Citi Trends, Inc.
NASDAQ:CTRN
17 (USD) • At close November 14, 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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 59.302 | 58.169 | 79.706 | 59.726 | 65.82 | 88.707 | 103.495 | 77.771 | 27.914 | 61.657 | 49.788 | 12.023 | 76.751 | 131.276 | 123.177 | 96.762 | 146.741 | 108.13 | 19.923 | 23.731 | 27.425 | 29.484 | 17.863 | 28.378 | 40.992 | 53.978 | 48.451 | 34.866 | 30.195 | 73.037 | 49.253 | 36.956 | 39.606 | 53.032 | 39.116 | 41.585 | 54.38 | 86.808 | 74.514 | 65.991 | 70.707 | 81.433 | 58.928 | 47.585 | 61.242 | 64.065 | 37.263 | 36.195 | 51.73 | 63.964 | 41.986 | 33.225 | 49.496 | 76.847 | 69.231 | 69.632 | 84.636 | 83.39 | 62.993 | 32.487 | 36.361 | 44.672 | 33.516 | 12.415 | 7.191 | 4.697 | 6.203 | 8.679 | 11.16 | 8.731 | 11.702 | 5.667 | 8.294 | 9.404 | 9.079 | 9.371 | 30.76 | 10.892 | 11.801 | 9.954 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.462 | 24.603 | 0 | 0 | 0 | 0.005 | 0.005 | 27.562 | 32.305 | 37.776 | 43.135 | 50.35 | 42.939 | 36.009 | 33.504 | 31.5 | 30.298 | 32.669 | 34.189 | 38.026 | 34.132 | 37.345 | 40.215 | 32.671 | 34.142 | 24.778 | 20.707 | 15.85 | 13.988 | 13.033 | 7.345 | 6.004 | 18.218 | 15.847 | 16.249 | 12.771 | 4.734 | 3.311 | 1.637 | 0.902 | 0 | 0 | 0 | 0.586 | 4.752 | 3.148 | 30.025 | 33.025 | 42.225 | 42.468 | 0 | 0 | 0 | 0 | 0 | 56.165 | 43.721 | 46.436 | 61.599 | 65.956 | 49.904 | 45.375 | 50.634 | 54.458 | 32.581 | 12.013 | 0 | 0 | 0 |
Cash and Short Term Investments
| 59.302 | 58.169 | 79.706 | 59.726 | 65.82 | 88.707 | 103.495 | 77.771 | 27.914 | 61.657 | 49.788 | 47.485 | 101.354 | 131.276 | 123.177 | 96.762 | 146.746 | 108.135 | 47.485 | 56.036 | 65.201 | 72.619 | 68.213 | 71.317 | 77.001 | 87.482 | 79.951 | 65.164 | 62.864 | 107.226 | 87.279 | 71.088 | 76.951 | 93.247 | 71.787 | 75.727 | 79.158 | 107.515 | 90.364 | 79.979 | 83.74 | 88.778 | 64.932 | 65.803 | 77.089 | 80.314 | 50.034 | 40.929 | 55.041 | 65.601 | 42.888 | 33.225 | 49.496 | 76.847 | 69.817 | 74.384 | 87.784 | 113.415 | 96.018 | 74.712 | 78.829 | 44.672 | 33.516 | 12.415 | 7.191 | 4.697 | 62.368 | 52.4 | 57.596 | 70.33 | 77.658 | 55.571 | 53.669 | 60.038 | 63.538 | 41.952 | 42.773 | 10.892 | 11.801 | 9.954 |
Net Receivables
| 3.896 | 3.813 | 4.123 | 3.306 | 3.054 | 2.203 | 0.615 | -12.903 | 0.626 | -16.354 | 3.987 | 2.297 | -19.144 | 0 | -17.32 | 1.198 | 1.055 | 0.085 | 1.186 | 2.948 | 2.098 | 0 | -17.344 | -15.082 | -17.401 | 0 | -15.694 | 1.125 | 1.95 | -13.853 | 1.635 | 0 | 2.091 | 0 | 0 | 0 | 0 | 0 | 0.973 | 0.755 | 0 | 0 | 0 | 0 | 0.699 | 0 | 1.134 | 2.882 | 6.309 | 1.113 | 11.195 | 9.573 | 4.248 | 0 | 0.524 | 5.261 | 2.741 | 0 | 0 | 2.623 | 0.504 | 0 | 0 | 1.149 | 0 | 0 | 0 | 1.038 | 1.318 | 0 | 0 | 2.625 | 2.861 | 2.887 | 0 | 1.285 | 1.237 | 0 | 0 | 0 |
