Enphase Energy, Inc.
NASDAQ:ENPH
73 (USD) • At close December 23, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 256.325 | 252.102 | 253.652 | 288.748 | 290.075 | 278.676 | 286.045 | 473.244 | 337.583 | 495.473 | 251.85 | 119.316 | 885.546 | 1,312.261 | 1,489.01 | 679.379 | 661.792 | 607.254 | 549.144 | 251.409 | 203.046 | 205.959 | 78.087 | 106.237 | 116.164 | 58.471 | 53.255 | 29.144 | 28.878 | 30.953 | 29.955 | 17.764 | 24.112 | 8.243 | 13.016 | 28.452 | 22.491 | 31.887 | 27.127 | 42.032 | 44.537 | 37.621 | 39.935 | 38.19 | 31.778 | 33.976 | 36.434 | 45.294 | 41.717 | 66.969 | 31.903 | 51.524 | 26.522 | 35.568 | 30.524 | 39.993 |
Short Term Investments
| 1,510.299 | 1,394.302 | 1,375.941 | 1,406.286 | 1,493.809 | 1,521.816 | 1,492.352 | 1,139.599 | 1,079.713 | 752.328 | 811.621 | 897.335 | 508.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,766.624 | 1,646.404 | 1,629.593 | 1,695.034 | 1,783.884 | 1,800.492 | 1,778.397 | 1,612.843 | 1,417.296 | 1,247.801 | 1,063.471 | 1,016.651 | 1,394.123 | 1,312.261 | 1,489.01 | 679.379 | 661.792 | 607.254 | 549.144 | 251.409 | 203.046 | 205.959 | 78.087 | 106.237 | 116.164 | 58.471 | 53.255 | 29.144 | 28.878 | 30.953 | 29.955 | 17.764 | 24.112 | 8.243 | 13.016 | 28.452 | 22.491 | 31.887 | 27.127 | 42.032 | 44.537 | 37.621 | 39.935 | 38.19 | 31.778 | 33.976 | 36.434 | 45.294 | 41.717 | 66.969 | 31.903 | 51.524 | 26.522 | 35.568 | 30.524 | 39.993 |
Net Receivables
| 232.225 | 319.211 | 405.279 | 445.959 | 560.286 | 520.306 | 516.106 | 440.896 | 367.647 | 312.451 | 358.31 | 333.626 | 273.012 | 281.154 | 236.09 | 182.165 | 122.386 | 89.504 | 95.484 | 145.413 | 133.689 | 97.537 | 81.715 | 78.938 | 54.117 | 58.696 | 55.622 | 65.346 | 68.869 | 56.403 | 48.903 | 61.019 | 59.482 | 48.973 | 47.056 | 46.099 | 75.322 | 67.315 | 45.87 | 45.119 | 49.27 | 46.537 | 28.45 | 32.084 | 34.744 | 32.104 | 24.908 | 27.743 | 32.734 | 9.961 | 13.447 | 17.771 | 17.569 | 15.634 | 7.84 | 8.024 |
Inventory
| 158.837 | 176.068 | 207.893 | 213.595 | 174.114 | 166.111 | 150.563 | 149.708 | 146.451 | 130.266 | 96.436 | 74.4 | 65.405 | 37.756 | 34.876 | 41.764 | 37.535 | 31.186 | 34.617 | 32.056 | 30.231 | 20.094 | 12.971 | 16.267 | 17.886 | 17.471 | 18.541 | 25.999 | 25.316 | 20.839 | 33.808 | 31.96 | 39.101 | 39.295 | 45.576 | 40.8 | 36.717 | 34.054 | 34.746 | 21.59 | 15.488 | 15.724 | 14.113 | 16.58 | 24.392 | 17.906 | 22.309 | 19.843 | 16.65 | 30.966 | 25.661 | 11.228 | 10.259 | 6.189 | 5.818 | 4.521 |
Other Current Assets
