Cutera, Inc.
NASDAQ:CUTR
0.328 (USD) • At close December 27, 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 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 57.614 | 83.115 | 105.444 | 143.612 | 180.216 | 180.654 | 166.828 | 145.924 | 45.88 | 75.05 | 57.732 | 164.164 | 162.486 | 169.2 | 164.932 | 47.047 | 29.394 | 33.659 | 14.774 | 26.316 | 22.879 | 27.668 | 19.158 | 26.052 | 21.866 | 18.432 | 10.91 | 14.184 | 14.784 | 18.679 | 11.443 | 13.775 | 11.275 | 7.42 | 6.265 | 10.868 | 10.055 | 11.627 | 13.462 | 9.803 | 11.377 | 10.902 | 10.743 | 16.242 | 15.16 | 11.885 | 17.272 | 23.546 | 24.334 | 17.788 | 12.787 | 14.02 | 13.874 | 17.483 | 13.164 | 12.519 | 21.703 | 31.697 | 22.519 | 22.829 | 34.302 | 35.445 | 35.793 | 36.54 | 26.683 | 20.464 | 38.11 | 11.054 | 11.376 | 10.411 | 16.876 | 11.8 | 3.058 | 1.923 | 2.951 | 5.26 | 4.728 | 6.957 | 10.262 | 7.07 | 55.911 | 52.652 | 10.978 | 10.29 |
Short Term Investments
| 0 | 0 | 0 | 0 | -0.016 | 41.949 | 100.823 | 171.39 | 204.946 | 203.126 | 74.047 | 0 | 0 | 0 | 0 | 0 | 13.046 | 12.894 | 4.746 | 7.605 | 6.448 | 4.002 | 7.939 | 9.523 | 5.018 | 10.573 | 13.062 | 21.728 | 35.692 | 34.56 | 36.99 | 40.299 | 35.108 | 35.902 | 38.184 | 37.539 | 37.689 | 54.708 | 62.595 | 71.343 | 69.321 | 70.696 | 73.079 | 66.831 | 67.121 | 77.741 | 70.821 | 62.026 | 55.795 | 62.794 | 66.137 | 74.666 | 74.502 | 73.557 | 75.934 | 77.484 | 69.154 | 60.317 | 73.733 | 76.78 | 62.572 | 61.857 | 58.131 | 60.653 | 71.662 | 75.872 | 54.877 | 88.51 | 88.16 | 105.004 | 94.363 | 96.285 | 87.614 | 80.042 | 92.56 | 86.736 | 77.488 | 67.762 | 58.847 | 59.2 | 6.051 | 6.09 | 0 | 0 |
Cash and Short Term Investments
| 57.614 | 83.115 | 105.444 | 143.612 | 180.216 | 222.603 | 267.651 | 317.314 | 250.826 | 278.176 | 131.779 | 164.164 | 162.486 | 169.2 | 164.932 | 47.047 | 42.44 | 46.553 | 19.52 | 33.921 | 29.327 | 31.67 | 27.097 | 35.575 | 26.884 | 29.005 | 23.972 | 35.912 | 50.476 | 53.239 | 48.433 | 54.074 | 46.383 | 43.322 | 44.449 | 48.407 | 47.744 | 66.335 | 76.057 | 81.146 | 80.698 | 81.598 | 83.822 | 83.073 | 82.281 | 89.626 | 88.093 | 85.572 | 80.129 | 80.582 | 78.924 | 88.686 | 88.376 | 91.04 | 89.098 | 90.003 | 90.857 | 92.014 | 96.252 | 99.609 | 96.874 | 97.302 | 93.924 | 97.193 | 98.345 | 96.336 | 92.987 | 99.564 | 99.536 | 115.415 | 111.239 | 108.085 | 90.672 | 81.965 | 95.511 | 91.996 | 82.216 | 74.719 | 69.109 | 66.27 | 61.962 | 58.742 | 10.978 | 10.29 |
Net Receivables
| 33.15 | 36.946 | 46.277 | 49.428 | 54.512 | 53.079 | 52.138 | 45.562 | 35.876 | 32.148 | 33.169 | 31.449 | 30.76 | 25.903 | 24.151 | 21.962 | 17.597 | 13.826 | 15.66 | 21.556 | 23.222 | 24.919 | 19.136 | 19.637 | 25.444 | 22.122 | 19.862 | 20.777 | 19.604 | 18.191 | 17.859 | 16.547 | 11.68 | 11.181 | 11.168 | 11.669 | 9.013 | 8.919 | 10.4 | 11.137 | 8.736 | 7.596 | 6.588 | 9.679 | 7.494 | 7.542 | 6.814 | 8.841 | 7.845 | 6.203 | 4.496 | 5.193 | 4.085 | 3.279 | 3.334 | 4.208 | 3.024 | 3.824 | 3.488 | 3.327 | 2.635 | 2.828 | 5.262 | 5.792 | 6.486 | 9.157 | 8.273 | 10.919 | 11.512 | 9.254 | 8.565 | 11.34 | 9.124 | 5.651 | 6.647 | 6.478 | 5.331 | 5.875 | 5.925 | 6.643 | 6.323 | 6.543 | 6.683 | 7.597 |