Inventory
| 134.996 | 119.014 | 130.432 | 129.727 | 134.473 | 114.322 | 105.794 | 128.511 | 142.101 | 129.715 | 123.835 | 126.899 | 113.186 | 101.803 | 103.845 | 114.405 | 94.545 | 121.885 | 138.258 | 135.395 | 132.05 | 131.254 | 139.841 | 139.699 | 138.801 | 125.331 | 137.701 | 133.245 | 131.989 | 124.533 | 134.649 | 130.752 | 132.093 | 123.33 | 137.02 | 129.433 | 126.346 | 116.152 | 131.057 | 128.516 | 120.456 | 112.72 | 126.501 | 123.203 | 120.402 | 108.509 | 141.473 | 146.7 | 133.773 | 115.008 | 131.526 | 127.156 | 122.313 | 113.38 | 121.432 | 115.273 | 107.556 | 95.685 | 100.874 | 105.314 | 88.829 | 84.613 | 86.259 | 89.822 | 85.33 | 83.258 | 82.42 | 93.886 | 93.909 | 85.397 | 73.36 | 74.499 | 67.076 | 58.894 | 54.021 | 53.978 | 50.064 | 41.27 | 36.173 | 22.712 |
Other Current Assets
| 16.922 | 14.002 | 10.838 | 11.266 | 16.741 | 13.851 | 12.977 | 25.806 | 17.102 | 32.708 | 14.997 | 17.095 | 38.288 | 19.29 | 34.74 | 17.376 | 16.847 | 10.053 | 14.278 | 13.826 | 15.621 | 14.018 | 34.888 | 30.364 | 35.102 | 16.172 | 31.388 | 15.28 | 14.833 | 27.706 | 13.749 | 18.57 | 14.943 | 13.536 | 12.201 | 18.249 | 18.946 | 17.965 | 18.963 | 17.903 | 19.145 | 16.885 | 16.326 | 18.882 | 33.573 | 17.269 | 18.151 | 18.556 | 17.536 | 16.636 | 17.766 | 19.678 | 15.013 | 15.828 | 16.145 | 16.734 | 14.001 | 14.131 | 14.927 | 13.797 | 12.695 | 12.227 | 14.072 | 11.541 | 11.374 | 10.434 | 8.726 | 8.25 | 8.796 | 7.086 | 7 | 6.004 | 6.363 | 5.805 | 4.72 | 4.809 | 4.497 | 5.43 | 3.74 | 2.302 |
Total Current Assets
| 215.116 | 194.998 | 225.099 | 204.025 | 220.088 | 219.083 | 222.881 | 219.185 | 187.743 | 207.726 | 192.607 | 193.776 | 233.684 | 252.369 | 244.442 | 229.741 | 259.193 | 240.158 | 201.207 | 208.205 | 214.97 | 217.891 | 225.598 | 226.298 | 233.503 | 229.185 | 233.346 | 214.814 | 211.636 | 245.612 | 237.312 | 220.41 | 226.078 | 230.113 | 227.128 | 223.409 | 224.45 | 241.632 | 241.357 | 227.153 | 223.341 | 218.383 | 207.759 | 207.888 | 217.537 | 206.092 | 210.792 | 209.067 | 212.659 | 198.358 | 203.375 | 189.632 | 191.07 | 206.055 | 207.918 | 211.652 | 212.082 | 223.231 | 211.819 | 196.446 | 180.857 | 141.512 | 133.847 | 114.927 | 103.895 | 98.389 | 153.514 | 155.574 | 161.619 | 162.813 | 158.018 | 138.699 | 129.969 | 127.623 | 122.279 | 102.025 | 98.57 | 57.592 | 51.714 | 34.968 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 276.98 | 280.27 | 287.512 | 295.94 | 299.235 | 309.818 | 317.301 | 325.579 | 310.006 | 309.899 | 277.109 | 268.474 | 257.027 | 250.226 | 243.187 | 245.902 | 233.634 | 231.596 | 234.839 | 209.971 | 207.775 | 204.046 | 56.224 | 55.643 | 57.154 | 59.156 | 61.777 | 63.571 | 63.795 | 61.152 | 59.28 | 54.478 | 52.935 | 49.816 | 50.632 | 49.978 | 47.903 | 44.945 | 47.603 | 49.756 | 51.746 | 52.96 | 56.154 | 60.979 | 65.213 | 69.202 | 70.995 | 76.197 | 80.99 | 85.622 | 90.541 | 95.369 | 94.132 | 91.175 | 85.299 | 76.879 | 73.434 | 64.3 | 63.791 | 62.422 | 59.741 | 58.413 | 58.861 | 58.659 | 57.165 | 55.555 | 52.207 | 43.895 | 40.154 | 36.04 | 34.753 | 30.335 | 26.288 | 26.217 | 23.426 | 21.797 | 20.129 | 18.993 | 17.574 | 12.75 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1,371.404 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.669 | -7.045 | -7.15 | -7.085 | -6.539 | -7.222 | -6.385 | -5.487 | -5.777 | -7.444 | -6.765 | -7.037 | -8.506 | -8.495 | -9.079 | -8.52 | -5.153 | -8.271 | -6.557 | -5.387 | -6.328 | -6.354 | -7.167 | -6.81 | -6.932 | -6.25 | -5.586 | -3.844 | -3.863 | -1.512 | -1.914 | -2.237 | 0 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 | 1.371 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.675 | 16.272 | 16.976 | 7.777 | 8.883 | 10.32 | 13.02 | 21.707 | 25.451 | 26.117 | 26.748 | 25.914 | 26.691 | 29.183 | 24.616 | 24.327 | 30.89 | 30.582 | 36.512 | 21.328 | 22.447 | 24.038 | 18.135 | 19.096 | 19.777 | 20.052 | 8.353 | 1.769 | 5.754 | 14.957 | 16.397 | 18.088 | 18.84 | 19.76 | 19.968 | 16.824 | 9.205 | -3.878 | -4.287 | -3.465 | 0 | -3.78 | 0 | 43.097 | 43.825 | 41.785 | 50.936 | 53.72 | 0 | 0 | 0 | 0 | 0 | -1.71 | -1.71 | -1.678 | -1,620.4 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 13.715 | 7.877 | 69.383 | 7.197 | 6.101 | 4.395 | 2.893 | 0.873 | 2.538 | 4.316 | 2.992 | 3.918 | 4.086 | 5.141 | 6.195 | 5.526 | 7.234 | 14.334 | 6.669 | 7.045 | 7.15 | 7.085 | 6.539 | 7.222 | 6.385 | 5.487 | 5.777 | 7.444 | 6.765 | 7.037 | 8.506 | 8.495 | 9.079 | 8.52 | 5.153 | 8.271 | 6.557 | 5.387 | 6.328 | 6.354 | 7.167 | 6.81 | 6.932 | 6.25 | 5.586 | 3.844 | 3.863 | 1.512 | 1.914 | 2.237 | 1.223 | 1.1 | 2.671 | 1.15 | 2.001 | 2.507 | 2.916 | 2.094 | 2.488 | 2.409 | 2.892 | 2.947 | 2.48 | 5.411 | 4.939 | 4.174 | 2.756 | 3.487 | 2.572 | 2.121 | 1.68 | 1.71 | 1.71 | 1.678 | 1,620.4 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.92 | 0.957 | 1.005 | 1.05 | 1.083 | 1.134 | 1.183 | 1.218 | 1.252 | 1.287 | 1.317 | 1.401 | 1.414 | 1.441 | 0.769 | 0.752 | 0.763 | 0.755 | 7.424 | 7.802 | 7.927 | 7.834 | 7.284 | 7.947 | 7.105 | 6.203 | 6.497 | 8.171 | 7.485 | 7.753 | 9.231 | 9.211 | 9.81 | 9.223 | 5.858 | 8.96 | 7.184 | 6.016 | 6.966 | 7.005 | 7.83 | 7.483 | 7.618 | 6.95 | 6.302 | 4.575 | 4.604 | 2.268 | 2.688 | 3.022 | 0.798 | 0.837 | 0.629 | 0.611 | 0.608 | 4.47 | 4.849 | 4.06 | 0.517 | 4.282 | 0.481 | 0.45 | 0.405 | 0.372 | 0.369 | 0.353 | 0.329 | 0.318 | 0.293 | 0.288 | 0.278 | 0.27 | 0.238 | 0.226 | -1,620.186 | 0.185 | 0.175 | 0.171 | 0.13 | 0.124 |
Total Non-Current Assets
