Delcath Systems, Inc.
NASDAQ:DCTH
10.77 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 14.782 | 11.81 | 12.696 | 40.462 | 14.54 | 24.222 | 7.671 | 9.831 | 10.203 | 16.34 | 22.802 | 24.865 | 19.274 | 26.6 | 28.575 | 10.899 | 16.011 | 4.54 | 10.002 | 15.334 | 0.352 | 0.264 | 2.516 | 8.913 | 1.283 | 2.029 | 3.999 | 2.495 | 1.816 | 6.404 | 4.409 | 3.689 | 7.484 | 9.545 | 12.607 | 16.666 | 14.053 | 18.462 | 20.469 | 23.323 | 27.284 | 31.254 | 31.249 | 27.735 | 32.326 | 42.804 | 23.726 | 28.298 | 29.286 | 17.05 | 25.777 | 40.963 | 31.052 | 39.285 | 45.621 | 51.765 | 23.854 | 26.934 | 35.486 | 6.039 | 7.436 | 4.804 | 10.787 | 12.931 | 14.763 | 16.244 | 7.887 | 18.499 | 6.417 | 7.574 | 6.29 | 10.129 | 6.513 | 1.282 | 1.704 | 0.862 | 0.831 | 1.618 | 0.202 | 0.921 | 1.672 | 3.95 | 0.314 | 0.945 | 1.666 | 0.94 | 1.064 | 1.799 | 1.012 | 1.225 | 3.295 | 3.662 | 4.097 | 4.865 | 5.804 | 0.453 | 0.42 |
Short Term Investments
| 5.124 | 15.36 | 19.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.735 | 4.98 | 3.735 | 0 | 0 | 1.492 | 2.488 | 3.235 | 3.235 | 0 | 0.028 | 1.509 | 3.912 | 0.223 | 0.241 | 0.232 | 0.243 | 0 | 0.551 | 0.549 | 0.541 | 2.408 | 0 | 7.291 | 11.851 | 11.098 | 7.047 | 5.047 | 5.047 | 7.055 | 3.017 | 3.017 | 1.017 | 2.017 | 2 | 2 | 0 | 0.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 19.906 | 27.17 | 32.504 | 40.462 | 14.54 | 24.222 | 7.671 | 9.831 | 10.203 | 16.34 | 22.802 | 24.865 | 19.274 | 26.6 | 28.575 | 10.899 | 16.011 | 4.54 | 10.002 | 15.334 | 0.352 | 0.264 | 2.516 | 8.913 | 1.283 | 2.029 | 3.999 | 2.495 | 1.816 | 6.404 | 4.409 | 3.689 | 7.484 | 9.545 | 12.607 | 16.666 | 14.053 | 18.462 | 20.469 | 23.323 | 27.284 | 31.254 | 31.249 | 27.735 | 32.326 | 42.804 | 23.726 | 28.298 | 29.286 | 20.785 | 30.757 | 44.698 | 31.052 | 39.285 | 47.113 | 54.253 | 27.089 | 30.169 | 35.486 | 6.067 | 8.945 | 8.716 | 11.01 | 13.171 | 14.995 | 16.487 | 7.887 | 19.05 | 6.965 | 8.115 | 8.698 | 10.129 | 13.804 | 13.133 | 12.802 | 7.91 | 5.878 | 6.665 | 7.257 | 3.938 | 4.689 | 4.967 | 2.331 | 2.945 | 3.666 | 0.94 | 1.434 | 1.799 | 1.012 | 1.225 | 3.295 | 3.662 | 4.097 | 4.865 | 5.804 | 0.453 | 0.42 |
Net Receivables
