 | 2.756 | 2.861 | 3.803 | 4.492 | 5.489 | 6.981 | 1.333 | 1.846 | 2.758 | 2.784 | 3.885 | 4.206 | 3.879 | 4.968 | 4.384 | 5.642 | 7.188 | 6.42 | 7.722 | 8.218 | 10.133 | 9.254 | 10.092 | 11.678 | 13.705 | 8.651 | 10.604 | 13.248 | 16.157 | 22.695 | 27.1 | 30.735 | 34.923 | 37.954 | 41.074 | 14.774 | 17 | 1.147 | 0.659 | 0.768 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.27 | 1.427 | 1.339 | 1.54 | 1.711 | 1.809 | 1.749 | 1.785 | 1.896 | 1.986 | 1.227 | 0.729 | 1.867 | 1.89 | 2.1 | 2.271 | 2.184 | 2.999 | 3.213 | 3.281 | 3.329 | 3.304 | 3.451 | 1.23 | 1.106 | 1.154 | 1.189 | 1.136 | 1.1 | 1.054 | 0.974 | 0.912 | 0.874 | 0.851 | 0.88 | 0.892 | 0.902 | 0.879 | 0.714 | 0.746 | 0.631 | 0.176 | 0.214 | 0.229 | 0.269 | 0.316 | 0.372 | 0.415 | 0.464 | 0.506 | 0.582 | 0.651 | 0.748 | 0.846 | 0.955 | 1.019 | 0.928 | 0.947 | 1.12 | 1.242 | 1.414 | 1.581 | 1.723 | 1.918 | 2.169 | 2.164 | 2.052 | 1.78 | 1.662 | 0.724 | 0.609 | 0.524 | 0.526 | 0.463 | 0.384 |
Goodwill
| 26.453 | 26.453 | 26.453 | 26.453 | 26.453 | 26.453 | 26.453 | 26.453 | 26.094 | 26.094 | 16.012 | 7.525 | 7.525 | 7.525 | 7.525 | 7.525 | 7.525 | 7.525 | 7.525 | 18.171 | 18.265 | 18.242 | 18.9 | 18.9 | 14.989 | 14.989 | 14.989 | 14.989 | 14.989 | 14.989 | 14.989 | 14.989 | 14.989 | 14.989 | 14.354 | 14.354 | 10.36 | 10.572 | 10.572 | 10.572 | 9.881 | 1.362 | 0 | 1.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.241 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 23.519 | 23.745 | 23.985 | 24.062 | 23.975 | 23.936 | 23.819 | 23.752 | 23.754 | 23.227 | 26.445 | 4.85 | 3.372 | 3.511 | 3.65 | 3.79 | 3.929 | 4.09 | 4.248 | 4.407 | 4.61 | 4.757 | 4.904 | 5.06 | 0.179 | 0.411 | 0.643 | 0.875 | 1.107 | 1.389 | 1.712 | 2.035 | 2.357 | 3.892 | 4.361 | 4.831 | 3.738 | 4.102 | 4.47 | 4.835 | 4.792 | 0.09 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.593 | 2.8 | 2.912 | 3.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 49.972 | 50.198 | 50.438 | 50.515 | 50.428 | 50.389 | 50.272 | 50.205 | 49.848 | 49.321 | 42.457 | 12.375 | 10.897 | 11.036 | 11.175 | 11.315 | 11.454 | 11.615 | 11.773 | 22.578 | 22.875 | 22.999 | 23.804 | 23.96 | 15.168 | 15.4 | 15.632 | 15.864 | 16.096 | 16.378 | 16.701 | 17.024 | 17.346 | 18.881 | 18.715 | 19.185 | 14.098 | 14.674 | 15.042 | 15.407 | 14.673 | 1.452 | 0 | 1.