| 203.195 | 199.932 | 119.612 | 88.93 | 80.346 | 73.88 | 67.567 | 60.824 | 51.27 | 45.474 | 40.566 | 37.784 | 35.541 | 34.748 | 31.386 | 29.756 | 28.521 | 29.257 | 72.452 | 70.779 | 34.932 | 38.622 | 31.743 | 28.204 | 30.386 | 27.856 | 26.974 | 19.914 | 26.508 | 26.614 | 20.266 | 14.242 | 14.374 | 7.925 | 7.237 | 6.417 | 7.08 | 8.076 | 7.087 | 6.155 | 5.194 | 5.588 | 4.283 | 3.655 | 3.153 | 5.416 | 4.984 | 4.236 | 7.03 | 2.581 | 2.308 | 1.264 | 1.074 | 0.522 | 0.805 | 0.418 |
Total Current Assets
| 2,360.881 | 2,241.649 | 2,302.571 | 2,443.518 | 2,598.63 | 2,560.789 | 2,512.633 | 2,264.271 | 1,982.664 | 1,735.992 | 1,558.783 | 1,462.461 | 1,768.081 | 1,665.919 | 1,791.362 | 933.064 | 850.234 | 757.201 | 751.697 | 499.657 | 391.517 | 349.851 | 195.442 | 222.302 | 209.798 | 155.379 | 147.853 | 130.446 | 136.317 | 121.502 | 122.799 | 117.864 | 129.882 | 104.436 | 112.885 | 121.768 | 141.61 | 141.332 | 114.83 | 114.896 | 114.489 | 105.47 | 86.781 | 90.509 | 94.067 | 86.694 | 86.143 | 94.998 | 98.131 | 110.477 | 73.319 | 81.787 | 55.424 | 57.913 | 44.987 | 52.956 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 176.564 | 171.464 | 178.178 | 188.131 | 194.169 | 174.611 | 154.915 | 132.746 | 109.929 | 103.765 | 104.515 | 96.587 | 88.63 | 78.904 | 70.336 | 60.668 | 49.674 | 44.434 | 42.486 | 39.053 | 34.939 | 33.836 | 28.141 | 20.998 | 20.331 | 23.1 | 24.926 | 26.483 | 28.191 | 29.351 | 30.905 | 31.44 | 32.453 | 34.591 | 32.963 | 32.118 | 31.24 | 31.633 | 31.197 | 30.824 | 28.825 | 25.127 | 24.809 | 24.853 | 24.823 | 25.141 | 25.281 | 25.541 | 24.926 | 24.652 | 22.736 | 18.411 | 15.167 | 11.951 | 9.066 | 6.103 |
Goodwill
| 214.292 | 213.239 | 213.625 | 214.562 | 213.193 | 214.29 | 213.882 | 213.559 | 195.508 | 197.004 | 195.637 | 181.254 | 61.038 | 61.321 | 61.038 | 24.783 | 24.783 | 24.783 | 24.783 | 24.783 | 24.783 | 24.783 | 24.783 | 24.783 | 24.783 | 3.664 | 3.664 | 3.664 | 3.664 | 3.664 | 3.664 | 3.664 | 3.745 | 3.745 | 3.745 | 3.745 | 3.745 | 3.745 | 3.745 | 3.745 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 51.152 | 56.715 | 62.625 | 68.536 | 79.147 | 85.96 | 92.756 | 99.541 | 90.924 | 96.887 | 103.173 | 97.758 | 43.146 | 45.409 | 47.917 | 28.808 | 26.839 | 28.086 | 29.332 | 30.579 | 31.761 | 32.943 | 34.124 | 35.306 | 36.078 | 0.363 | 0.439 | 0.515 | 0.591 | 0.667 | 0.806 | 0.945 | 1.669 | 1.852 | 2.036 | 2.22 | 1.489 | 1.596 | 1.704 | 1.811 | 0 | 0 | 0 | 3.886 | 0 | 0 | 0 | 2.