| 291.615 | 289.104 | 357.9 | 304.187 | 306.419 | 315.347 | 321.377 | 327.67 | 313.796 | 315.502 | 281.418 | 273.793 | 262.527 | 256.808 | 250.151 | 252.18 | 241.631 | 246.685 | 257.938 | 234.045 | 232.678 | 219.657 | 72.391 | 73.91 | 77.279 | 87.066 | 93.725 | 97.859 | 98.028 | 94.819 | 95.202 | 92.872 | 87.361 | 83.366 | 87.38 | 89.52 | 91.599 | 72.289 | 77.016 | 80.799 | 77.711 | 79.539 | 83.549 | 87.981 | 79.868 | 75.546 | 81.353 | 93.422 | 100.075 | 106.732 | 111.402 | 118.437 | 118.771 | 111.131 | 98.484 | 81.349 | 78.283 | 68.36 | 68.167 | 66.704 | 64.485 | 106.278 | 106.942 | 107.598 | 114.78 | 115.173 | 56.663 | 49.071 | 44.39 | 39.82 | 38.084 | 31.976 | 27.897 | 27.815 | 25.011 | 23.353 | 21.675 | 20.535 | 19.075 | 14.245 |
Total Assets
| 506.731 | 484.102 | 582.999 | 508.212 | 526.507 | 534.43 | 544.258 | 546.855 | 501.539 | 523.228 | 474.025 | 467.569 | 496.211 | 509.177 | 494.593 | 481.921 | 500.824 | 486.843 | 459.145 | 442.25 | 447.648 | 437.548 | 297.989 | 300.208 | 310.782 | 316.251 | 327.071 | 312.673 | 309.664 | 340.431 | 332.514 | 313.282 | 313.439 | 313.479 | 314.508 | 312.929 | 316.049 | 313.921 | 318.373 | 307.952 | 301.052 | 297.922 | 291.308 | 295.869 | 297.405 | 281.638 | 292.145 | 302.489 | 312.734 | 305.09 | 314.777 | 308.069 | 309.841 | 317.186 | 306.402 | 293.001 | 290.365 | 291.591 | 279.986 | 263.15 | 245.342 | 247.79 | 240.789 | 222.525 | 218.675 | 213.562 | 210.177 | 204.645 | 206.009 | 202.633 | 196.102 | 170.675 | 157.866 | 155.438 | 147.29 | 125.378 | 120.245 | 78.127 | 70.79 | 49.213 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 110.54 | 72.269 | 100.366 | 83.393 | 93.68 | 90.029 | 80.67 | 83.451 | 82.956 | 87.857 | 98.879 | 102.599 | 99.177 | 109.723 | 84.832 | 87.757 | 77.679 | 94.249 | 79.596 | 71.699 | 71.303 | 64.201 | 73.391 | 68.342 | 72.096 | 63.814 | 75.947 | 68.047 | 67.256 | 71.465 | 75.433 | 59.098 | 61.982 | 60.128 | 67.419 | 58.21 | 59.391 | 56.954 | 72.245 | 63.478 | 58.845 | 51.603 | 60.037 | 58.929 | 64.292 | 40.498 | 62.69 | 67.098 | 71.959 | 59.996 | 78.941 | 64.12 | 61.555 | 58.988 | 67.934 | 61.355 | 58.942 | 61.289 | 62.706 | 60.762 | 46.129 | 47.899 | 52.295 | 46.366 | 43.521 | 42.221 | 43.566 | 49.207 | 50.954 | 51.226 | 50.889 | 43.444 | 40.694 | 39.72 | 45.789 | 34.798 | 36.248 | 29.125 | 28.132 | 19.577 |
Short Term Debt