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.593 | 2.8 | 2.912 | 3.175 | 2.241 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.355 | 0.393 | 0.112 | 0.112 | 0.043 | 0.044 | 0.044 | 0.043 | 0.019 | 0.017 | 0.052 | 0.005 | 0.005 | 0.012 | 0.006 | 0.005 | 0.002 | 0.141 | 0.126 | 0.135 | 0.156 | 0.164 | 0.17 | 0.179 | 0.604 | 1.022 | 0.149 | 0.172 | 0.166 | 0.157 | 0.147 | 0.138 | 0.191 | 0.202 | 0.184 | 0.203 | 0.171 | 0.252 | 0.235 | 0.234 | 0.304 | -1.283 | 0.068 | -1.413 | 0.07 | 0.07 | 0.07 | 0.07 | 0.071 | 0.07 | 0.091 | 0.09 | 0.09 | 0.108 | 0.091 | 0.09 | 0.09 | 0.237 | 0.237 | 0.4 | 0.412 | 0.405 | 0.483 | 0.485 | 0.488 | 0.488 | 0.488 | 0.49 | 0.49 | 0.688 | 0.02 | 0.023 | 0.911 | 0.707 | 0.161 |
Total Non-Current Assets
| 51.597 | 52.018 | 51.889 | 52.167 | 52.182 | 52.242 | 52.065 | 52.033 | 51.763 | 51.324 | 43.736 | 13.109 | 12.769 | 12.938 | 13.281 | 13.591 | 13.64 | 14.755 | 15.112 | 25.994 | 26.36 | 26.467 | 27.425 | 25.369 | 16.878 | 17.576 | 16.97 | 17.172 | 17.362 | 17.589 | 17.822 | 18.074 | 18.411 | 19.934 | 19.779 | 20.28 | 15.171 | 15.805 | 15.991 | 16.387 | 17.531 | 0.345 | 0.282 | 0.298 | 0.339 | 0.386 | 0.442 | 0.485 | 0.535 | 0.576 | 0.673 | 0.741 | 0.838 | 0.954 | 1.046 | 1.109 | 1.018 | 1.184 | 1.357 | 1.642 | 1.826 | 1.986 | 2.206 | 2.403 | 5.25 | 5.453 | 5.452 | 5.445 | 4.393 | 1.412 | 0.629 | 0.546 | 1.437 | 1.17 | 0.545 |
Total Assets
| 67.562 | 69.554 | 68.206 | 70.777 | 69.689 | 63.934 | 65.102 | 66.015 | 64.713 | 68.517 | 62.879 | 22.881 | 21.781 | 21.575 | 23.433 | 20.618 | 21.101 | 21.786 | 21.792 | 33.976 | 34.927 | 35.877 | 39.465 | 37.728 | 25.281 | 29.891 | 25.171 | 26.045 | 28.235 | 28.16 | 24.198 | 24.419 | 22.255 | 23.056 | 21.735 | 23.036 | 18.032 | 19.608 | 20.483 | 21.876 | 24.512 | 1.678 | 2.128 | 3.056 | 3.123 | 4.271 | 4.648 | 4.364 | 5.503 | 4.96 | 6.315 | 7.929 | 7.258 | 8.676 | 9.264 | 11.242 | 10.272 | 11.276 | 13.035 | 15.347 | 10.477 | 12.59 | 15.454 | 18.56 | 27.944 | 32.553 | 36.186 | 40.369 | 42.347 | 42.485 | 15.403 | 17.546 | 2.584 | 1.829 | 1.313 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.446 | 5.205 | 4.788 | 7.876 | 3.34 | 2.892 | 3.087 | 3.757 | 3.04 | 5.047 | 4.881 | 2.517 | 1.554 | 0.906 | 1.547 | 1.661 | 1.948 | 2.521 | 2.002 | 1.849 | 1.341 | 1.714 | 2.39 | 1.995 | 1.444 | 2.083 | 1.528 | 2.017 | 2.176 | 1.797 | 1.654 | 3.218 | 3.093 | 3.468 | 3.439 | 3.601 | 3.217 | 3.272 | 3.207 | 3.554 | 2.21 | 0.475 | 0.413 | 1.938 | 0.469 | 0.615 | 0.57 | 0.584 | 0.84 | 0.557 | 0.622 | 0.87 | 0.932 | 1.21 | 1.443 | 1.563 | 1.047 | 0.996 | 0.804 | 0.976 | 0.934 | 0.771 | 0.833 | 1.068 | 1.856 | 1.301 | 1.302 | 1.387 | 1.875 | 1.319 | 0.611 | 0.949 | 0.755 | 0.778 | 0.307 |