| 3.749 | 1.728 | 0.392 | 0.205 | 0.127 | 0.458 | 0.366 | 0.537 | 0.438 | 0.178 | 0.044 | 0.193 | 0.075 | 0.075 | 0.057 | 0.103 | 0.147 | 0.069 | 0.052 | 0.045 | 0.211 | 0.628 | 1.164 | 0.509 | 0.434 | 0.314 | 0.317 | 0.351 | 0.384 | 0.386 | 0.403 | 0.342 | 0.363 | 0.197 | 0.277 | 0.432 | 0.46 | 0.455 | 0.174 | 0.157 | 0.172 | 0.181 | 0.349 | 0.111 | 0.059 | 0.081 | 0.144 | 0.043 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.361 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.181 | 0.182 | 0.092 | 0.136 | 0.083 | 0.042 | 0.033 | 0.045 | 0.026 | 0.001 | 0.014 | 0.018 | 0.001 | 0 | 0.005 | 0.002 | 0 | 0.018 | 0.001 | 0.04 | 0.043 | 0.009 | 0.032 | 0.001 | 0 |
Inventory
| 6.316 | 3.634 | 3.322 | 2.667 | 2.48 | 2.337 | 1.998 | 1.926 | 2.04 | 2.011 | 1.412 | 1.238 | 1.221 | 1.109 | 0.855 | 0.839 | 0.723 | 0.79 | 0.654 | 0.736 | 0.687 | 0.775 | 0.858 | 0.954 | 1.25 | 1.28 | 1.248 | 1.164 | 1.04 | 0.873 | 0.66 | 0.6 | 0.746 | 0.835 | 0.757 | 0.402 | 0.281 | 0.274 | 0.349 | 0.518 | 0.6 | 0.619 | 0.719 | 0.963 | 0.925 | 1.19 | 1.105 | 0.941 | 0.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.026 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0 |
Other Current Assets
| 1.428 | 1.114 | 0.94 | 0.356 | 0.162 | 0.125 | 0.095 | 0.037 | 0.186 | 0.429 | 2.743 | 0.087 | 0.398 | 0.249 | 0.328 | 0.3 | 0.251 | 0.204 | 0.363 | 0.227 | 0.201 | 0.131 | 0.128 | 0.011 | 0.076 | 0.471 | 0.229 | 0.221 | 0.197 | 0.217 | 0.197 | 0.176 | 0.254 | 0.201 | 0.96 | 0.223 | 0.43 | 0.445 | 0.974 | 0.181 | 0.158 | 0.315 | 0.314 | 1.2 | 1.589 | 1.667 | 1.457 | 1.44 | 1.425 | 1.345 | 1.231 | 1.029 | 1.474 | 1.286 | 1.784 | 1.011 | 0.965 | 1.158 | 0.799 | 0.305 | 0.324 | 0.354 | 0.331 | 0.26 | 0.291 | 0.339 | 9.879 | 0.253 | 0.274 | 0.311 | 0.062 | 2.378 | 0.035 | 0.043 | 0.027 | 0.002 | -0 | 0.064 | 0.048 | 0.017 | 0.041 | 0.033 | 0.048 | 0.035 | 0.036 | 0.066 | 0.097 | 0.37 | 1.59 | 1.552 | 0.07 | 0.003 | 0.023 | 0.043 | 0.069 | 0.517 | 0.36 |
Total Current Assets
| 31.399 | 33.646 | 37.158 | 46.096 | 19.472 | 29.022 | 16.155 | 18.48 | 19.202 | 25.384 | 31.152 | 32.318 | 22.906 | 30.203 | 32.338 | 13.882 | 19.054 | 8.222 | 12.617 | 17.127 | 2.945 | 3.166 | 5.919 | 11.82 | 4.374 | 5.23 | 7.589 | 13.233 | 17.371 | 29.973 | 34.156 | 29.167 | 27 | 11.457 | 14.601 | 18.165 | 15.891 | 20.03 | 21.966 | 24.75 | 28.908 | 33.346 | 34.028 | 30.009 | 34.899 | 45.742 | 26.432 | 30.722 | 31.329 | 22.13 | 31.988 | 45.727 | 32.525 | 40.571 | 48.898 | 55.264 | 28.054 | 31.326 | 36.286 | 6.733 | 9.567 | 9.071 | 11.341 | 13.432 | 15.286 | 16.826 | 18.091 | 19.304 | 7.239 | 8.427 | 8.76 | 12.534 | 14.02 | 13.359 | 12.92 | 8.047 | 5.98 | 6.771 | 7.338 | 4 | 4.756 | 5 | 2.393 | 2.997 | 3.703 | 1.006 | 1.536 | 2.174 | 2.628 | 2.843 | 3.366 | 3.705 | 4.164 | 4.917 | 5.905 | 1.007 | 0.78 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.514 | 2.453 | 1.455 | 1.481 | 1.578 | 1.577 | 1.707 | 1.746 | 1.864 | 1.933 | 1.972 | 2.107 | 2.011 | 2.112 | 2.297 | 2.415 | 1.389 | 1.555 | 1.595 | 1.768 | 2.691 | 2.998 | 0.925 | 1.012 | 1.099 | 1.188 | 1.298 | 1.253 | 1.232 | 1.066 | 1.083 | 1.141 | 1.062 | 1.07 | 1.132 | 1.402 | 1.498 | 1.62 | 1.798 | 2.118 | 2.421 | 2.738 | 3.069 | 3.293 | 3.507 | 3.766 | 4.042 | 4.285 | 3.806 | 3.503 | 3.253 | 3.231 | 3.102 | 2.712 | 1.68 | 1.538 | 1.304 | 0.908 | 0.521 | 0.033 | 0.015 | 0.016 | 0.017 | 0.019 | 0.02 | 0.022 | 0.015 | 0.016 | 0.011 | 0.011 | 0.004 | 0.005 | 0.005 | 0.006 | 0.008 | 0.009 | 0.011 | 0.012 | 0.014 | 0.015 | 0.011 | 0.013 | 0.014 | 0.015 | 0.016 | 0.018 | 0.014 | 0.015 | 0.016 | 0.018 | 0.013 | 0.015 | 0.013 | 0.012 | 0.005 | 0.006 | 0.01 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0 | -0 | 0 | -1.578 | -1.577 | -1.707 | -1.746 | -1.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.672 | 13.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.042 | -4.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.381 | 0.263 | 0.15 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.02 |
Total Non-Current Assets
| 2.514 | 2.453 | 1.455 | 1.481 | 1.578 | 1.577 | 1.707 | 1.746 | 1.864 | 1.933 | 1.972 | 2.107 | 2.011 | 2.112 | 2.297 | 2.683 | 1.389 | 1.555 | 1.595 | 1.768 | 2.691 | 2.998 | 0.925 | 1.012 | 1.099 | 1.188 | 1.298 | 1.253 | 1.232 | 1.066 | 1.083 | 7.813 | 14.388 | 1.07 | 1.132 | 1.402 | 1.498 | 1.62 | 1.798 | 2.118 | 2.421 | 2.738 | 3.069 | 3.293 | 3.507 | 3.766 | 4.042 | 4.285 | 3.806 | 3.503 | 3.253 | 3.231 | 3.102 | 2.712 | 1.68 | 1.538 | 1.304 | 0.908 | 0.521 | 0.033 | 0.015 | 0.016 | 0.017 | 0.019 | 0.02 | 0.022 | 0.015 | 0.016 | 0.011 | 0.011 | 0.004 | 0.005 | 0.005 | 0.006 | 0.008 | 0.009 | 0.011 | 0.012 | 0.014 | 0.039 | 0.035 | 0.037 | 0.038 | 0.039 | 0.04 | 0.399 | 0.276 | 0.165 | 0.04 | 0.042 | 0.037 | 0.039 | 0.037 | 0.036 | 0.029 | 0.03 | 0.03 |
Total Assets
| 33.913 | 36.099 | 38.613 | 47.577 | 21.05 | 30.599 | 17.862 | 20.226 | 21.066 | 27.317 | 33.124 | 34.425 | 24.917 | 32.315 | 34.635 | 16.565 | 20.443 | 9.777 | 14.212 | 18.895 | 5.636 | 6.164 | 6.844 | 12.832 | 5.473 | 6.418 | 8.887 | 14.486 | 18.603 | 31.039 | 35.239 | 36.98 | 41.388 | 12.527 | 15.733 | 19.567 | 17.389 | 21.65 | 23.764 | 26.868 | 31.329 | 36.084 | 37.097 | 33.302 | 38.406 | 49.508 | 30.474 | 35.007 | 35.135 | 25.633 | 35.241 | 48.958 | 35.628 | 43.284 | 50.578 | 56.802 | 29.358 | 32.234 | 36.807 | 6.766 | 9.582 | 9.087 | 11.359 | 13.451 | 15.306 | 16.848 | 18.106 | 19.32 | 7.25 | 8.438 | 8.764 | 12.539 | 14.026 | 13.365 | 12.928 | 8.057 | 5.99 | 6.783 | 7.352 | 4.039 | 4.791 | 5.037 | 2.43 | 3.036 | 3.743 | 1.405 | 1.812 | 2.339 | 2.668 | 2.885 | 3.404 | 3.744 | 4.2 | 4.953 | 5.934 | 1.037 | 0.81 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.279 | 1.487 | 1.012 | 0.753 | 0.966 | 2.428 | 2.018 | 2.632 | 2.067 | 1.243 | 0.638 | 1.187 | 1.224 | 1.234 | 1.774 | 1.502 | 2.174 | 4.997 | 4.533 | 4.871 | 10.713 | 10.268 | 7.715 | 6.783 | 5.607 | 4.58 | 3.846 | 1.891 | 0.99 | 0.699 | 0.594 | 0.182 | 0.439 | 0.128 | 0.284 | 0.221 | 0.528 | 0.268 | 0.748 | 0.114 | 0.239 | 0.334 | 0.582 | 0.684 | 0.705 | 1.511 | 0.939 | 5.148 | 7.412 | 1.802 | 0.925 | 0.658 | 0.771 | 0 | 0.61 | 0 | 0 | 0 | 0.754 | 0 | 0 | 0 | 0 | 0.267 | 0.156 | 0.08 | 0.125 | 0.11 | 0.127 | 0.276 | 0.67 | 1.775 | 0.889 | 0.199 | 0.33 | 0.222 | 0.43 | 0.622 | 0.565 | 0.513 | 0.524 | 0.389 | 0.26 | 0.337 | 0.423 | 0.299 | 0.175 | 0.249 | 0.147 | 0.233 | 0.176 | 0.134 | 0.199 | 0.224 | 0.799 | 0 | 0 |
Short Term Debt
| 4.594 | 7.459 | 10.187 | 7.991 | 4.602 | 3.863 | 8.032 | 6.677 | 4.768 | 2.924 | 1.037 | 0.409 | 0.387 | 2.433 | 2.495 | 2.556 | 0.508 | 0.622 | 0.664 | 0.656 | 11.411 | 6.781 | 2.038 | 2.664 | 0.387 | 0 | 0 | 9.736 | 12.598 | 9.29 | 13.343 | 2.67 | 2.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.734 | 3.368 | 4.261 | 4.069 | 5.481 | -0.358 | -0.3 | 3.524 | 5.173 | 4.077 | 2.937 | 0 | -297.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 0.23 | 0.23 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.496 | 0.509 | 0.502 | 0.525 | 0.501 | 2.613 | 2.672 | 6.947 | 2.89 | 3.143 | 3.223 | 3.405 | 6.125 | 5.22 | 0 | 0 | 3.755 | 0.032 | 0.03 | 0.03 | 0.031 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.007 | 0.009 | 0.009 | 0.309 | 0.358 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 300 | 0 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.418 | 4.395 | 5.249 | 5.23 | 5.546 | 7.12 | 4.685 | 5.137 | 5.417 | 4.495 | 4.109 | 3.269 | 3.621 | 5.927 | 5.241 | 6.085 | 2.816 | 4.752 | 3.368 | 24.057 | 5.985 | 5.163 | 4.592 | 1.475 | 6.883 | 7.695 | 3.968 | 0.51 | 3.59 | 21.031 | 22.128 | 22.502 | 31.181 | 3.774 | 6.028 | 4.957 | 2.821 | 3.971 | 3.828 | 4.981 | 5.162 | 5.875 | 2.31 | 0.863 | 0.366 | 5.485 | 3.427 | 4.561 | 5.915 | 2.93 | 2.439 | 3.141 | 7.013 | 14.323 | 18.005 | 14.629 | 12.279 | 20.861 | 12.295 | 11.708 | 7.45 | 1.223 | 1.152 | 0.745 | 2.025 | 1.354 | 1.552 | 4.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.364 | 0.21 |