Inventory
| 56.908 | 85.983 | 80.207 | 72.101 | 72.677 | 68.668 | 71.819 | 63.628 | 55.938 | 45.41 | 51.68 | 39.503 | 35.493 | 34.591 | 34.578 | 28.508 | 29.333 | 31.24 | 36.941 | 33.921 | 34.042 | 26.889 | 26.659 | 28.014 | 31.322 | 30.138 | 30.979 | 28.782 | 23.728 | 16.913 | 15.672 | 14.977 | 16.478 | 14.702 | 13.475 | 12.078 | 13.479 | 13.521 | 11.855 | 10.988 | 11.106 | 10.03 | 9.64 | 9.006 | 10.421 | 10.518 | 11.091 | 11.114 | 12.477 | 12.722 | 13.434 | 10.729 | 9.659 | 8.301 | 7.268 | 6.447 | 7.144 | 6.955 | 6.953 | 6.408 | 7.884 | 8.702 | 9.846 | 9.927 | 8.753 | 8.609 | 9.384 | 7.533 | 6.524 | 6.717 | 6.515 | 5.22 | 5.558 | 6.449 | 6.684 | 5.245 | 5 | 4.006 | 3.743 | 3.004 | 3.109 | 2.935 | 2.786 | 2.239 |
Other Current Assets
| 12.842 | 10.569 | 10.036 | 13.545 | 15.432 | 16.037 | 26.856 | 38.653 | 23.672 | 17.579 | 20.156 | 17.089 | 13.35 | 8.856 | 10.339 | 8.779 | 6.892 | 5.313 | 4.831 | 5.648 | 5.334 | 4.536 | 4.864 | 3.972 | 3.716 | 3.469 | 2.601 | 2.903 | 2.894 | 2.84 | 2.403 | 2.251 | 2.507 | 2.619 | 1.953 | 1.675 | 2.046 | 56.36 | 1.725 | 1.617 | 1.976 | 1.804 | 2.435 | 1.538 | 1.621 | 1.468 | 1.55 | 1.479 | 1.492 | 1.495 | 1.413 | 1.487 | 1.858 | 2.062 | 1.679 | 2.804 | 3.059 | 3.205 | 3.368 | 2.96 | 2.888 | 71.057 | 65.78 | 6.028 | 81.922 | 85.908 | 65.177 | 9.786 | 96.959 | 113.508 | 103.66 | 6.755 | 98.323 | 93.314 | 99.505 | 93.491 | 81.681 | 71.6 | 62.247 | 62.362 | 3.382 | 3.35 | 3.343 | 2.828 |
Total Current Assets
| 160.514 | 210.983 | 235.226 | 269.185 | 311.307 | 369.95 | 418.464 | 451.24 | 366.312 | 373.313 | 236.784 | 249.661 | 242.089 | 238.55 | 234 | 106.296 | 96.262 | 96.932 | 76.952 | 95.046 | 91.925 | 88.014 | 77.756 | 87.198 | 87.366 | 84.734 | 77.414 | 88.374 | 96.702 | 91.183 | 84.367 | 87.849 | 77.048 | 71.824 | 71.045 | 73.829 | 72.282 | 90.427 | 100.037 | 104.888 | 102.516 | 101.028 | 102.485 | 103.296 | 101.817 | 109.154 | 107.548 | 107.006 | 101.943 | 101.002 | 98.267 | 106.095 | 103.978 | 104.682 | 101.379 | 103.462 | 104.084 | 105.998 | 110.061 | 112.304 | 110.281 | 118.032 | 116.681 | 118.94 | 123.844 | 124.138 | 120.944 | 127.802 | 126.371 | 139.89 | 135.617 | 131.4 | 116.063 | 107.337 | 115.787 | 110.474 | 96.74 | 88.438 | 82.177 | 79.079 | 74.776 | 71.57 | 23.79 | 22.954 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 34.114 | 39.528 | 43.998 | 47.33 | 80.613 | 76.881 | 65.075 | 53.199 | 47.512 | 38.241 | 17.339 | 17.646 | 17.474 | 18.067 | 18.943 | 19.375 | 20.036 | 9.994 | 9.83 | 10.519 | 11.103 | 11.824 | 11.849 | 2.672 | 2.784 | 2.632 | 2.214 | 2.096 | 1.842 | 1.867 | 1.802 | 1.907 | 1.72 | 1.577 | 1.428 | 1.473 | 1.386 | 1.512 | 1.545 | 1.461 | 1.301 | 1.329 | 1.358 | 1.362 | 1.461 | 1.338 | 1.312 | 0.933 | 0.885 | 0.946 | 1.019 | 0.853 | 0.643 | 0.771 | 0.668 | 0.597 | 0.624 | 0.708 | 0.796 | 0.847 | 0.939 | 1.101 | 1.241 | 1.357 | 1.378 | 1.232 | 1.374 | 1.361 | 1.417 | 1.471 | 1.212 | 1.029 | 0.992 | 0.956 | 0.965 | 1.015 | 1.044 | 1.037 | 1.054 | 1.071 | 0.943 | 0.976 | 0.884 | 0.734 |