Short Term Debt
| 0.461 | 0.449 | 13.632 | 4.7 | 4.786 | 4.842 | 5.656 | 5.21 | 2.881 | 2.785 | 2.956 | 0.281 | 1.775 | 0.554 | 0.634 | 0.714 | 7.773 | 8.155 | 3.501 | 3.313 | 1.336 | 1.336 | 2.996 | 0 | 1.817 | 1.551 | 0.788 | 0 | 6.32 | 7.321 | 7.143 | 7.635 | 6.632 | 3.936 | 0.15 | 0.15 | 1.212 | 0.008 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0.03 | 0.041 | 0.551 | 0.539 | 0.038 | 0.037 | 0 | 0 | 0 | 0 | 0.015 | 0.032 | 0.052 | 0.071 | 0.074 | 0.074 | 0.08 | 0.1 | 0.116 | 0.107 | 0.105 | 0.106 | 8.168 | 6.934 | 5.312 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.048 | 0.042 | 0.057 | 0.065 | 0.082 | 0.054 | 0.051 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 6.167 | 0 | 1.777 | 1.132 | 7.039 | 6.812 | 4.39 | 3.701 | 4.487 | 6.04 | 6.559 | 1.951 | 1.138 | 1.608 | 2.345 | 1.534 | 1.891 | 2.256 | 2.803 | 1.527 | 2.616 | 3.201 | 6.921 | 9.141 | 8.01 | 10.596 | 7.883 | 7.968 | 8.476 | 6.885 | 1.039 | 1.359 | 1.037 | 1.704 | 1.696 | 1.213 | 1.589 | 2.211 | 2.304 | 1.977 | 1.853 | 0.492 | 0.636 | 0.754 | 0.775 | 0.378 | 0.668 | 0.596 | 0.603 | 0.585 | 0.612 | 0.687 | 0.625 | 0.68 | 0.308 | 0.488 | 0.33 | 0.316 | 0.364 | 0.362 | 0.239 | 0.067 | 0.17 | 0.181 | 0.444 | 1.227 | 1.211 | 1.252 | 0.532 | 0.451 | 1.032 | 0.203 | 0.087 | 0.568 | 1.087 |
Other Current Liabilities
| 14.443 | 21.072 | 18.538 | 6.489 | 11.563 | 11.187 | 8.116 | 7.529 | 6.595 | 9.026 | 8.405 | 4.061 | 1.864 | 2.472 | 6.75 | 4.958 | 5.263 | 5.566 | 6.971 | 8.944 | 11.107 | 11.836 | 12.209 | 13.009 | 2.906 | 14.19 | 4.666 | 2.689 | 4.173 | 2.617 | 3.87 | 2.768 | 2.539 | 2.126 | 2.062 | 2.318 | 2.447 | 1.76 | 1.217 | 1.103 | 2.162 | 0.48 | 0.407 | 1.886 | 0.471 | 0.422 | 0.55 | 0.462 | 0.595 | 0.53 | 0.689 | 0.446 | 0.779 | 0.714 | 0.795 | 0.571 | 0.561 | 0.442 | 0.456 | 0.251 | 0.498 | 0.702 | 0.992 | 1.067 | 2.458 | 2.306 | 1.806 | 1.87 | 0.94 | 0.338 | 0.179 | 0.395 | 0.9 | 0.802 | 0.545 |
Total Current Liabilities
| 27.517 | 26.726 | 38.735 | 20.197 | 19.664 | 17.763 | 16.859 | 16.496 | 13.437 | 16.544 | 16.855 | 6.859 | 5.878 | 4.623 | 8.029 | 7.333 | 14.984 | 16.242 | 11.576 | 10.431 | 12.053 | 13.34 | 17.595 | 15.004 | 12.919 | 17.824 | 13.589 | 12.674 | 19.303 | 18.62 | 13.706 | 14.374 | 12.264 | 11.234 | 7.347 | 7.282 | 8.465 | 7.251 | 6.728 | 6.633 | 6.257 | 1.447 | 1.456 | 1.473 | 1.763 | 1.857 | 2.245 | 2.107 | 2.12 | 1.726 | 2.004 | 2.167 | 2.887 | 3.143 | 2.584 | 2.659 | 