Designer Brands Inc.
NYSE:DBI
5.12 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 38.834 | 43.434 | 49.173 | 54.638 | 46.187 | 50.569 | 58.766 | 62.507 | 52.567 | 54.802 | 72.691 | 83.069 | 46.458 | 49.301 | 59.581 | 114.531 | 206.72 | 250.874 | 86.564 | 87.838 | 51.762 | 70.671 | 99.369 | 222.419 | 215.996 | 197.162 | 175.932 | 149.485 | 89.305 | 79.673 | 110.657 | 60.962 | 62.324 | 59.462 | 32.495 | 90.019 | 151.007 | 206.868 | 59.171 | 96.394 | 87.406 | 132.9 | 112.021 | 84.429 | 68.929 | 82.405 | 81.097 | 134.322 | 61.059 | 76.547 | 79.003 | 101.675 | 49.615 | 49.883 | 93.617 | 103.755 | 72.986 | 141.863 | 125.02 | 96.491 | 39.279 | 82.121 | 54.782 | 45.57 | 57.687 | 118.284 | 61.801 | 46.41 | 74.843 | 76.036 | 73.205 | 97.191 | 104.326 | 159.288 | 124.759 | 57.065 | 42.329 | 0 | 8.339 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.974 | 25.939 | 25.504 | 51.259 | 69.718 | 71.848 | 73.119 | 71.708 | 124.605 | 180.066 | 182.062 | 174.193 | 98.53 | 78.512 | 103.467 | 97.612 | 226.027 | 0 | 140.821 | 128.705 | 171.201 | 128.381 | 151.647 | 179.877 | 224.098 | 195.248 | 200.238 | 213.21 | 232.081 | 203.32 | 319.91 | 294.728 | 296.697 | 202.297 | 301.112 | 287.947 | 241.557 | 206.065 | 198.964 | 152.358 | 164.265 | 169.429 | 139.687 | 81.402 | 101.404 | 84.915 | 75.48 | 5.1 | 70.005 | 94.7 | 100.475 | 99.25 | 98.65 | 75.35 | 46.925 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 38.834 | 43.434 | 49.173 | 54.638 | 46.187 | 50.569 | 58.766 | 62.507 | 52.567 | 54.802 | 72.691 | 83.069 | 46.458 | 49.301 | 59.581 | 114.531 | 206.72 | 250.874 | 111.538 | 113.777 | 77.266 | 121.93 | 169.087 | 294.267 | 289.115 | 268.87 | 300.537 | 329.551 | 271.367 | 253.866 | 209.187 | 139.474 | 165.791 | 157.074 | 258.522 | 90.019 | 291.828 | 335.573 | 230.372 | 224.775 | 239.053 | 312.777 | 336.119 | 279.677 | 269.167 | 295.615 | 313.178 | 337.642 | 380.969 | 371.275 | 375.7 | 303.972 | 350.727 | 337.83 | 335.174 | 309.82 | 271.95 | 294.221 | 289.285 | 265.92 | 178.966 | 163.523 | 156.186 | 130.485 | 133.167 | 123.384 | 131.806 | 141.11 | 175.318 | 175.286 | 171.855 | 172.541 | 151.251 | 159.288 | 124.759 | 57.065 | 42.329 | 0 | 8.339 |
Net Receivables
| 49.671 | 96.712 | 83.59 | 106.916 | 97.364 | 100.237 | 77.763 | 228.746 | 204.88 | 222.297 | 199.826 | 231.391 | 199.371 | 213.447 | 196.049 | 61.84 | 49.24 | 81.953 | 89.151 | 87.313 | 85.162 | 78.287 | 68.87 | 14.902 | 17.259 | 13.571 | 19.236 | 20.417 | 17.742 | 16.865 | 19.006 | 21.363 | 18.929 | 15.297 | 15.464 | 18.264 | 18.596 | 24.181 | 24.407 | 26.61 | 27.868 | 22.776 | 26.646 | 23.853 | 21.742 | 19.686 | 26.784 | 26.245 | 24.788 | 18.79 | 16.996 | 14.86 | 14.653 | 12.372 | 13.186 | 10.931 | 10.297 | 6.195 | 5.529 | 5.397 | 5.893 | 7.368 | 7.187 | 11.888 | 11.881 | 15.917 | 14.343 | 12.811 | 12.468 | 12.844 | 8.284 | 9.564 | 6.757 | 4.156 | 4.088 | 32.055 | 4.184 | 0 | 2.291 |
Inventory