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 265.444 | 269.954 | 276.25 | 283.098 | 292.34 | 300.25 | 306.638 | 313.1 | 286.432 | 293.891 | 298.81 | 279.012 | 104.184 | 106.73 | 108.955 | 53.591 | 51.622 | 52.869 | 54.115 | 55.362 | 56.544 | 57.726 | 58.907 | 60.089 | 60.861 | 4.027 | 4.103 | 4.179 | 4.255 | 4.331 | 4.47 | 4.609 | 5.414 | 5.597 | 5.781 | 5.965 | 5.234 | 5.341 | 5.449 | 5.556 | 0 | 0 | 0 | 3.886 | 0 | 0 | 0 | 2.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 200.441 | 201.488 | 204.045 | 203.157 | 183.257 | 172.625 | 157.768 | 129.059 | 119.052 | 113.064 | 110.625 | 128.533 | 63.752 | 57.4 | 5 | 0 | 0 | 47.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 275.854 | 279.307 | 261.862 | 252.37 | 253.528 | 234.949 | 222.529 | 204.872 | 178.371 | 174.307 | 180.291 | 122.47 | 133.158 | 130.571 | 132.231 | 92.904 | 88.812 | 93.872 | 86.806 | 74.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 185.448 | 3.761 | 12.631 | 11.85 | 12.118 | 12.026 | 11.513 | 11.523 | 11.38 | 10.101 | 7.814 | 8.101 | 7.578 | 54.78 | 33.915 | 54.875 | 51.998 | 49.551 | 47.798 | 44.62 | 40.669 | 40.105 | 36.762 | 36.548 | 35.52 | 36.03 | 35.236 | 8.039 | 8.318 | 8.493 | 9.333 | 9.663 | 8.679 | 7.885 | 6.891 | 5.677 | 4.879 | 2.992 | 2.014 | 0.916 | 1.41 | 1.486 | 1.57 | -2.579 | 1.42 | 1.513 | 1.641 | -0.728 | 1.042 | 1.36 | 7.32 | 4.561 | 3.793 | 2.755 | 0.781 | 0.445 |
Total Non-Current Assets
| 903.31 | 924.927 | 930.409 | 939.494 | 955.312 | 905.093 | 868.22 | 820.009 | 715.171 | 701.116 | 704.494 | 616.795 | 462.083 | 434.737 | 402.837 | 267.038 | 242.106 | 240.726 | 279.09 | 213.566 | 132.152 | 131.667 | 123.81 | 117.635 | 116.712 | 63.157 | 64.265 | 38.701 | 40.764 | 42.175 | 44.708 | 45.712 | 46.546 | 48.073 | 45.635 | 43.76 | 41.353 | 39.966 | 38.66 | 37.296 | 30.235 | 26.613 | 26.379 | 26.16 | 26.243 | 26.654 | 26.922 | 27.293 | 25.968 | 26.012 | 30.056 | 22.972 | 18.96 | 14.706 | 9.847 | 6.548 |
Total Assets
| 3,264.191 | 3,166.576 | 3,232.98 | 3,383.012 | 3,553.942 | 3,465.882 | 3,380.853 | 3,084.28 | 2,697.835 | 2,437.108 | 2,263.277 | 2,079.256 | 2,230.164 | 2,100.656 | 2,194.199 | 1,200.102 | 1,092.34 | 997.927 | 1,030.787 | 713.223 | 523.669 | 481.518 | 319.252 | 339.937 | 326.51 | 218.536 | 212.118 | 169.147 | 177.081 | 163.678 | 167.507 | 163.576 | 176.428 | 152.509 | 158.52 | 165.528 | 182.963 | 181.298 | 153.49 | 152.192 | 144.724 | 132.083 | 113.16 | 116.669 | 120.31 | 113.348 | 113.065 | 122.291 | 124.099 | 136.489 | 103.375 | 104.759 | 74.384 | 72.619 | 54.834 | 59.504 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 