Total Current Liabilities
| 12.291 | 13.341 | 16.448 | 13.974 | 11.114 | 13.411 | 14.735 | 14.446 | 12.252 | 8.662 | 5.954 | 5.361 | 5.741 | 10.096 | 10.035 | 10.644 | 8.111 | 13.043 | 15.512 | 32.474 | 31.252 | 25.435 | 17.75 | 17.047 | 18.097 | 12.275 | 7.814 | 15.892 | 17.21 | 31.05 | 36.095 | 25.385 | 33.655 | 3.902 | 6.312 | 5.178 | 3.349 | 4.239 | 4.576 | 5.095 | 5.401 | 6.209 | 6.632 | 4.922 | 5.341 | 11.074 | 10.156 | 9.709 | 13.327 | 8.556 | 8.837 | 8.176 | 11.021 | 14.323 | 21.197 | 14.629 | 12.579 | 21.161 | 13.049 | 11.708 | 7.45 | 1.223 | 1.152 | 1.012 | 2.181 | 1.434 | 1.677 | 4.457 | 0.127 | 0.276 | 0.67 | 1.775 | 0.889 | 0.199 | 0.33 | 0.222 | 0.43 | 0.622 | 0.565 | 0.513 | 0.524 | 0.674 | 0.26 | 0.337 | 0.423 | 0.299 | 0.175 | 0.249 | 0.147 | 0.233 | 0.176 | 0.134 | 0.199 | 0.454 | 1.029 | 0.594 | 0.21 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.989 | 1.016 | 0.034 | 2 | 5.252 | 5.798 | 7.842 | 9.727 | 11.66 | 13.43 | 15.218 | 15.754 | 2.263 | 0.357 | 0.45 | 0.542 | 2.017 | 2.067 | 2.197 | 2.356 | 0.848 | 1.117 | 0 | 0.116 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 6.413 | 1.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.584 | 1.754 | 1.856 | 2.072 | 2.103 | 2.613 | 2.672 | 2.86 | 2.89 | 3.143 | 3.223 | 3.405 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.03 | 0.03 | 0.031 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.007 | 0.009 | 0.009 | 0.309 | 0.358 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10.834 | -1.754 | -1.856 | -2.072 | -0.542 | -0.017 | -0.067 | -0.197 | -0.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.441 | 7.122 | 6.354 | 6.884 | 4.926 | 24.466 | 1.144 | 1.299 | 0 | 0 | 0 | 10.834 | 1.754 | 1.856 | 2.072 | 0.542 | 0.017 | 0.067 | 0.197 | 0.356 | 0.122 | 0.166 | 0.628 | 0.534 | 0.439 | 0.345 | 0.395 | 0.444 | 0.494 | 0.545 | 0.604 | 0.665 | 0.716 | 0.767 | 0.82 | 0.874 | 0.929 | 0.987 | 1.043 | 1.088 | 0.748 | 0.225 | 0.36 | 0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 17.43 | 8.138 | 6.388 | 8.884 | 10.178 | 30.264 | 8.986 | 11.026 | 11.66 | 13.43 | 15.218 | 17.338 | 4.017 | 2.213 | 2.522 | 2.645 | 4.63 | 4.739 | 5.057 | 5.246 | 4.113 | 4.506 | 4.033 | 0.65 | 0.466 | 0.345 | 0.395 | 0.444 | 0.526 | 0.575 | 0.634 | 7.109 | 2.303 | 0.767 | 0.82 | 0.874 | 0.929 | 0.987 | 1.043 | 1.088 | 0.748 | 0.225 | 0.366 | 0.497 | 0.009 | 0.009 | 0.309 | 0.358 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 29.721 | 21.479 | 22.836 | 22.858 | 21.292 | 43.675 | 23.721 | 25.472 | 23.912 | 22.092 | 21.172 | 22.699 | 9.758 | 12.309 | 12.557 | 13.289 | 12.741 | 17.782 | 20.569 | 37.72 | 35.365 | 29.941 | 21.783 | 17.697 | 18.563 | 12.62 | 8.209 | 16.336 | 17.736 | 31.625 | 36.729 | 32.494 | 35.958 | 4.669 | 7.132 | 6.052 | 4.278 | 5.226 | 5.619 | 6.183 | 6.149 | 6.434 | 6.998 | 5.419 | 5.35 | 11.083 | 10.465 | 10.067 | 13.627 | 8.856 | 9.137 | 8.476 | 11.321 | 14.623 | 21.497 | 14.929 | 12.879 | 21.461 | 13.049 | 11.708 | 7.45 | 1.223 | 1.152 | 1.012 | 2.181 | 1.434 | 1.677 | 4.457 | 0.127 | 0.276 | 0.67 | 1.775 | 0.889 | 0.199 | 0.33 | 0.222 | 0.43 | 0.622 | 0.565 | 0.513 | 0.524 | 0.674 | 0.26 | 0.337 | 0.423 | 0.299 | 0.175 | 0.249 | 0.147 | 0.233 | 0.176 | 0.134 | 0.199 | 0.454 | 1.029 | 0.594 | 0.21 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 15.809 | 6.16 | 5.548 | 5.773 | 3.78 | 18.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 395.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0 |
Common Stock
| 0.279 | 0.254 | 0.228 | 0.197 | 0.153 | 0.101 | 0.1 | 0.086 | 0.079 | 0.079 | 0.079 | 0.074 | 0.074 | 0.063 | 0.06 | 0.04 | 0.035 | 0.001 | 0.001 | 0.183 | 0.183 | 0.144 | 0.103 | 0.057 | 0.009 | 0.009 | 1.141 | 0.014 | 4.245 | 1.186 | 0.041 | 0.015 | 0.015 | 0.247 | 0.223 | 0.223 | 0.13 | 0.122 | 0.097 | 0.095 | 0.095 | 0.094 | 1.343 | 1.033 | 0.97 | 0.912 | 0.768 | 0.734 | 0.657 | 0.498 | 0.482 | 0.482 | 0.432 | 0.432 | 0.43 | 0.429 | 0.377 | 0.367 | 0.362 | 0.263 | 0.263 | 0.254 | 0.254 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.214 | 0.213 | 0.207 | 0.205 | 0.197 | 0.193 | 0.188 | 0.166 | 0.155 | 0.155 | 0.152 | 0.117 | 0.116 | 0.112 | 0.097 | 0.097 | 0.097 | 0.041 | 0.041 | 0.041 | 0.041 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.011 | 0.01 |
Retained Earnings
| -530.014 | -516.273 | -505.162 | -494.026 | -473.686 | -466.483 | -457.484 | -447.341 | -438.836 | -429.179 | -420.976 | -415.629 | -408.504 | -402.074 | -395.327 | -388.298 | -383.307 | -379.032 | -371.171 | -383.664 | -357.907 | -351.947 | -344.054 | -333.185 | -324.305 | -317.645 | -324.832 | -305.587 | -292.464 | -290.52 | -279.188 | -270.703 | -269.698 | -263.03 | -261.217 | -256.125 | -253.702 | -250.002 | -246.513 | -243.568 | -239.01 | -234.41 | -229.132 | -224.341 | -217.136 | -211.653 | -198.808 | -188.15 | -176.341 | -161.829 | -146.94 | -131.672 | -123.363 | -117.903 | -116.055 | -100.743 | -91.213 | -83.545 | -69.372 | -63.674 | -56.088 | -49.761 | -47.315 | -44.806 | -43.928 | -41.508 | -40.45 | -41.951 | -40.24 | -38.061 | -36.787 | -33.274 | -28.585 | -27.019 | -25.835 | -25.155 | -24.511 | -23.886 | -22.971 | -22.069 | -21.24 | -20.414 | -19.704 | -19.175 | -18.521 | -17.984 | -17.454 | -17.052 | -16.621 | -16.222 | -15.647 | -15.066 | -14.675 | -14.177 | -13.771 | -11.858 | -11.7 |
Accumulated Other Comprehensive Income/Loss
| 0.008 | 0.157 | 0.135 | -0.059 | -0.064 | -0.064 | -0.083 | -0.057 | -0.011 | 0.02 | 0.018 | -0.02 | -0.071 | -0.01 | -0.104 | -0.011 | 0.092 | 0.093 | 0.028 | 0.089 | -0.023 | 0.057 | 0.05 | 0.105 | -0.036 | 0.008 | 0.042 | -0.034 | -0.049 | -0.063 | -0.041 | -0.02 | -0.018 | -0 | -0.008 | 0.008 | 0.013 | 0.006 | 0.02 | 0.069 | 0.074 | 0.094 | 0.096 | 0.421 | 0.406 | 0.401 | 0.037 | 0.083 | -2.211 | -1.834 | 0 | -0.04 | -0.037 | -0.034 | -0.026 | -0.02 | -0.017 | -0.008 | -0.016 | -0.018 | -0.01 | -0.027 | -0.024 | -0.008 | -0.018 | -0.009 | -0.004 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.032 | -0.032 | -0.032 | -0.032 | -0.026 | -0.026 | -0.026 | -0.026 | -0.021 | -0.021 | -0.021 | -0.021 | -0.015 | -0.015 | -0.015 | -0.015 | -0.01 | -0.01 | -0.01 | -0.01 | -0.024 | 0 |
Other Total Stockholders Equity
| 518.11 | 524.322 | 515.028 | 512.834 | 469.575 | 435.002 | 451.608 | 442.066 | 435.922 | 434.305 | 432.831 | 427.301 | 423.66 | 422.027 | 22.122 | 391.545 | 390.882 | 370.933 | 364.785 | 364.567 | 328.018 | 327.969 | 328.962 | 328.158 | 311.242 | 311.426 | 324.327 | 303.757 | 289.135 | 288.811 | 277.698 | 275.194 | 275.131 | 270.641 | 269.603 | 269.409 | 266.67 | 266.298 | 264.541 | 264.089 | 264.021 | 263.872 | 257.792 | 250.77 | 248.816 | 248.765 | 218.012 | 212.273 | 199.403 | 179.942 | 172.562 | 171.712 | 147.275 | 146.166 | 144.732 | 142.207 | 107.333 | 93.96 | 92.784 | 58.487 | 57.968 | 57.398 | 57.293 | 57 | 56.817 | 56.678 | 56.631 | 56.568 | 47.155 | 46.016 | 44.68 | 43.838 | 41.53 | 39.999 | 38.251 | 32.854 | 29.948 | 29.924 | 29.637 | 25.504 | 25.417 | 24.69 | 21.803 | 21.798 | 21.766 | 19.07 | 19.07 | 19.115 | 19.115 | 18.85 | 18.85 | 18.647 | 18.647 | 18.647 | 18.647 | 12.291 | 12.29 |
Total Shareholders Equity