| 642.783 | 620.493 | 571.331 | 601.47 | 606.841 | 637.396 | 605.652 | 681.843 | 694.01 | 672.49 | 586.429 | 602.101 | 504.316 | 540.088 | 473.183 | 545.954 | 445.044 | 533.638 | 632.587 | 677.696 | 706.168 | 642.045 | 645.317 | 624.167 | 596.956 | 539.7 | 501.903 | 546.553 | 527.305 | 575.171 | 499.995 | 562.701 | 556.183 | 563.317 | 484.236 | 521.243 | 505.17 | 512.096 | 450.836 | 486.26 | 414.988 | 419.983 | 397.768 | 424.066 | 404.512 | 395.31 | 393.794 | 422.467 | 367.228 | 373.255 | 334.39 | 377.945 | 318.263 | 334.495 | 309.013 | 332.446 | 309.143 | 286.657 | 262.284 | 289.395 | 264.295 | 278.229 | 244.008 | 319.244 | 286.869 | 267.797 | 262.037 | 274.927 | 258.119 | 257.988 | 237.737 | 235.047 | 222.029 | 225.183 | 216.698 | 229.387 | 231.192 | 0 | 208.015 |
Other Current Assets
| 66.76 | 78.224 | 73.338 | 36.785 | 50.308 | 87.196 | 47.75 | 53.95 | 51.558 | 49.836 | 55.27 | 53.756 | 107.232 | 120.922 | 51.772 | 109.154 | 138.912 | 82.742 | 67.534 | 48.077 | 55.561 | 54.463 | 71.945 | 49.924 | 73.763 | 56.815 | 41.333 | 25.445 | 38.472 | 36.23 | 31.078 | 24.579 | 30.052 | 32.166 | 37.446 | 47.574 | 54.766 | 68.652 | 62.855 | 50.052 | 74.846 | 65.771 | 52.231 | 65.429 | 81.484 | 89.063 | 88.034 | 112.991 | 143.616 | 143.006 | 140.921 | 55.789 | 61.327 | 57.048 | 80.254 | 62.546 | 54.432 | 51.606 | 49.892 | 50.674 | 47.499 | 46.309 | 46.666 | 50.513 | 46.753 | 43.868 | 43.436 | 45.181 | 47.978 | 38.43 | 40.095 | 35.227 | 33.675 | 30.878 | 32.572 | 32.041 | 69.862 | 277.809 | 29.201 |
Total Current Assets
| 798.048 | 838.863 | 777.432 | 799.809 | 800.7 | 831.8 | 789.931 | 1,027.046 | 1,001.247 | 999.425 | 914.216 | 970.317 | 803.761 | 863.297 | 780.585 | 776.902 | 770.46 | 949.207 | 900.81 | 926.863 | 924.157 | 896.725 | 955.219 | 983.26 | 977.093 | 878.956 | 863.009 | 921.966 | 854.886 | 882.132 | 759.266 | 748.117 | 770.955 | 767.854 | 795.668 | 677.1 | 870.36 | 940.502 | 768.47 | 787.697 | 756.755 | 821.307 | 812.764 | 795.505 | 776.905 | 799.674 | 821.79 | 899.345 | 916.601 | 906.326 | 868.007 | 752.566 | 744.97 | 741.745 | 717.181 | 715.743 | 645.822 | 638.679 | 606.99 | 611.386 | 496.653 | 495.429 | 454.047 | 512.13 | 478.67 | 450.966 | 451.622 | 474.029 | 493.883 | 484.548 | 457.971 | 452.379 | 413.712 | 419.505 | 378.117 | 350.548 | 347.567 | 277.809 | 247.846 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 940.131 | 951.551 | 941.274 | 967.022 | 978.271 | 929.362 | 935.803 | 924.547 | 888.209 | 885.457 | 904.007 | 928.227 | 948.066 | 971.527 | 996.95 | 1,041.973 | 1,130.143 | 1,159.323 | 1,313.81 | 1,345.209 | 1,378.742 | 1,398.778 | 409.576 | 383.11 | 387.621 | 352.55 | 355.199 | 358.154 | 364.552 | 374.32 | 375.251 | 381.218 | 379.643 | 373.979 | 374.241 | 364.253 | 354.477 | 346.912 | 337.903 | 338.227 | 331.269 | 326.396 | 318.62 | 316.542 | 310.374 | 303.854 | 300.313 | 276.496 | 253.099 | 245.641 | 235.726 | 227.448 | 220.778 | 217.216 | 210.391 | 206.744 | 201.578 | 204.038 | 206.424 | 213.776 | 220.573 | 230.344 | 233.366 | 233.631 | 220.554 | 204.409 | 192.772 | 169.569 | 145.538 | 130.52 | 116.872 | 102.793 | 97.859 | 95.188 | 95.921 | 97.384 | 96.28 | 91.055 | 90.056 |