Goodwill
| 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 1.339 | 1.339 | 1.339 | 1.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.016 | 0.044 | 0.087 | 0.143 | 0.227 | 0.332 | 0.45 | 0.595 | 1.438 | 1.632 | 1.825 | 2.019 | 2.044 | 2.218 | 2.392 | 2.566 | 2.876 | 3.186 | 4.843 | 0.446 | 0.493 | 0.541 | 0.589 | 0.637 | 0.685 | 0.733 | 0.781 | 0.829 | 0.877 | 0.926 | 0.975 | 1.025 | 1.076 | 1.126 | 1.177 | 1.227 | 1.278 | 1.328 | 1.398 | 1.446 | 1.515 | 1.536 | 0.434 | 0.469 | 0.502 | 0.372 | 0.385 | 0.399 | 0.412 | 0.426 | 0.439 | 0.453 |
Goodwill and Intangible Assets
| 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.339 | 1.341 | 1.355 | 1.383 | 1.426 | 1.482 | 1.566 | 1.671 | 1.789 | 1.934 | 2.777 | 2.971 | 3.164 | 3.358 | 3.383 | 3.557 | 3.731 | 3.905 | 4.215 | 4.525 | 4.843 | 0.446 | 0.493 | 0.541 | 0.589 | 0.637 | 0.685 | 0.733 | 0.781 | 0.829 | 0.877 | 0.926 | 0.975 | 1.025 | 1.076 | 1.126 | 1.177 | 1.227 | 1.278 | 1.328 | 1.398 | 1.446 | 1.515 | 1.536 | 0.434 | 0.469 | 0.502 | 0.372 | 0.385 | 0.399 | 0.412 | 0.426 | 0.439 | 0.453 |
Long Term Investments
| 0 | 1.196 | 0 | 0 | -0 | 0 | 0 | 0 | 0.7 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.05 | 0.84 | 2.928 | 3.027 | 3.014 | 3.908 | 6.492 | 6.784 | 6.683 | 7.115 | 7.153 | 7.275 | 7.339 | 7.64 | 9.463 | 10 | 11 | 11 | 12 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.59 | 0.508 | 0.534 | 0.579 | 0.528 | 0.547 | 0.577 | 0.59 | 0.626 | 0.698 | 0.737 | 0.778 | 0.589 | 0.592 | 0.598 | 0.643 | 0.5 | 0.419 | 0.408 | 0.423 | 0.459 | 0.458 | 0.451 | 0.457 | 21.402 | 21.219 | 21.792 | 19.055 | 0.384 | 0.381 | 0.394 | 0.377 | 0.41 | 0.401 | 0.376 | 0.35 | 0.291 | 0.283 | 0.291 | 0.269 | 0.316 | 0.342 | 0.337 | 0.329 | 0.503 | 0.504 | 0.518 | 0.553 | 0.47 | 0.463 | 0.45 | 0.446 | 0.345 | 0.328 | 0.321 | 0.325 | 0.097 | 0.097 | 0.097 | 0.097 | 0.244 | 6.165 | 6.312 | 6.527 | 0.814 | 1.021 | 1.002 | 0.834 | 0.227 | 0.357 | 0.361 | 0 | 6.711 | 7.611 | 3.005 | 0 | 1.68 | 2.284 | 2.29 | 0 | 0.046 | 0.046 | 0.046 | 0.057 |
Other Non-Current Assets
| 37.861 | 22.741 | 30.895 | 27.858 | 12.846 | 15.113 | 14.343 | 14.62 | 11.668 | 9.801 | 9.792 | 10.169 | 6.955 | 5.615 | 4.853 | 5.08 | 5.29 | 4.733 | 5.901 | 6.411 | 6.41 | 6.311 | 5.96 | 5.971 | 6.048 | 5.807 | 5.367 | 0.374 | 0.381 | 0.381 | 0.389 | 0.38 | 0.444 | 0.448 | 0.419 | 0.384 | 0.392 | 0.351 | 0.362 | 0.361 | 0.013 | 0.015 | 0.021 | 0.324 | 0.348 | 0.348 | 0.362 | 0.397 | 0.517 | 0.539 | 0.458 | 0.486 | 0.