| 98.142 | 45.428 | 91.684 | 93.022 | 93.08 | 95.56 | 105.322 | 96.588 | 95.094 | 93.82 | 95.606 | 94.282 | 94.29 | 48.908 | 93.966 | 95.952 | 46.777 | 50.834 | 85.888 | 83.318 | 83.952 | 41.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.123 | 0.562 | 0.988 | 2.806 | 1.683 | 1.636 | 1.591 | 1.58 | 1.569 | 1.559 | 1.661 | 1.767 | 1.049 | 0.501 | 0.588 | 0.662 | 0.725 | 0.77 | 0.786 | 0.797 | 0.641 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.912 | 0 | 6.713 | 0 | 0 | 3.642 | 11.603 | 4.623 | 0 | 0 | 0 | 0 | 0 | 0 | 1.553 | 0.395 | 0.019 | 0.299 | 4.228 | 1.916 | 0 | 0 | 0.976 | 0 | 0 | 0 | 1.231 | 0 | 0 | 0.31 | 2.12 | 0 | 0 | 1.5 | 3.724 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.295 | 0 | 0 | 0 | 3.949 | 3.024 | 0 | 0 | 3.977 | 0.682 | 0 | 0.79 | 3.228 | 1.155 | 0 | 0 | 2.974 | 830.383 | 0 | 0 | 0 | 1,047.968 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -32.015 | 0.843 | 0.384 | 24.985 | 28.383 | 0.912 | 0.344 | 1.486 | 1.205 | 0.944 | 0.364 | 41.306 | 47.441 | 39.314 | 45.907 | 32.496 | 28.938 | 19.056 | 27.768 | 23.631 | 25.327 | 22.004 | 0.526 | 2.087 | 1.706 | 1.302 | 0.532 | 1.913 | 1.803 | 1.171 | 0.471 | 1.974 | 1.742 | 1.297 | 0.497 | 2.284 | 1.818 | 1.402 | 0.585 | 2.359 | 1.824 | 1.434 | 0.515 | 2.397 | 1.903 | 1.601 | 0.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.14 | 20.336 | 21.316 | 18.992 | 17.516 | 17.461 | 14.249 | 17.089 | 14.29 | 14.416 | 11.833 | 15.588 | 12.524 | 10.178 | 11.138 | 11.877 | 10.705 | 7.465 | 8.282 | 5.737 | 3.791 |
Other Current Liabilities
| -23.199 | 25.279 | -22.146 | -20.257 | -16.898 | -23.395 | -25.439 | -19.192 | -12.545 | -12.352 | -7.011 | -3.965 | -2.213 | 40.121 | -0.576 | -13.743 | 29.662 | 20.106 | -14.622 | -15.82 | -14.978 | 22.004 | 28.583 | 27.923 | 29.064 | 23.273 | 31.307 | 30.834 | 28.591 | 28.701 | 24.976 | 27.692 | 24.568 | 25.613 | 28.239 | 32.043 | 27.115 | 27.146 | 29.757 | 33.206 | 27.71 | 27.644 | 24.714 | 31.885 | 24.992 | 26.325 | 22.564 | 28.235 | 29.938 | 26.603 | 26.074 | 28.489 | 28.848 | 25.298 | 23.628 | 25.311 | 26.594 | 21.016 | 22.918 | 23.644 | 22.144 | 18.942 | 18.153 | 20.114 | 19.078 | 15.709 | 17.724 | 16.642 | 15.835 | 13.028 | -813.389 | 14.431 | 11.459 | 12.101 | -1,034.726 | 12.2 | 8.463 | 11.017 | 8.445 | 4.255 |
Total Current Liabilities
| 185.483 | 142.976 | 169.904 | 156.158 | 169.862 | 162.194 | 160.553 | 163.759 | 165.505 | 176.038 | 187.474 | 192.916 | 194.896 | 210.355 | 182.845 | 169.966 | 148.941 | 165.189 | 150.862 | 139.197 | 140.277 | 130.04 | 102.369 | 96.284 | 101.459 | 91.315 | 109.17 | 98.881 | 95.847 | 101.142 | 100.409 | 86.79 | 86.55 | 86.972 | 95.658 | 90.253 | 86.816 | 86.22 | 102.002 | 96.684 | 88.055 | 82.971 | 84.751 | 90.814 | 91.187 | 69.924 | 85.914 | 95.333 | 101.897 | 86.599 | 105.618 | 92.609 | 90.403 | 88.581 | 91.562 | 86.666 | 85.536 | 86.254 | 88.648 | 84.529 | 68.835 | 71.806 | 73.936 | 68.163 | 65.025 | 62.749 | 64.025 | 67.418 | 68.348 | 68.889 | 69.65 | 58.924 | 52.654 | 52.409 | 59.694 | 47.724 | 45.48 | 40.927 | 37.375 | 24.474 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 182.869 | 184.463 | 188.81 | 196.856 | 198.525 | 209.594 | 214.939 | 222.43 | 200.22 | 203.856 | 168.304 | 163.39 | 156.592 | 148.596 | 145.828 | 148.766 | 181.477 | 176.867 | 135.316 | 120.485 | 118.102 | 115.121 | 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 | 0.123 | 0.562 | 0.988 | 1.403 | 1.806 | 2.198 | 2.579 | 2,985.644 | 2.457 | 0.335 | 0.426 | 0.531 | 0.564 | 0.735 | 2.139 | 2.215 | 1.989 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | -71.888 | 0 | 0 | 0 | -59.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.566 | 3.985 | 5.16 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 64.278 | 0 | 0 | 0 | 71.888 | 0 | 0 | 0 | 59.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.076 | 1.415 | 1.131 | 0.818 | 0.333 |
Other Non-Current Liabilities
| 1.789 | 1.831 | 2.301 | 2.132 | 2.167 | 2.68 | 2.322 | 2.204 | 2.204 | 2.155 | 2.104 | 2.003 | 2.349 | 2.233 | 2.286 | 2.256 | 1.772 | 1.729 | 1.923 | 1.921 | 1.869 | 1.838 | 8.195 | 8.001 | 8.338 | 8.325 | 8.433 | 8.786 | 8.705 | 8.26 | 8.514 | 8.13 | 7.413 | 6.661 | 6.616 | 6.225 | 6.04 | 5.554 | 5.749 | 6.247 | 6.588 | 6.814 | 7.686 | 8.416 | 8.743 | 9.513 | 10.26 | 11.126 | 11.815 | 12.218 | 12.756 | 12.974 | 10.75 | 10.778 | 10.036 | 10.422 | 9.253 | 10.024 | 9.995 | 9.719 | 8.836 | 9.049 | 8.646 | 7.55 | 6.921 | 7.168 | 6.602 | 6.433 | 6.488 | 6.242 | -2,977.401 | 4.699 | 4.459 | 4.571 | 3.315 | 3.222 | 3.497 | 3.285 | 2.632 | 0.753 |
Total Non-Current Liabilities
| 184.658 | 186.294 | 255.389 | 198.988 | 200.692 | 212.274 | 217.261 | 224.634 | 202.424 | 206.011 | 170.408 | 165.393 | 158.941 | 150.829 | 148.114 | 151.022 | 188.426 | 178.596 | 137.239 | 122.406 | 119.971 | 116.959 | 8.195 | 8.001 | 8.338 | 8.325 | 8.433 | 8.786 | 8.705 | 8.26 | 8.514 | 8.13 | 7.413 | 6.661 | 6.616 | 6.225 | 6.04 | 5.554 | 5.749 | 6.247 | 6.588 | 6.814 | 7.686 | 8.416 | 8.743 | 9.513 | 10.26 | 11.126 | 11.815 | 12.218 | 12.756 | 12.974 | 10.75 | 10.778 | 10.036 | 10.422 | 9.253 | 10.024 | 9.995 | 9.719 | 8.836 | 9.049 | 8.646 | 7.673 | 7.483 | 8.156 | 8.005 | 8.239 | 8.686 | 8.821 | 8.243 | 7.156 | 4.794 | 4.997 | 3.846 | 4.861 | 5.646 | 10.121 | 9.649 | 8.235 |
Total Liabilities
| 370.141 | 329.27 | 425.293 | 355.146 | 370.554 | 374.468 | 377.814 | 388.393 | 367.929 | 382.049 | 357.882 | 358.309 | 353.837 | 361.184 | 330.959 | 320.988 | 337.367 | 343.785 | 288.101 | 261.603 | 260.248 | 246.999 | 110.564 | 104.285 | 109.797 | 99.64 | 117.603 | 107.667 | 104.552 | 109.402 | 108.923 | 94.92 | 93.963 | 93.633 | 102.274 | 96.478 | 92.856 | 91.774 | 107.751 | 102.931 | 94.643 | 89.785 | 92.437 | 99.23 | 99.93 | 79.437 | 96.174 | 106.459 | 113.712 | 98.817 | 118.374 | 105.583 | 101.153 | 99.359 | 101.598 | 97.088 | 94.789 | 96.278 | 98.643 | 94.248 | 77.671 | 80.855 | 82.582 | 75.836 | 72.508 | 70.905 | 72.03 | 75.657 | 77.034 | 77.71 | 77.893 | 66.08 | 57.448 | 57.406 | 63.54 | 52.585 | 51.127 | 51.048 | 47.025 | 32.709 |