Goodwill
| 130.611 | 133.666 | 123.759 | 123.759 | 135.259 | 134.77 | 97.115 | 93.655 | 93.655 | 93.655 | 93.655 | 93.655 | 93.655 | 93.655 | 93.655 | 93.655 | 93.655 | 93.655 | 113.644 | 113.644 | 116.28 | 90.881 | 89.513 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 79.689 | 79.689 | 79.689 | 77.208 | 81.043 | 80.684 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 0 | 25.899 | 0 | 25.899 |
Intangible Assets
| 86.334 | 85.252 | 82.827 | 83.032 | 72.64 | 75.45 | 31.866 | 19.273 | 20.237 | 20.355 | 15.527 | 16.005 | 15.905 | 16.131 | 15.635 | 15.652 | 15.663 | 13.908 | 22.846 | 23.297 | 21.112 | 42.298 | 46.129 | 20 | 20.285 | 0.135 | 0.135 | 3.135 | 33.065 | 34.044 | 35.108 | 38.243 | 39.316 | 40.614 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.028 | 3.241 | 3.455 | 0 | 3.882 | 4.095 | 4.309 | 4.522 | 4.736 | 4.949 | 5.141 | 5.355 | 5.568 | 5.784 | 6 | 6.216 | 32.331 | 32.547 | 38.829 | 7.079 |
Goodwill and Intangible Assets
| 216.945 | 218.918 | 206.586 | 206.791 | 207.899 | 210.22 | 128.981 | 112.928 | 113.892 | 114.01 | 109.182 | 109.66 | 109.56 | 109.786 | 109.29 | 109.307 | 109.318 | 107.563 | 136.49 | 136.941 | 137.392 | 133.179 | 135.642 | 45.899 | 46.184 | 26.034 | 26.034 | 29.034 | 112.754 | 113.733 | 114.797 | 115.451 | 120.359 | 121.298 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 25.899 | 29.354 | 25.899 | 29.781 | 29.994 | 30.208 | 30.421 | 30.635 | 30.848 | 31.04 | 31.254 | 31.467 | 31.683 | 31.899 | 32.115 | 32.331 | 32.547 | 38.829 | 32.978 |
Long Term Investments
| 61.02 | 62.863 | 62.857 | 62.239 | 62.938 | 66.151 | 63.82 | 64.246 | 61.957 | 55.118 | 55.578 | 56.623 | 55.149 | 57.012 | 58.598 | 57.978 | 56.69 | 57.538 | 57.76 | 54.964 | 55.033 | 60.193 | 58.125 | 0 | 0 | 2.401 | 6.096 | 7.18 | 10.35 | 13.705 | 93.734 | 94.122 | 95.162 | 98.845 | 93.141 | 327.712 | 201.291 | 143.676 | 242.643 | 227.097 | 250.76 | 235.411 | 243.188 | 234.748 | 230.599 | 134.127 | 96.712 | 92.674 | 103.791 | 77.218 | 53.858 | 65.471 | 66.786 | 54.913 | 49.987 | 11.767 | 19.319 | -26.48 | 0 | 0 | 0 | 0 | 1.266 | 4.493 | 5.76 | 12.5 | 12.5 | 2.5 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.676 |
Tax Assets
| 39.997 | 40.868 | 249.851 | 47.199 | 48.1 | 50.111 | 48.285 | 0 | 0 | 0 | 0.356 | 0 | 0 | 0 | 0 | 208.976 | 182.866 | 139.269 | 31.863 | 39.452 | 29.515 | 27.909 | 30.283 | 42.966 | 14.235 | 28.174 | 27.671 | 35.284 | 18.765 | 16.287 | 14.934 | 21.103 | 20.69 | 21.217 | 21.815 | 8.666 | 8.944 | 9.588 | 11.332 | 14.643 | 12.466 | 11.598 | 11.587 | 10.562 | 14.366 | 13.393 | 9.443 | 90.1 | 119.746 | 116.136 | 15.653 | 104.868 | 124.793 | 31.827 | 5.439 | 33.588 | 11.813 | 26.48 | 11.443 | 6.714 | 5.391 | 2.456 | 6.619 | 5.348 | 3.646 | 6.052 | 6.567 | 19.777 | 2.117 | 1.743 | 2.206 | 2.681 | 2.017 | 1.882 | 1.562 | 2.768 | 1.842 | 0 | 0.881 |
Other Non-Current Assets