1.938 | 1.754 | 1.624 | 1.589 | 1.686 | 1.572 | 2.047 | 2.387 | 4.831 | 4.908 | 4.399 | 4.61 | 3.463 | 2.215 | 1.928 | 1.653 | 9.91 | 9.082 | 7.25 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11.442 | 14.404 | 0.444 | 10.365 | 11.197 | 12.296 | 13.216 | 13.946 | 14.371 | 14.558 | 13.542 | 7.248 | 6.109 | 7.138 | 7.012 | 8.842 | 1.938 | 2.387 | 4.839 | 4.862 | 4.883 | 4.905 | 4.871 | 5.536 | 6.558 | 6.361 | 5.778 | 5.465 | 0 | 0 | 0 | 0 | 0 | 0 | 2.777 | 2.28 | 1.574 | 1 | 0.381 | 0 | 0 | 0.996 | 0.701 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.031 | 0.04 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.032 | 0.052 | 0.142 | 0.089 | 0.106 | 0.132 | 0.155 | 1.676 | 1.627 | 1.668 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.105 | -1.231 | -1.358 | 0 | 0 | 0.623 | 0.65 | 0.661 | 2.785 | 0 | 0 | 0 | 0 | 0 | 0 | 5.171 | 1.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.099 | 0.045 | 0.147 | 0.128 | 0.352 | 0.472 | 0.589 | 0.549 | 0.798 | 0.736 | 0.673 | 0.61 | 0.539 | 0.478 | 0.421 | 0.358 | 0 | 0 | 0 | 0 | 1.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.309 | 0.187 | 0.178 | 11.384 | 11.425 | 10.017 | 9.945 | 9.994 | 10.503 | 10.978 | 13.422 | 0.045 | 0.029 | 0.108 | 0.107 | 0.108 | 0 | 0.001 | 0.002 | 0 | 0 | 0 | 0.003 | 0.239 | 0.816 | 0.819 | 0.845 | 1.078 | 3.328 | 4.978 | 3.554 | 7.459 | 1.696 | 4.801 | 5.282 | 5.514 | 2.069 | 3.486 | 3.395 | 3.989 | 4.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 11.751 | 14.591 | 0.622 | 21.749 | 22.622 | 22.313 | 23.161 | 23.94 | 24.874 | 25.536 | 26.964 | 7.293 | 6.138 | 7.246 | 7.119 | 8.95 | 1.938 | 2.388 | 4.841 | 5.037 | 4.982 | 4.95 | 5.021 | 5.903 | 7.726 | 7.652 | 7.212 | 9.019 | 4.126 | 5.714 | 7.912 | 8.069 | 6.064 | 5.279 | 8.48 | 8.152 | 3.643 | 4.486 | 3.776 | 3.989 | 5.926 | 0.996 | 0.701 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.031 | 0.04 | 0.049 | 0.442 | 0.456 | 0 | 0.498 | 0.702 | 0.992 | 0 | 0.015 | 0.032 | 0.052 | 0.071 | 0.089 | 0.106 | 0.132 | 0.155 | 1.676 | 1.627 | 1.668 |
Total Liabilities
| 39.268 | 41.317 | 39.357 | 41.946 | 42.286 | 40.076 | 40.02 | 40.436 | 38.311 | 42.08 | 43.819 | 14.152 | 12.016 | 11.869 | 15.148 | 16.283 | 16.922 | 18.63 | 16.417 | 15.468 | 17.035 | 18.29 | 22.616 | 20.907 | 20.645 | 25.476 | 20.801 | 21.693 | 23.429 | 24.334 | 21.618 | 22.443 | 18.328 | 16.513 | 15.827 | 15.434 | 12.108 | 11.737 | 10.504 | 10.622 | 12.183 | 2.443 | 2.157 | 2.348 | 1.763 | 1.857 | 2.245 | 2.107 | 2.12 | 1.726 | 2.004 | 2.167 | 2.887 | 3.164 | 2.615 | 2.699 | 1.987 | 1.754 | 1.624 | 1.589 | 1.686 | 1.572 | 2.047 | 2.387 | 4.847 | 4.94 | 4.451 | 4.681 | 3.552 | 2.321 | 2.061 | 1.808 | 11.586 | 10.71 | 8.919 |