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | 0 | 0 | -0.373 | 0.028 | 0.478 | -0.497 | 0.429 | 0 | 0 | 0 | 0 | -6.711 | -7.611 | -3.005 | 0 | -1.68 | -2.284 | -2.29 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 73.904 | 65.312 | 76.766 | 77.106 | 95.326 | 93.88 | 81.334 | 69.748 | 61.845 | 50.779 | 29.907 | 30.632 | 26.357 | 25.613 | 25.733 | 26.437 | 27.165 | 16.485 | 17.478 | 18.692 | 19.311 | 19.932 | 19.599 | 10.439 | 31.573 | 30.997 | 30.712 | 22.864 | 3.946 | 3.968 | 3.924 | 4.005 | 3.929 | 3.809 | 3.649 | 3.689 | 3.635 | 3.817 | 3.987 | 4.025 | 4.407 | 4.657 | 4.88 | 5.373 | 5.695 | 5.747 | 5.923 | 5.788 | 7.137 | 7.313 | 9.698 | 5.258 | 4.988 | 5.548 | 8.07 | 8.343 | 8.089 | 8.653 | 8.827 | 9.048 | 9.155 | 15.832 | 17.991 | 18.536 | 14.296 | 14.857 | 15.056 | 10.851 | 2.922 | 3.156 | 2.971 | 2.475 | 2.507 | 2.492 | 1.399 | 1.484 | 1.546 | 1.409 | 1.439 | 1.47 | 1.401 | 1.448 | 1.369 | 1.244 |
Total Assets
| 234.418 | 276.295 | 311.992 | 346.291 | 406.633 | 463.83 | 499.798 | 520.988 | 428.157 | 424.092 | 266.691 | 280.293 | 268.446 | 264.163 | 259.733 | 132.733 | 123.427 | 113.417 | 94.43 | 113.738 | 111.236 | 107.946 | 97.355 | 97.637 | 118.939 | 115.731 | 108.126 | 111.238 | 100.648 | 95.151 | 88.291 | 91.854 | 80.977 | 75.633 | 74.694 | 77.518 | 75.917 | 94.244 | 104.024 | 108.913 | 106.923 | 105.685 | 107.365 | 108.669 | 107.512 | 114.901 | 113.471 | 112.794 | 109.08 | 108.315 | 107.965 | 111.353 | 108.966 | 110.23 | 109.449 | 111.805 | 112.173 | 114.651 | 118.888 | 121.352 | 119.436 | 133.864 | 134.672 | 137.476 | 138.14 | 138.995 | 136 | 138.653 | 129.293 | 143.046 | 138.588 | 133.875 | 118.57 | 109.829 | 117.186 | 111.958 | 98.286 | 89.847 | 83.616 | 80.549 | 76.177 | 73.018 | 25.159 | 24.198 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7.949 | 17.617 | 13.316 | 19.829 | 31.373 | 34.24 | 35.169 | 33.736 | 34.176 | 25.365 | 13.646 | 7.891 | 7.259 | 6.21 | 5.031 | 6.684 | 6.799 | 11.681 | 14.604 | 12.685 | 14.14 | 11.441 | 10.337 | 11.279 | 13.321 | 10.743 | 8.206 | 7.002 | 5.805 | 4.293 | 3.089 | 2.598 | 3.283 | 2.752 | 2.57 | 1.959 | 2.659 | 3.597 | 2.855 | 3.083 | 2.718 | 2.028 | 2.483 | 1.82 | 2.1 | 2.43 | 2.161 | 2.107 | 2.297 | 2.199 | 2.674 | 2.573 | 2.151 | 2.18 | 1.545 | 1.296 | 1.701 | 1.495 | 1.898 | 1.081 | 1.212 | 1.127 | 1.535 | 1.69 | 2.12 | 1.914 | 2.418 | 2.35 | 1.739 | 1.927 | 1.893 | 2.212 | 1.396 | 1.316 | 2.387 | 1.352 | 1.625 | 1.243 | 0.967 | 1.195 | 1.931 | 2.387 | 2.22 | 1.915 |
Short Term Debt