| 50.993 | 50.54 | 49.016 | 49.518 | 49.43 | 46.851 | 42.798 | 42.611 | 37.134 | 33.734 | 31.295 | 29.117 | 29.513 | 30.843 | 31.172 | 31.585 | 23.78 | 24.941 | 24.337 | 33.549 | 32.407 | 32.384 | 31.739 | 19.394 | 19.883 | 143.503 | 135.604 | 79.96 | 78.238 | 71.287 | 70.494 | 71.904 | 72.166 | 73.797 | 58.345 | 54.398 | 53.093 | 55.383 | 51.996 | 56.669 | 56.618 | 10.734 | 9.186 | 8.518 | 8.03 | 7.827 | 7.946 | -81.956 | -111.461 | -107.613 | 8.757 | 8.777 | 9.229 | -27.03 | 0 | -28.345 | 0 | 18.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.109 | 0 | -15.776 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 1,309.086 | 1,324.74 | 1,509.584 | 1,332.769 | 1,346.638 | 1,302.695 | 1,219.687 | 1,144.332 | 1,101.192 | 1,088.319 | 1,100.418 | 1,123.627 | 1,142.288 | 1,169.168 | 1,196.01 | 1,449.819 | 1,502.797 | 1,488.634 | 1,564.26 | 1,610.115 | 1,633.089 | 1,652.443 | 665.365 | 491.369 | 467.923 | 552.662 | 550.604 | 509.612 | 584.659 | 589.332 | 669.21 | 683.798 | 688.02 | 689.136 | 573.441 | 780.928 | 643.704 | 581.458 | 669.773 | 662.535 | 677.012 | 610.038 | 608.48 | 596.269 | 589.268 | 485.1 | 440.313 | 403.213 | 391.074 | 357.281 | 339.893 | 432.463 | 447.485 | 302.825 | 291.716 | 249.653 | 258.609 | 248.117 | 243.766 | 246.389 | 251.863 | 262.154 | 267.15 | 273.253 | 259.954 | 249.06 | 242.26 | 206.705 | 181.003 | 165.803 | 150.332 | 136.941 | 131.559 | 128.969 | 129.598 | 132.483 | 130.669 | 129.884 | 147.591 |
Total Assets
| 2,107.134 | 2,163.603 | 2,287.016 | 2,132.578 | 2,147.338 | 2,134.495 | 2,009.618 | 2,171.378 | 2,102.439 | 2,087.744 | 2,014.634 | 2,093.944 | 1,946.049 | 2,032.465 | 1,976.595 | 2,226.721 | 2,273.257 | 2,437.841 | 2,465.07 | 2,536.978 | 2,557.246 | 2,549.168 | 1,620.584 | 1,474.629 | 1,445.016 | 1,431.618 | 1,413.613 | 1,431.578 | 1,439.545 | 1,471.464 | 1,428.476 | 1,431.915 | 1,458.975 | 1,456.99 | 1,369.109 | 1,458.028 | 1,514.064 | 1,521.96 | 1,438.243 | 1,450.232 | 1,433.767 | 1,431.345 | 1,421.244 | 1,391.774 | 1,366.173 | 1,284.774 | 1,262.103 | 1,302.558 | 1,307.675 | 1,263.607 | 1,207.9 | 1,185.029 | 1,192.455 | 1,044.57 | 1,008.897 | 965.396 | 904.431 | 886.796 | 850.756 | 857.775 | 748.516 | 757.583 | 721.197 | 785.383 | 738.624 | 700.026 | 693.882 | 680.734 | 674.886 | 650.351 | 608.303 | 589.32 | 545.271 | 548.474 | 507.715 | 483.031 | 478.236 | 407.693 | 395.437 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 294.739 | 298.968 | 289.368 | 310.113 | 294.724 | 288.526 | 255.364 | 315.996 | 337.543 | 369.147 | 340.877 | 401.28 | 299.322 | 341.819 | 245.071 | 371.382 | 224.693 | 283.054 | 299.072 | 266.335 | 289.457 | 224.576 | 261.625 | 198.499 | 229.44 | 186.038 | 179.308 | 194.313 | 165.377 | 213.611 | 186.271 | 161.262 | 199.24 | 197.519 | 215.626 | 169.166 | 190.911 | 195.406 | 170.61 | 185.931 | 192.999 | 150.161 | 168.705 | 147.1 | 176.625 | 134.746 | 152.112 | 168.956 | 152.378 | 158.899 | 151.248 | 155.247 | 127.482 | 142.209 | 150.276 | 139.07 | 140.443 | 132.103 | 120.559 | 143.494 | 102.153 | 120.39 | 95.211 | 136.405 | 125.192 | 97.904 | 114.595 | 109.849 | 134.012 | 109.103 | 94.967 | 95.204 | 86.725 | 100.833 | 85.52 | 69.729 | 88.994 | 0 | 72.12 |
Short Term Debt