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 | 1.802 | 1.802 | 1.927 | 1.927 | 1.906 | 3.672 | 3.685 | 3.925 | 3.829 | 3.904 | 3.669 | 3.769 | 1.725 | 1.724 | 1.725 | 1.532 | 1.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.074 | 0.074 | 0.218 | 0.217 | 0.217 | 0.217 | 0.12 | 0.119 | 0.118 | 0.118 | 0.109 | 0.104 | 0.098 | 0.098 | 0.098 | 0.098 | 0.097 | 0.097 | 0.097 | 0.03 | 0.839 | 0.826 | 0.826 | 0.83 | 0.696 | 0.676 | 0.666 | 0.661 | 0.658 | 0.646 | 0.642 | 0.462 | 0.462 | 0.462 | 0.462 | 0.462 | 0.065 | 0.065 | 0.06 | 0.059 | 0.059 | 0.059 | 0.05 | 0.25 | 0.232 | 0.231 | 0.23 | 0.195 | 0.194 | 0.193 | 0.192 | 0.178 | 0.177 | 0.177 | 0.176 | 0.15 | 0.149 | 0.148 | 0.148 | 0.148 | 0.148 | 0.145 | 0.145 | 0.145 | 0.143 | 0.098 | 0.098 | 0 | 0 | 0 |
Retained Earnings
| -54.016 | -54.07 | -53.455 | -53.346 | -54.765 | -52.834 | -51.409 | -50.409 | -49.075 | -48.521 | -49.783 | -52.254 | -50.532 | -50.189 | -51.214 | -52.486 | -51.869 | -51.284 | -48.825 | -35.642 | -36.205 | -36.447 | -36.864 | -36.851 | -29.959 | -29.081 | -28.469 | -26.231 | -24.793 | -20.603 | -20.118 | -20.524 | -18.497 | -15.851 | -16.38 | -14.614 | -12.562 | -10.868 | -8.58 | -6.647 | 11.867 | -100.091 | -99.102 | -98.019 | -97.064 | -95.91 | -95.834 | -94.422 | -93.231 | -92.051 | -90.844 | -89.016 | -87.362 | -85.982 | -84.544 | -82.278 | -80.614 | -79.212 | -77.148 | -74.395 | -72.241 | -69.77 | -67.115 | -64.212 | -57.312 | -52.677 | -47.717 | -43.52 | -39.847 | -37.464 | -36.484 | -33.434 | -24.964 | -22.804 | -18.646 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -1.396 | 0 | 0 | -0 | -0.884 | 0 | 0 | 0 | -3.226 | -1.906 | 0 | -3.685 | -2.877 | -3.829 | 0 | 0 | -2.605 | -0 | -1.724 | -1.725 | -2.423 | 0 | -0.499 | -0.499 | -0.499 | -0.499 | -0.499 | -0.499 | -0.499 | -0.499 | -0.499 | -0.499 | -0.499 | -0.486 | -0.51 | -0.529 | -0.509 | -0.469 | -0.432 | -0.441 | -0.394 | -0.386 | -0.432 | -0.463 | -0.413 | 0.068 | 0.18 | 0.169 | 0.321 | 0.296 | -0.002 | 0.044 | 0.017 | -0.326 | -0.271 | -0.188 |
Other Total Stockholders Equity