| 3.386 | 4.096 | 3.975 | 3.266 | 3.329 | 3.065 | 3.202 | 3.295 | 3.498 | 2.714 | 3.148 | 2.973 | 2.891 | 2.851 | 8.703 | 5.89 | 2.015 | 2.027 | 2.745 | 3.341 | 1.204 | 1.916 | 2.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 2.597 | 6.531 | 6.325 | 4.854 | 10.42 | 9.657 | 9.066 | 6.298 | 6.048 | 9.853 | 9.11 | 7.085 | 5.439 | 6.935 | 5.343 | 3.59 | 2.619 | 1.443 | 3.922 | 3.152 | 2.826 | 2.97 | 2.935 | 2.728 | 2.388 | 1.718 | 2.92 | 2.206 | 2.087 | 1.644 | 2.373 | 1.735 | 0.157 | 0.127 | 1.935 | 0.187 | 0.18 | 0.167 | 1.789 | 0.151 | 0.144 | 0.118 | 1.307 | 0.069 | 0.325 | 0.32 | 1.428 | 0.471 | 0.469 | 0.469 | 0.478 | 0.489 | 0.494 | 0.479 | 0.477 | 0.566 | 0.732 | 0.729 | 0.749 | 0.882 | 1.367 | 1.421 | 1.452 | 1.367 | 1.558 | 1.519 | 1.16 | 0.704 | 0.988 | 1.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 8.382 | 8.798 | 9.038 | 10.422 | 11.479 | 12.457 | 12.243 | 11.841 | 10.579 | 10.098 | 9.719 | 9.49 | 9.188 | 9.695 | 10.019 | 9.489 | 9.58 | 9.345 | 10.18 | 10.831 | 10.164 | 10.717 | 10.263 | 9.882 | 8.939 | 9.288 | 8.847 | 9.461 | 8.801 | 8.901 | 8.275 | 8.394 | 8.312 | 8.919 | 8.836 | 8.638 | 8.47 | 8.659 | 8.971 | 8.898 | 8.745 | 8.561 | 8.058 | 7.494 | 7.195 | 6.993 | 6.766 | 6.618 | 6.299 | 6.285 | 5.77 | 5.185 | 5.447 | 5.474 | 5.671 | 5.633 | 5.757 | 5.898 | 6.27 | 6.16 | 6.295 | 6.506 | 6.596 | 6.758 | 6.518 | 5.943 | 5.601 | 4.971 | 4.861 | 4.167 | 3.78 | 3.514 | 3.126 | 2.637 | 2.126 | 1.673 | 1.427 | 1.272 | 1.184 | 1.171 | 1.447 | 1.046 | 1.033 | 1.125 |
Other Current Liabilities
| 35.972 | 27.045 | 39.844 | 47.905 | 41.371 | 42.881 | 48.523 | 47.901 | 43.707 | 41.491 | 37.671 | 44.99 | 37.21 | 36.553 | 35.433 | 26.952 | 23.551 | 19.464 | 23.985 | 28.384 | 27.176 | 26.599 | 21.485 | 23.524 | 20.176 | 20.368 | 18.365 | 23.928 | 19.997 | 16.886 | 13.306 | 15.024 | 13.051 | 13.044 | 10.952 | 11.899 | 12.047 | 10.128 | 8.779 | 9.218 | 8.824 | 7.329 | 7.687 | 8.021 | 7.715 | 7.343 | 6.767 | 8.065 | 9.015 | 8.913 | 8.467 | 7.73 | 6.85 | 6.415 | 5.382 | 5.717 | 5.255 | 5.19 | 6.599 | 8.299 | 6.399 | 6.37 | 6.745 | 7.396 | 8.663 | 10.106 | 8.985 | 12.427 | 13.409 | 12.203 | 10.597 | 13.675 | 12.657 | 10.41 | 8.873 | 9.131 | 8.553 | 8.542 | 7.535 | 8.194 | 6.976 | 5.317 | 6.253 | 5.709 |
Total Current Liabilities
| 55.689 | 60.153 | 72.704 | 87.747 | 92.406 | 103.063 | 108.794 | 105.839 | 98.258 | 85.716 | 74.037 | 73.9 | 63.136 | 60.322 | 66.121 | 50.728 | 45.128 | 44.635 | 52.416 | 55.846 | 55.266 | 52.859 | 46.895 | 47.62 | 45.164 | 42.787 | 37.136 | 43.311 | 36.809 | 32.167 | 26.314 | 28.389 | 26.381 | 24.872 | 22.485 | 24.431 | 23.363 | 22.564 | 20.772 | 22.988 | 20.438 | 18.062 | 18.346 | 18.642 | 17.079 | 17.091 | 16.014 | 18.218 | 18.082 | 17.866 | 17.38 | 17.02 | 14.937 | 14.563 | 13.077 | 13.123 | 13.279 | 13.315 | 15.496 | 16.289 | 14.788 | 15.37 | 16.297 | 17.296 | 18.668 | 19.521 | 18.523 | 20.908 | 20.713 | 19.285 | 17.288 | 19.401 | 17.179 | 14.363 | 13.386 | 12.156 | 11.605 | 11.057 | 9.686 | 10.56 | 10.354 | 8.75 | 9.506 | 8.749 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 428.819 | 429.787 | 430.2 | 428.646 | 428.647 | 428.177 | 428.338 | 428.636 | 312.583 | 313.073 | 148.149 | 147.726 | 148.475 | 148.793 | 150.264 | 19.505 | 23.664 | 13.411 | 5.149 | 5.112 | 7.888 | 7.888 | 7.759 | 0 | 0 | 0 | 0 | 0 | 0 | 0.604 | 0 | 0 | 0 | 0.587 | 0.507 | 0.584 | 0.538 | 0.699 | 0.798 | 0.926 | 1.029 | 1.141 | 1.2 | 1.314 | 1.353 | 1.386 | 1.449 | 1.