| 319.538 | 328.85 | 339.812 | 367.018 | 183.984 | 366.148 | 380.172 | 375.238 | 384.26 | 359.74 | 404.456 | 268.565 | 253.353 | 263.166 | 307.286 | 288.923 | 241.694 | 218.313 | 186.695 | 184.598 | 185.969 | 184.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202.507 | 0 | 138.507 | 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
| 23.721 | 25.923 | 23.134 | 30.035 | 21.878 | 23.122 | 19.419 | 30.689 | 30.027 | 32.526 | 28.327 | 43.677 | 35.03 | 32.093 | 24.206 | 24.123 | 22.624 | 21.628 | 19.399 | 29.203 | 18.33 | 23.242 | 16.491 | 30.321 | 21.029 | 24.15 | 17.812 | 20.361 | 17.182 | 19.656 | 21.764 | 29.658 | 18.887 | 20.944 | 17.004 | 21.122 | 17.389 | 34.312 | 16.798 | 31.406 | 18.742 | 20.45 | 13.581 | 22.621 | 33.54 | 21.782 | 16.192 | 18.957 | 14.548 | 15.671 | 13.128 | 0 | 0 | 0 | 15.438 | 0 | 0 | 32.819 | 0 | 0 | 17.545 | 14.699 | 10.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 39.899 | 42.759 | 47.633 | 43.48 | 44.996 | 47.565 | 52.021 | 45.698 | 46.906 | 49.087 | 52.519 | 43.769 | 43.946 | 43.764 | 45.821 | 42.694 | 44.716 | 45.476 | 51.599 | 26.098 | 28.277 | 30.066 | 34.998 | 24.908 | 26.791 | 28.151 | 48.374 | 38.423 | 40.327 | 43.106 | 45.743 | 36.455 | 38.062 | 39.385 | 43.446 | 34.016 | 35.373 | 36.404 | 40.313 | 31.859 | 33.158 | 33.909 | 37.651 | 28.945 | 30.007 | 30.339 | 33.831 | 24.738 | 25.237 | 25.23 | 0 | 0 | 97.627 | 0 | 0 | 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 Current Liabilities
| -58.859 | -46.965 | -77.676 | -72.391 | 105.256 | -83.002 | -70.85 | -50.101 | -58.594 | -53.201 | -67.262 | 123.571 | 143.079 | 119.38 | 130.299 | 104.444 | 135.491 | 164.255 | 123.266 | 118.516 | 126.83 | 117.531 | 150.046 | 127.735 | 97.956 | 87.045 | 94.614 | 83.206 | 64.425 | 72.996 | 62.827 | 113.995 | 58.243 | 65.437 | 47.35 | 62.757 | 60.704 | 65.658 | 56.069 | 62.62 | 55.223 | 66.124 | 64.465 | 79.046 | 63.604 | 77.297 | 73.176 | 86.561 | 71.342 | 87.562 | 114.925 | 150.77 | 129.752 | 94.537 | -50.505 | 99.083 | 83.757 | 68.571 | 104.16 | 105.586 | 48.187 | 50.06 | 52.887 | 79.148 | 60.567 | 64.461 | 54.31 | 53.298 | 54.734 | 64.963 | 64.3 | 64.834 | 53.536 | 60.249 | 54.069 | 55.038 | 46.196 | 122.844 | 36.807 |
Total Current Liabilities
| 619.038 | 649.535 | 622.271 | 678.255 | 650.838 | 642.359 | 636.126 | 717.52 | 740.142 | 757.299 | 758.917 | 880.862 | 774.73 | 800.222 | 752.683 | 831.566 | 669.218 | 732.726 | 680.031 | 641.83 | 648.863 | 596.024 | 463.16 | 381.463 | 375.216 | 325.384 | 324.526 | 336.303 | 287.311 | 349.369 | 316.605 | 304.915 | 314.432 | 323.285 | 323.426 | 287.061 | 304.377 | 331.78 | 283.79 | 311.816 | 300.122 | 270.644 | 284.402 | 277.712 | 303.776 | 264.164 | 275.311 | 299.212 | 263.505 | 287.362 | 307.549 | 306.017 | 459.741 | 236.746 | 253.716 | 238.153 | 224.2 | 233.493 | 224.719 | 249.08 | 167.885 | 185.149 | 158.326 | 215.553 | 185.759 | 162.365 | 168.905 | 163.147 | 188.746 | 174.066 | 159.267 | 160.038 | 140.261 | 161.082 | 139.589 | 124.767 | 135.19 | 122.844 | 108.927 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,112.39 | 1,126.953 | 1,066.505 | 1,711.953 | 1,010.754 | 1,660.792 | 1,543.859 | 1,044.287 | 975.505 | 1,466.539 | 818.965 | 1,409.968 | 829.705 | 1,600.923 | 1,627.789 | 1,718.177 | 1,950.652 | 1,970.408 | 1,036.584 | 1,996.766 | 2,046.092 | 2,077.29 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 55 |