| 82.206 | 82.203 | 82.2 | 82.073 | 82.064 | 76.618 | 76.417 | 75.77 | 75.26 | 74.741 | 68.626 | 60.863 | 60.178 | 59.777 | 59.381 | 56.712 | 55.944 | 54.342 | 54.102 | 54.052 | 53.999 | 53.937 | 53.616 | 53.575 | 32.763 | 30.855 | 30.086 | 30.555 | 26.863 | 20.061 | 18.337 | 17.909 | 17.934 | 17.832 | 17.973 | 17.805 | 16.299 | 16.553 | 18.097 | 15.907 | 11.867 | 99.76 | 99.507 | 3.271 | 98.864 | 98.764 | 98.677 | 97.128 | 96.863 | 95.552 | 95.423 | 95.231 | 92.024 | 91.81 | 91.529 | 91.138 | 89.19 | 88.989 | 88.823 | 88.371 | 81.268 | 81.071 | 80.837 | 80.65 | 80.194 | 79.962 | 79.138 | 78.742 | 78.201 | 77.488 | 49.684 | 49.057 | 16.288 | 14.195 | 11.228 |
Total Shareholders Equity
| 28.294 | 28.237 | 28.849 | 28.831 | 27.403 | 23.858 | 25.082 | 25.579 | 26.402 | 26.437 | 19.06 | 8.729 | 9.765 | 9.706 | 8.285 | 4.335 | 4.179 | 3.156 | 5.375 | 18.508 | 17.892 | 17.587 | 16.849 | 16.821 | 4.636 | 4.415 | 4.37 | 4.352 | 4.806 | 3.826 | 2.58 | 1.976 | 3.927 | 6.543 | 5.908 | 7.602 | 5.924 | 7.871 | 9.979 | 11.254 | 12.329 | -0.765 | -0.029 | 0.708 | 1.36 | 2.414 | 2.403 | 2.257 | 3.383 | 3.234 | 4.311 | 5.762 | 4.371 | 5.512 | 6.649 | 8.543 | 8.285 | 9.522 | 11.411 | 13.758 | 8.791 | 11.018 | 13.407 | 16.173 | 23.098 | 27.612 | 31.735 | 35.688 | 38.795 | 40.164 | 13.343 | 15.738 | -9.002 | -8.881 | -7.605 |
Total Equity
| 28.294 | 28.237 | 28.849 | 28.831 | 27.403 | 23.858 | 25.082 | 25.579 | 26.402 | 26.437 | 19.06 | 8.729 | 9.765 | 9.706 | 8.285 | 4.335 | 4.179 | 3.156 | 5.375 | 18.508 | 17.892 | 17.587 | 16.849 | 16.821 | 4.636 | 4.415 | 4.37 | 4.352 | 4.806 | 3.826 | 2.58 | 1.976 | 3.927 | 6.543 | 5.908 | 7.602 | 5.924 | 7.871 | 9.979 | 11.254 | 12.329 | -0.765 | -0.029 | 0.708 | 1.36 | 2.414 | 2.403 | 2.257 | 3.383 | 3.234 | 4.311 | 5.762 | 4.371 | 5.512 | 6.649 | 8.543 | 8.285 | 9.522 | 11.411 | 13.758 | 8.791 | 11.018 | 13.407 | 16.173 | 23.098 | 27.612 | 31.735 | 35.688 | 38.795 | 40.164 | 13.343 | 15.738 | -9.002 | -8.881 | -7.605 |
Total Liabilities & Shareholders Equity
| 67.562 | 69.554 | 68.206 | 70.777 | 69.689 | 63.934 | 65.102 | 66.015 | 64.713 | 68.517 | 62.879 | 22.881 | 21.781 | 21.575 | 23.433 | 20.618 | 21.101 | 21.786 | 21.792 | 33.976 | 34.927 | 35.877 | 39.465 | 37.728 | 25.281 | 29.891 | 25.171 | 26.045 | 28.235 | 28.16 | 24.198 | 24.419 | 22.255 | 23.056 | 21.735 | 23.036 | 18.032 | 19.608 | 20.483 | 21.876 | 24.512 | 1.678 | 2.128 | 3.056 | 3.123 | 4.271 | 4.648 | 4.364 | 5.503 | 4.96 | 6.315 | 7.929 | 7.258 | 8.676 | 9.264 | 11.242 | 10.272 | 11.276 | 13.035 | 15.347 | 10.477 | 12.59 | 15.454 | 18.56 | 27.944 | 32.553 | 36.186 | 40.369 | 42.347 | 42.485 | 15.403 | 17.546 | 2.584 | 1.829 | 1.313 |