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.507 | 1.417 | 1.494 | 1.629 | 1.69 | 1.643 | 1.657 | 1.822 | 1.429 | 1.345 | 1.335 | 1.492 | 1.708 | 1.718 | 1.748 | 2.244 | 2.434 | 2.789 | 3.391 | 3.309 | 3.142 | 2.828 | 2.684 | 2.38 | 2.519 | 2.168 | 2.195 | 1.95 | 1.982 | 1.801 | 1.705 | 1.426 | 1.685 | 1.986 | 2.287 | 2.495 | 3.107 | 3.714 | 4.346 | 4.596 | 4.578 | 4.324 | 4.34 | 3.395 | 2.844 | 2.538 | 2.102 | 1.411 | 0.905 | 0.917 | 0.84 | 0.775 | 0.898 | 1.045 | 2.788 | 2.806 | 2.676 | 2.992 | 3.461 | 3.879 | 4.737 | 5.659 | 4.907 | 5.652 | 5.891 | 5.751 | 5.593 | 4.429 | 3.789 | 3.192 | 3.258 | 2.242 | 1.743 | 1.668 | 1.469 | 1.156 | 0.958 | 0.835 | 0.833 | 0.594 | 0.592 | 0.289 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 9.223 | 10.934 | 8.887 | 10.518 | 0 | 0 | 0 | 0 | 0 | -0.68 | 0 | -0.333 | 0 | 0 | 0 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.093 | 0.399 | -0.159 | -0.288 | -0.279 | -0.199 | -0.081 | -0.334 | -0.434 | -0.396 | -0.414 | -0.433 | -0.43 | -0.38 | -0.402 | -0.351 | -0.519 | -0.631 | -0.781 | -0.878 | -0.997 | -1.082 | -1.206 | -1.284 | -1.061 | 0.32 | 0.412 | 0.471 | 0.469 | 0.469 | 0.478 | 0.489 | 0.494 | 0.479 | 0.477 | 0.566 | 0.732 | 0.729 | 0.749 | 0.882 | 1.367 | 1.421 | 1.452 | 1.367 | 1.558 | 1.519 | 1.16 | 0.704 | 0.988 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.052 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.784 | 0.519 | 0.234 | 0.234 | 0.036 | 0.035 | 0.036 | 0.037 | 0 | 0 | 0 | 0.763 | 0 | 0 | 0 | 0.242 | 0.385 | 0.438 | 0.54 | 0.671 | 0.783 | 0.875 | 0.753 | 0.947 | 0.992 | 1.051 | 0.967 | 0.839 | 0.676 | 0.17 | 0.734 | 0.75 | 0.761 | 0.157 | 0.127 | 0.182 | 0.187 | 0.18 | 0.167 | 0.145 | 0.151 | 0.144 | 0.118 | 0.108 | 0.069 | 0.325 | 0 | 0.412 | 1.818 | 1.869 | 1.919 | 1.926 | 1.921 | 1.949 | 1.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.165 | 3.062 | 3.234 | 3.192 | 2.799 | 2.29 | 2.519 | 2.496 | 1.424 | 1.342 | 1.26 | 1.178 | 1.096 | 0.984 | 0.872 | 0.76 | 0.648 | 0.536 | 0.424 | 7.684 | 7.574 |
Total Non-Current Liabilities
| 431.603 | 431.813 | 431.851 | 430.374 | 430.312 | 429.902 | 430.017 | 430.33 | 314.405 | 314.502 | 149.494 | 149.824 | 149.967 | 150.498 | 151.982 | 25.125 | 26.293 | 16.283 | 8.478 | 11.95 | 11.98 | 11.905 | 11.34 | 3.631 | 3.372 | 3.57 | 3.135 | 3.034 | 2.626 | 2.756 | 2.535 | 2.455 | 2.187 | 2.429 | 2.62 | 3.053 | 3.22 | 3.986 | 4.679 | 5.417 | 5.776 | 5.863 | 5.642 | 5.762 | 4.817 | 4.555 | 4.307 | 3.802 | 3.229 | 2.774 | 2.836 | 2.766 | 2.696 | 2.847 | 3.002 | 3.265 | 3.372 | 3.408 | 3.721 | 4.21 | 4.761 | 6.104 | 7.08 | 8.072 | 8.714 | 9.125 | 8.943 | 8.392 | 6.719 | 6.308 | 5.688 | 4.742 | 3.644 | 3.063 | 2.906 | 2.625 | 2.2 | 1.89 | 1.655 | 1.533 | 1.13 | 1.016 | 7.973 | 7.574 |