Deferred Revenue Non-Current
| 0 | 0 | 646.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.009 | 0 | -3.393 | -2.774 | -3.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 210.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.009 | 1.146 | 3.393 | 2.774 | 3.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.708 | 23.695 | 7.556 | 113.764 | 107.867 | 106.12 | 120.925 | 18.828 | 105.972 | 0 | 0 | 0 | 95.852 | 97.099 | 98.656 | 0 | 99.044 | 95.782 | 0 | 91.497 | 86.887 | 79.001 | 77.104 | 74.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 16.642 | 25.253 | 24.948 | -648.422 | 22.784 | -611.903 | -606.423 | 26.059 | 25.844 | -552.887 | 24.356 | -590.547 | 30.502 | -631.492 | -646.894 | -693.543 | -753.24 | -763.399 | 25.532 | -844.799 | -870.349 | -889.771 | 161.787 | 150.73 | 150.316 | 145.366 | 138.732 | 146.714 | 178.955 | 176.807 | 174.383 | 203.577 | 203.173 | 200.138 | 140.759 | 142.834 | 144.029 | 141.393 | 143.333 | 142.54 | 142.479 | 137.413 | 138.298 | 132.844 | 131.657 | 127.234 | 128.213 | 123.159 | 119.177 | 113.981 | 0 | 0 | 0 | 0 | 95.589 | 0 | 96.308 | 96.838 | 101.156 | 0 | 0 | 0 | 97.287 | 0 | 0 | 92.895 | 0 | 0 | 0 | 0 | 0 | 72.244 | 65.146 | 64.215 | 63.41 | 63.756 | 59.12 | 55.793 | 52.684 |
Total Non-Current Liabilities
| 1,129.032 | 1,152.206 | 1,302.237 | 1,066.739 | 1,036.682 | 1,051.982 | 940.591 | 1,070.346 | 1,001.349 | 913.652 | 843.321 | 819.421 | 860.207 | 969.431 | 980.895 | 1,024.634 | 1,197.412 | 1,207.009 | 1,064.125 | 1,151.967 | 1,179.136 | 1,190.293 | 325.047 | 150.73 | 150.316 | 145.366 | 138.732 | 146.714 | 178.955 | 176.807 | 174.383 | 203.577 | 203.173 | 200.138 | 140.759 | 142.834 | 144.029 | 141.393 | 143.333 | 142.54 | 142.479 | 137.413 | 138.298 | 132.844 | 131.657 | 127.234 | 128.213 | 144.867 | 142.872 | 121.537 | 113.764 | 107.867 | 106.12 | 120.925 | 114.417 | 105.972 | 96.308 | 96.838 | 101.156 | 95.852 | 97.099 | 98.656 | 97.287 | 99.044 | 95.782 | 92.895 | 91.497 | 86.887 | 79.001 | 77.104 | 74.457 | 72.244 | 65.146 | 64.215 | 63.41 | 63.756 | 59.12 | 86.793 | 107.684 |
Total Liabilities
| 1,748.07 | 1,801.741 | 1,924.508 | 1,744.994 | 1,687.52 | 1,694.341 | 1,576.717 | 1,787.866 | 1,741.491 | 1,670.951 | 1,602.238 | 1,700.283 | 1,634.937 | 1,769.653 | 1,733.578 | 1,856.2 | 1,866.63 | 1,939.735 | 1,744.156 | 1,793.797 | 1,827.999 | 1,786.317 | 788.207 | 532.193 | 525.532 | 470.75 | 463.258 | 483.017 | 466.266 | 526.176 | 490.988 | 508.492 | 517.605 | 523.423 | 464.185 | 429.895 | 448.406 | 473.173 | 427.123 | 454.356 | 442.601 | 408.057 | 422.7 | 410.556 | 435.433 | 391.398 | 403.524 | 444.079 | 406.377 | 408.899 | 421.313 | 413.884 | 565.861 | 357.671 | 368.133 | 344.125 | 320.508 | 330.331 | 325.875 | 344.932 | 264.984 | 283.805 | 255.613 | 314.597 | 281.541 | 255.26 | 260.402 | 250.034 | 267.747 | 251.17 | 233.724 | 232.282 | 205.407 | 225.297 | 202.999 | 188.523 | 194.31 | 209.637 | 216.611 |