| 4.192 | 14.62 | 15.777 | 24.719 | -0.242 | -13.076 | -5.859 | -5.246 | -2.846 | 5.225 | 11.952 | 11.726 | 15.159 | 20.006 | 22.078 | 3.276 | 7.702 | -8.005 | -6.357 | -18.825 | -29.729 | -23.777 | -14.939 | -4.865 | -13.09 | -6.202 | 0.678 | -1.85 | 0.867 | -0.586 | -1.49 | 4.486 | 5.43 | 7.858 | 8.601 | 13.515 | 13.111 | 16.424 | 18.145 | 20.685 | 25.18 | 29.65 | 30.099 | 27.883 | 33.056 | 38.425 | 20.009 | 24.94 | 21.508 | 16.777 | 26.104 | 40.482 | 24.307 | 28.66 | 29.08 | 41.873 | 16.479 | 10.773 | 23.758 | -4.942 | 2.132 | 7.864 | 10.207 | 12.439 | 13.125 | 15.414 | 16.429 | 14.863 | 7.122 | 8.162 | 8.093 | 10.763 | 13.137 | 13.166 | 12.598 | 7.834 | 5.56 | 6.161 | 6.787 | 3.526 | 4.267 | 4.362 | 2.17 | 2.699 | 3.32 | 1.106 | 1.637 | 2.09 | 2.521 | 2.653 | 3.227 | 3.61 | 4.001 | 4.499 | 4.905 | 0.444 | 0.6 |
Total Equity
| 4.192 | 14.62 | 15.777 | 24.719 | -0.242 | -13.076 | -5.859 | -5.246 | -2.846 | 5.225 | 11.952 | 11.726 | 15.159 | 20.006 | 22.078 | 3.276 | 7.702 | -8.005 | -6.357 | -18.825 | -29.729 | -23.777 | -14.939 | -4.865 | -13.09 | -6.202 | 0.678 | -1.85 | 0.867 | -0.586 | -1.49 | 4.486 | 5.43 | 7.858 | 8.601 | 13.515 | 13.111 | 16.424 | 18.145 | 20.685 | 25.18 | 29.65 | 30.099 | 27.883 | 33.056 | 38.425 | 20.009 | 24.94 | 21.508 | 16.777 | 26.104 | 40.482 | 24.307 | 28.66 | 29.08 | 41.873 | 16.479 | 10.773 | 23.758 | -4.942 | 2.132 | 7.864 | 10.207 | 12.439 | 13.125 | 15.414 | 16.429 | 14.863 | 7.122 | 8.162 | 8.093 | 10.763 | 13.137 | 13.166 | 12.598 | 7.834 | 5.56 | 6.161 | 6.787 | 3.526 | 4.267 | 4.362 | 2.17 | 2.699 | 3.32 | 1.106 | 1.637 | 2.09 | 2.521 | 2.653 | 3.227 | 3.61 | 4.001 | 4.499 | 4.905 | 0.444 | 0.6 |
Total Liabilities & Shareholders Equity
| 33.913 | 36.099 | 38.613 | 47.577 | 21.05 | 30.599 | 17.862 | 20.226 | 21.066 | 27.317 | 33.124 | 34.425 | 24.917 | 32.315 | 34.635 | 16.565 | 20.443 | 9.777 | 14.212 | 18.895 | 5.636 | 6.164 | 6.844 | 12.832 | 5.473 | 6.418 | 8.887 | 14.486 | 18.603 | 31.039 | 35.239 | 36.98 | 41.388 | 12.527 | 15.733 | 19.567 | 17.389 | 21.65 | 23.764 | 26.868 | 31.329 | 36.084 | 37.097 | 33.302 | 38.406 | 49.508 | 30.474 | 35.007 | 35.135 | 25.633 | 35.241 | 48.958 | 35.628 | 43.284 | 50.578 | 56.802 | 29.358 | 32.234 | 36.807 | 6.766 | 9.582 | 9.087 | 11.359 | 13.451 | 15.306 | 16.848 | 18.106 | 19.32 | 7.25 | 8.438 | 8.764 | 12.539 | 14.026 | 13.365 | 12.928 | 8.057 | 5.99 | 6.783 | 7.352 | 4.039 | 4.791 | 5.037 | 2.43 | 3.036 | 3.743 | 1.405 | 1.812 | 2.339 | 2.668 | 2.885 | 3.404 | 3.744 | 4.2 | 4.953 | 5.934 | 1.037 | 0.81 |