Total Liabilities
| 487.292 | 491.966 | 504.555 | 518.121 | 522.718 | 532.965 | 538.811 | 536.169 | 412.663 | 400.218 | 223.531 | 223.724 | 213.103 | 210.82 | 218.103 | 75.853 | 71.421 | 60.918 | 60.894 | 67.796 | 67.246 | 64.764 | 58.235 | 51.251 | 48.536 | 46.357 | 40.271 | 46.345 | 39.435 | 34.923 | 28.849 | 30.844 | 28.568 | 27.301 | 25.105 | 27.484 | 26.583 | 26.55 | 25.451 | 28.405 | 26.214 | 23.925 | 23.988 | 24.404 | 21.896 | 21.646 | 20.321 | 22.02 | 21.311 | 20.64 | 20.216 | 19.786 | 17.633 | 17.41 | 16.079 | 16.388 | 16.651 | 16.723 | 19.217 | 20.499 | 19.549 | 21.474 | 23.377 | 25.368 | 27.382 | 28.646 | 27.466 | 29.3 | 27.432 | 25.593 | 22.976 | 24.143 | 20.823 | 17.426 | 16.292 | 14.781 | 13.805 | 12.947 | 11.341 | 12.093 | 11.484 | 9.766 | 17.479 | 16.323 |
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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.372 | 0 |
Common Stock
| 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.005 | 0.002 |
Retained Earnings
| -389.823 | -350.805 | -326.124 | -303.346 | -246.113 | -197.173 | -165.529 | -140.513 | -132.725 | -120.591 | -73.315 | -58.173 | -54.238 | -52.848 | -60.594 | -60.235 | -62.423 | -60.166 | -48.772 | -36.358 | -34.27 | -31.642 | -32.23 | -24.01 | 2.283 | 3.156 | 5.888 | 2.947 | -19.933 | -26.121 | -28.068 | -27.046 | -31.308 | -32.952 | -31.723 | -29.672 | -31.722 | -30.765 | -28.876 | -25.232 | -23.607 | -20.971 | -18.23 | -14.62 | -14.342 | -12.674 | -12.036 | -9.873 | -10.95 | -10.058 | -8.592 | -3.325 | -2.438 | 0.425 | 2.881 | 6.736 | 8.016 | 11.475 | 15.236 | 17.254 | 17.247 | 30.741 | 29.582 | 31.41 | 31.645 | 34.398 | 33.737 | 34.279 | 30.655 | 27.564 | 25.53 | 23.866 | 16.751 | 13.801 | 22.85 | 21.743 | 15.933 | 12.132 | 9.428 | 7.942 | 5.872 | 4.994 | 4.403 | 4.182 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0.004 | -0.008 | -0.094 | -0.336 | -0.183 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.001 | -0.06 | -0.059 | -0.06 | -0.063 | -0.069 | -0.074 | -0.087 | -0.104 | -0.092 | -0.063 | -0.068 | -0.073 | -0.072 | -0.054 | -0.038 | -0.02 | -0.089 | 0 | 0.017 | 0.026 | 0.005 | 0.018 | 0.068 | 0.052 | 0.051 | 0.045 | -0.04 | 0.083 | 0.081 | -0.16 | -0.325 | -0.716 | -0.841 | -0.837 | -1.134 | -1.576 | -1.756 | -1.804 | -1.75 | -1.728 | -1.662 | -1.521 | -1.349 | 0.25 | 0.367 | -0.066 | -1.799 | -1.452 | 0.19 | 0.058 | -0.161 | -0.235 | -0.389 | -0.527 | -0.78 | -0.924 | -2.283 | -2.466 | -1.454 | -1.885 | -2.235 | -2.634 | -3.006 | -43.776 | -3.888 |
Other Total Stockholders Equity