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 | 24.993 | 24.993 | 24.993 | 24.993 | 0 | 0 | 7.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,038.061 | 1,032.998 | 1,030.765 | 1,028.307 | 1,025.662 | 1,018.773 | 1,018.872 | 1,012.794 | 1,010.181 | 1,006.384 | 1,005.382 | 1,000.18 | 998.117 | 992.379 | 990.153 | 985.125 | 980.749 | 975.304 | 971.38 | 993.086 | 988.305 | 982.093 | 978.794 | 975.658 | 971.653 | 965.623 | 961.245 | 957.96 | 953.868 | 949.645 | 946.351 | 941.485 | 936.572 | 932.702 | 930.011 | 924.115 | 920.682 | 915.134 | 908.679 | 902.44 | 899.404 | 893.778 | 890.698 | 888.575 | 881.761 | 875.621 | 872.026 | 860.41 | 856.766 | 831.62 | 796.812 | 0 | 606.851 | 322.115 | 314.382 | 313.362 | 311.527 | 0 | 306.123 | 299.483 | 297.532 | 294.222 | 294.222 | 292.189 | 290.898 | 288.365 | 288.365 | 286.663 | 285.534 | 0 | 283.108 | 282.17 | 280.997 | 279.651 | 281.119 | 280.269 | 280.716 | 0 | 101.442 |
Retained Earnings
| 107.774 | 96.818 | 98.896 | 131.416 | 124.094 | 90.162 | 81.993 | 40.049 | -1.909 | -48.122 | -74.304 | -88.715 | -168.899 | -211.759 | -228.785 | -94.781 | -54.138 | 44.076 | 267.094 | 292.49 | 266.957 | 257.453 | 254.718 | 320.343 | 301.006 | 359.342 | 350.083 | 354.315 | 366.199 | 353.592 | 346.602 | 332.051 | 309.503 | 300.817 | 287.14 | 292.542 | 270.51 | 250.585 | 220.826 | 206.528 | 173.62 | 156.103 | 134.439 | 117.636 | 73.972 | 51.506 | 16.991 | 5.98 | 52.894 | 31.574 | -1.739 | -14.647 | 25.585 | 364.784 | 326.382 | 307.909 | 272.396 | 248.942 | 218.758 | 213.36 | 186.729 | 179.162 | 172.017 | 179.538 | 166.36 | 155.403 | 145.115 | 144.037 | 121.605 | 115.084 | 91.471 | 74.868 | 58.867 | 43.526 | 26.007 | 15.968 | 5.057 | 0 | 77.384 |
Accumulated Other Comprehensive Income/Loss
| -7.519 | -6.542 | -5.639 | -7.391 | -4.89 | -6.167 | -5.35 | -6.717 | -3.761 | -3.698 | -3.617 | -2.739 | -3.041 | -2.743 | -3.286 | -4.758 | -4.919 | -6.209 | -2.495 | -2.337 | -2.586 | -3.266 | -2.706 | -2.666 | -2.276 | -13.198 | -10.074 | -12.815 | -5.264 | -16.425 | -13.941 | -15.891 | -13.181 | -8.428 | -20.703 | -13.531 | -13.603 | -5.001 | -6.454 | -1.161 | -0.089 | -24.993 | -24.993 | -24.993 | -24.993 | -8.758 | -8.758 | -7.911 | -8.362 | -8.486 | -8.486 | -5.842 | -5.842 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | -0.729 | -0.904 | -0.655 | -0.941 | -0.175 | -0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.41 | -1.729 | -1.847 | 198.056 | -62.485 |
Other Total Stockholders Equity