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 |
Common Stock
| 0.162 | 0.161 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.159 | 0.159 | 0.159 | 0.159 | 0.158 | 0.158 | 0.158 | 0.158 | 0.158 | 0.158 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.157 | 0.156 | 0.156 | 0.156 | 0.156 | 0.155 | 0.155 | 0.155 | 0.155 | 0.154 | 0.154 | 0.154 | 0.153 | 0.152 | 0.151 | 0.151 | 0.151 | 0.15 | 0.15 | 0.15 | 0.15 | 0.149 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.148 | 0.147 | 0.147 | 0.147 | 0.147 | 0.146 | 0.146 | 0.145 | 0.145 | 0.145 | 0.144 | 0.143 | 0.142 | 0.142 | 0.142 | 0.142 | 0.14 | 0.14 | 0.138 | 0.137 | 0.137 | 0.132 | 0.13 | 0.038 | 0.004 | 0.004 | 0.004 |
Retained Earnings
| 297.232 | 315.645 | 319.071 | 315.52 | 319.383 | 324.415 | 331.05 | 324.413 | 299.825 | 302.361 | 272.158 | 262.319 | 253.305 | 240.815 | 209.918 | 191.881 | 184.916 | 165.049 | 186.772 | 178.265 | 180.287 | 180.864 | 176.094 | 169.765 | 171.293 | 169.139 | 158.927 | 154.766 | 155.203 | 156.594 | 148.585 | 143.917 | 145.633 | 146.633 | 138.725 | 136.16 | 136.478 | 136.316 | 125.037 | 120.364 | 122.571 | 125.15 | 116.071 | 114.606 | 116.278 | 121.771 | 115.607 | 116.311 | 120.011 | 127.936 | 117.832 | 123.147 | 129.908 | 139.939 | 127.846 | 118.482 | 118.876 | 119.443 | 106.994 | 95.743 | 95.137 | 95.206 | 87.277 | 77.221 | 77.908 | 75.062 | 69.894 | 61.516 | 62.029 | 61.402 | 55.379 | 45.007 | 42.198 | 40.922 | 34.028 | 26.107 | 23.474 | 23.094 | 19.829 | 12.571 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -275.599 | -271.749 | -267.33 | -262.57 | -257.849 | -253.708 | -249.909 | -245.958 | -241.997 | -237.9 | -234.6 | -229.7 | -226 | -221.2 | -216.6 | -0 | -0 | -0 | -0 | 0 | -194.998 | -190.5 | -186.3 | -181.475 | -176.9 | -172.1 | -167 | -161.9 | -156.6 | -153.1 | -147.7 | -142.8 | -137 | -131 | -125 | -118.9 | -112.3 | -107.5 | -100.227 | -94.6 | -89.7 | -85.069 | -80.3 | -76.2 | 0 | 0 | 0 | -58.125 | -1.544 | -1.695 | -1.371 | 0 | 0 | 258 | 249.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.908 | -0.024 | -0.025 |
Other Total Stockholders Equity
| -160.804 | -160.974 | -161.525 | -162.614 | -163.59 | -164.613 | -164.766 | -166.111 | -166.374 | -161.341 | -156.174 | -153.218 | -111.089 | -92.98 | -46.442 | -31.106 | -21.617 | -22.149 | -15.885 | 2.225 | 6.956 | 9.528 | 11.174 | 26.001 | 29.535 | 47.315 | 50.385 | 50.084 | 49.753 | 74.279 | 74.851 | 74.29 | 73.688 | 73.058 | 73.355 | 80.137 | 86.561 | 85.678 | 85.433 | 84.506 | 83.687 | 82.836 | 82.65 | 81.883 | 81.047 | 80.28 | 80.215 | 79.571 | 78.863 | 78.189 | 78.423 | 79.191 | 78.632 | 77.74 | 76.811 | 77.284 | 76.553 | 75.723 | 74.203 | 73.013 | 72.389 | 71.584 | 70.785 | 70.868 | 69.811 | 68.824 | 68.111 | 67.33 | -191.196 | -186.419 | -55,260.85 | 59.45 | 58.083 | 56.973 | -33,944.526 | 46.556 | 45.606 | 3.982 | 3.865 | 3.954 |