| 136.929 | 135.114 | 133.541 | 131.496 | 130.008 | 128.014 | 126.504 | 125.406 | 148.535 | 144.628 | 116.468 | 114.724 | 109.563 | 106.173 | 102.206 | 117.097 | 114.41 | 112.644 | 82.292 | 82.346 | 78.305 | 74.87 | 71.399 | 70.451 | 68.18 | 66.291 | 62.057 | 62.025 | 81.195 | 86.403 | 87.569 | 88.114 | 83.758 | 81.309 | 81.319 | 79.782 | 81.043 | 98.428 | 107.408 | 105.721 | 104.284 | 102.649 | 101.541 | 98.82 | 99.899 | 105.954 | 105.089 | 100.552 | 98.865 | 98.044 | 97.043 | 95.719 | 94.594 | 93.515 | 92.051 | 90.423 | 89.296 | 88.189 | 86.15 | 85.248 | 84.148 | 82.985 | 81.45 | 80.318 | 79.166 | 77.737 | 76.236 | 74.871 | 71.135 | 90.036 | 90.317 | 86.242 | 81.51 | 79.369 | 78.956 | 77.705 | 71.002 | 66.211 | 64.721 | 62.738 | 61.444 | 61.253 | 47.048 | 7.579 |
Total Shareholders Equity
| -252.874 | -215.671 | -192.563 | -171.83 | -116.085 | -69.135 | -39.013 | -15.181 | 15.494 | 23.874 | 43.16 | 56.569 | 55.343 | 53.343 | 41.63 | 56.88 | 52.006 | 52.499 | 33.536 | 45.942 | 43.99 | 43.182 | 39.12 | 46.386 | 70.403 | 69.374 | 67.855 | 64.893 | 61.213 | 60.228 | 59.442 | 61.01 | 52.409 | 48.332 | 49.589 | 50.034 | 49.334 | 67.694 | 78.573 | 80.508 | 80.709 | 81.76 | 83.377 | 84.265 | 85.616 | 93.255 | 93.15 | 90.774 | 87.769 | 87.675 | 87.749 | 91.567 | 91.333 | 92.82 | 93.37 | 95.417 | 95.522 | 97.928 | 99.671 | 100.853 | 99.887 | 112.39 | 111.295 | 112.108 | 110.758 | 110.349 | 108.534 | 109.353 | 101.861 | 117.453 | 115.612 | 109.732 | 97.747 | 92.403 | 100.894 | 97.177 | 84.481 | 76.9 | 72.275 | 68.456 | 64.693 | 63.252 | 7.68 | 7.875 |
Total Equity
| -252.874 | -215.671 | -192.563 | -171.83 | -116.085 | -69.135 | -39.013 | -15.181 | 15.494 | 23.874 | 43.16 | 56.569 | 55.343 | 53.343 | 41.63 | 56.88 | 52.006 | 52.499 | 33.536 | 45.942 | 43.99 | 43.182 | 39.12 | 46.386 | 70.403 | 69.374 | 67.855 | 64.893 | 61.213 | 60.228 | 59.442 | 61.01 | 52.409 | 48.332 | 49.589 | 50.034 | 49.334 | 67.694 | 78.573 | 80.508 | 80.709 | 81.76 | 83.377 | 84.265 | 85.616 | 93.255 | 93.15 | 90.774 | 87.769 | 87.675 | 87.749 | 91.567 | 91.333 | 92.82 | 93.37 | 95.417 | 95.522 | 97.928 | 99.671 | 100.853 | 99.887 | 112.39 | 111.295 | 112.108 | 110.758 | 110.349 | 108.534 | 109.353 | 101.861 | 117.453 | 115.612 | 109.732 | 97.747 | 92.403 | 100.894 | 97.177 | 84.481 | 76.9 | 72.275 | 68.456 | 64.693 | 63.252 | 7.68 | 7.875 |
Total Liabilities & Shareholders Equity
| 234.418 | 276.295 | 311.992 | 346.291 | 406.633 | 463.83 | 499.798 | 520.988 | 428.157 | 424.092 | 266.691 | 280.293 | 268.446 | 264.163 | 259.733 | 132.733 | 123.427 | 113.417 | 94.43 | 113.738 | 111.236 | 107.946 | 97.355 | 97.637 | 118.939 | 115.731 | 108.126 | 111.238 | 100.648 | 95.151 | 88.291 | 91.854 | 80.977 | 75.633 | 74.694 | 77.518 | 75.917 | 94.244 | 104.024 | 108.913 | 106.923 | 105.685 | 107.365 | 108.669 | 107.512 | 114.901 | 113.471 | 112.794 | 109.08 | 108.315 | 107.965 | 111.353 | 108.966 | 110.23 | 109.449 | 111.805 | 112.173 | 114.651 | 118.888 | 121.352 | 119.436 | 133.864 | 134.672 | 137.476 | 138.14 | 138.995 | 136 | 138.653 | 129.293 | 143.046 | 138.588 | 133.875 | 118.57 | 109.829 | 117.186 | 111.958 | 98.286 | 89.847 | 83.616 | 80.549 | 76.177 | 73.018 | 25.159 | 24.198 |