| -782.771 | -764.802 | -764.802 | -764.748 | -685.048 | -662.614 | -662.614 | -662.614 | -643.563 | -537.771 | -515.065 | -515.065 | -515.065 | -515.065 | -515.065 | -515.065 | -515.065 | -515.065 | -515.065 | -540.058 | -523.429 | -473.429 | -398.429 | -350.899 | -350.899 | -350.899 | -350.899 | -350.899 | -341.524 | -341.524 | -341.524 | -334.222 | -291.524 | -291.524 | -291.524 | -174.993 | -111.931 | -111.931 | -111.931 | -111.931 | -81.769 | -26.593 | -26.593 | -24.993 | -24.993 | -24.993 | -21.68 | 0 | 0 | 0 | 0 | 791.634 | 606.851 | 322.115 | 411.164 | 313.362 | 311.527 | 307.523 | 306.123 | 299.483 | 297.532 | 295.52 | 294.222 | 471.727 | 290.898 | 289.49 | 288.365 | 286.663 | 285.534 | 284.097 | 283.108 | 282.17 | 280.997 | 279.651 | 281.119 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 355.545 | 358.472 | 359.22 | 384.376 | 456.674 | 437.061 | 429.746 | 383.512 | 360.948 | 416.793 | 412.396 | 393.661 | 311.112 | 262.812 | 243.017 | 370.521 | 406.627 | 498.106 | 720.914 | 743.181 | 729.247 | 762.851 | 832.377 | 942.436 | 919.484 | 960.868 | 950.355 | 948.561 | 973.279 | 945.288 | 937.488 | 923.423 | 941.37 | 933.567 | 904.924 | 1,028.133 | 1,065.658 | 1,048.787 | 1,011.12 | 995.876 | 991.166 | 1,023.288 | 998.544 | 981.218 | 930.74 | 893.376 | 858.579 | 858.479 | 901.298 | 854.708 | 786.587 | 771.145 | 626.594 | 686.899 | 640.764 | 621.271 | 583.923 | 556.465 | 524.881 | 512.843 | 483.532 | 473.778 | 465.584 | 470.786 | 457.083 | 444.766 | 433.48 | 430.7 | 407.139 | 399.181 | 374.579 | 357.038 | 339.864 | 323.177 | 304.716 | 294.508 | 283.926 | 198.056 | 178.826 |
Total Equity
| 359.064 | 361.862 | 362.508 | 387.584 | 459.818 | 440.154 | 432.901 | 383.512 | 360.948 | 416.793 | 412.396 | 393.661 | 311.112 | 262.812 | 243.017 | 370.521 | 406.627 | 498.106 | 720.914 | 743.181 | 729.247 | 762.851 | 832.377 | 942.436 | 919.484 | 960.868 | 950.355 | 948.561 | 973.279 | 945.288 | 937.488 | 923.423 | 941.37 | 933.567 | 904.924 | 1,028.133 | 1,065.658 | 1,048.787 | 1,011.12 | 995.876 | 991.166 | 1,023.288 | 998.544 | 981.218 | 930.74 | 893.376 | 858.579 | 858.479 | 901.298 | 854.708 | 786.587 | 771.145 | 626.594 | 686.899 | 640.764 | 621.271 | 583.923 | 556.465 | 524.881 | 512.843 | 483.532 | 473.778 | 465.584 | 470.786 | 457.083 | 444.766 | 433.48 | 430.7 | 407.139 | 399.181 | 374.579 | 357.038 | 339.864 | 323.177 | 304.716 | 294.508 | 283.926 | 198.056 | 178.826 |
Total Liabilities & Shareholders Equity
| 2,107.134 | 2,163.603 | 2,287.016 | 2,132.578 | 2,147.338 | 2,134.495 | 2,009.618 | 2,171.378 | 2,102.439 | 2,087.744 | 2,014.634 | 2,093.944 | 1,946.049 | 2,032.465 | 1,976.595 | 2,226.721 | 2,273.257 | 2,437.841 | 2,465.07 | 2,536.978 | 2,557.246 | 2,549.168 | 1,620.584 | 1,474.629 | 1,445.016 | 1,431.618 | 1,413.613 | 1,431.578 | 1,439.545 | 1,471.464 | 1,428.476 | 1,431.915 | 1,458.975 | 1,456.99 | 1,369.109 | 1,458.028 | 1,514.064 | 1,521.96 | 1,438.243 | 1,450.232 | 1,433.767 | 1,431.345 | 1,421.244 | 1,391.774 | 1,366.173 | 1,284.774 | 1,262.103 | 1,302.558 | 1,307.675 | 1,263.607 | 1,207.9 | 1,185.029 | 1,192.455 | 1,044.57 | 1,008.897 | 965.396 | 904.431 | 886.796 | 850.756 | 857.775 | 748.516 | 757.583 | 721.197 | 785.383 | 738.624 | 700.026 | 693.882 | 680.734 | 674.886 | 650.351 | 608.303 | 589.32 | 545.271 | 548.474 | 507.715 | 483.031 | 478.236 | 407.693 | 395.437 |