Total Shareholders Equity
| 136.59 | 154.832 | 157.706 | 153.066 | 155.953 | 159.962 | 166.444 | 158.462 | 133.61 | 141.179 | 116.143 | 109.26 | 142.374 | 147.993 | 163.634 | 160.933 | 163.457 | 143.058 | 171.044 | 180.647 | 187.4 | 190.549 | 187.425 | 195.923 | 200.985 | 216.611 | 209.468 | 205.006 | 205.112 | 231.029 | 223.591 | 218.362 | 219.476 | 219.846 | 212.234 | 216.451 | 223.193 | 222.147 | 210.622 | 205.021 | 206.409 | 208.137 | 198.871 | 196.639 | 197.475 | 202.201 | 195.971 | 196.03 | 199.022 | 206.273 | 196.403 | 202.486 | 208.688 | 217.827 | 204.804 | 195.913 | 195.576 | 195.313 | 181.343 | 168.902 | 167.671 | 166.935 | 158.207 | 146.689 | 146.167 | 142.657 | 138.147 | 128.988 | 128.975 | 124.923 | 118.209 | 104.595 | 100.419 | 98.032 | 83.749 | 72.793 | 69.118 | 27.079 | 23.765 | 16.504 |
Total Equity
| 136.59 | 154.832 | 157.706 | 153.066 | 155.953 | 159.962 | 166.444 | 158.462 | 133.61 | 141.179 | 116.143 | 109.26 | 142.374 | 147.993 | 163.634 | 160.933 | 163.457 | 143.058 | 171.044 | 180.647 | 187.4 | 190.549 | 187.425 | 195.923 | 200.985 | 216.611 | 209.468 | 205.006 | 205.112 | 231.029 | 223.591 | 218.362 | 219.476 | 219.846 | 212.234 | 216.451 | 223.193 | 222.147 | 210.622 | 205.021 | 206.409 | 208.137 | 198.871 | 196.639 | 197.475 | 202.201 | 195.971 | 196.03 | 199.022 | 206.273 | 196.403 | 202.486 | 208.688 | 217.827 | 204.804 | 195.913 | 195.576 | 195.313 | 181.343 | 168.902 | 167.671 | 166.935 | 158.207 | 146.689 | 146.167 | 142.657 | 138.147 | 128.988 | 128.975 | 124.923 | 118.209 | 104.595 | 100.419 | 98.032 | 83.749 | 72.793 | 69.118 | 27.079 | 23.765 | 16.504 |
Total Liabilities & Shareholders Equity
| 506.731 | 484.102 | 582.999 | 508.212 | 526.507 | 534.43 | 544.258 | 546.855 | 501.539 | 523.228 | 474.025 | 467.569 | 496.211 | 509.177 | 494.593 | 481.921 | 500.824 | 486.843 | 459.145 | 442.25 | 447.648 | 437.548 | 297.989 | 300.208 | 310.782 | 316.251 | 327.071 | 312.673 | 309.664 | 340.431 | 332.514 | 313.282 | 313.439 | 313.479 | 314.508 | 312.929 | 316.049 | 313.921 | 318.373 | 307.952 | 301.052 | 297.922 | 291.308 | 295.869 | 297.405 | 281.638 | 292.145 | 302.489 | 312.734 | 305.09 | 314.777 | 308.069 | 309.841 | 317.186 | 306.402 | 293.001 | 290.365 | 291.591 | 279.986 | 263.15 | 245.342 | 247.79 | 240.789 | 222.525 | 218.675 | 213.562 | 210.177 | 204.645 | 206.009 | 202.633 | 196.102 | 170.675 | 157.866 | 155.438 | 147.29 | 125.378 | 120.245 | 78.127 | 70.79 | 49.213 |