112.417 | 79.646 | 71.751 | 116.164 | 90.116 | 79.075 | 106.154 | 125.085 | 92.823 | 90.398 | 104.738 | 113.767 | 92.213 | 82.141 | 81.524 | 72.609 | 48.148 | 24.135 | 34.538 | 57.474 | 60.692 | 65.989 | 52.489 | 48.794 | 28.103 | 21.895 | 14.087 | 28.747 | 34.62 | 15.425 | 15.858 | 31.696 | 32.551 | 37.61 | 24.293 | 25.569 | 32.707 | 34.467 | 30.954 | 22.316 | 21.992 | 19.509 | 9.353 | 7.363 | 15.103 | 10.012 | 9.057 | 11.272 | 15.197 | 25.551 | 24.797 | 12.928 | 14.951 | 14.329 | 6.693 | 6.521 |
Short Term Debt
| 106.251 | 103.715 | 102.412 | 5.22 | 100.062 | 99.156 | 97.739 | 96.263 | 93.847 | 92.233 | 90.941 | 89.882 | 90.3 | 89.728 | 89.128 | 330.509 | 107.915 | 105.841 | 104.078 | 6.054 | 6.151 | 6.05 | -27.265 | 28.155 | -7.437 | -12.666 | -15.955 | 17.429 | -13.6 | -19.844 | -20.201 | 13.132 | 13.647 | 12.45 | 20 | 17 | 17 | 17 | 0 | 0 | 2.888 | 2.805 | 3.37 | 3.507 | 3.432 | 3.365 | 2.44 | 2.384 | 6.844 | 6.488 | 5.437 | 3.13 | 3.53 | 2.829 | 2.484 | 2.567 |
Tax Payables
| 6.388 | 2.726 | 1.471 | 11.774 | 116.2 | 116.782 | 89.798 | 35.998 | 31.98 | 10.952 | 0 | 0 | 7.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129.556 | 123.577 | 119.821 | 118.3 | 114.031 | 109.176 | 99.819 | 90.747 | 79.609 | 74.067 | 68.693 | 62.67 | 59.232 | 55.084 | 49.118 | 47.665 | 41.738 | 40.256 | 39.022 | 81.783 | 34.295 | 33.577 | 32.916 | 33.119 | 32.015 | 34.954 | 37.408 | 15.691 | 9.014 | 8.142 | 7.2 | 6.411 | 5.942 | 5.844 | 5.575 | 3.915 | 3.834 | 3.943 | 3.558 | 2.747 | 2.418 | 2.182 | 1.9 | 2.773 | 2.98 | 1.258 | 1.068 | 0.933 | 0.769 | 0.615 | 16.587 | 23.414 | 0.343 | 0.314 | 0.558 | 0.595 |
Other Current Liabilities
| 212.866 | 219.968 | 258.64 | 280.991 | 353.978 | 339.416 | 335.779 | 290.126 | 251.977 | 212.36 | 189.384 | 173.477 | 144.232 | 129.64 | 124.703 | 83.26 | 58.718 | 53.291 | 55.984 | 54 | 45.681 | 41.004 | 40.356 | 37.093 | 50.679 | 39.37 | 37.922 | 29.874 | 31.303 | 33.827 | 30.074 | 31.533 | 33.428 | 28.713 | 30.078 | 26.364 | 25.598 | 28.278 | 27.78 | 33.643 | 30.655 | 27.46 | 19.472 | 19.722 | 20.909 | 19.348 | 18.521 | 19.266 | 15.331 | 12.512 | 11.334 | 10.1 | 9.665 | 6.513 | 4.853 | 3.52 |
Total Current Liabilities
| 567.478 | 529.632 | 554.095 | 532.449 | 774.387 | 743.605 | 729.289 | 638.219 | 550.236 | 480.01 | 453.756 | 439.796 | 393.455 | 356.593 | 344.473 | 534.043 | 256.519 | 223.523 | 233.622 | 199.311 | 146.819 | 143.613 | 128.746 | 147.161 | 134.922 | 114.648 | 103.685 | 91.741 | 85.489 | 63.345 | 54.629 | 82.772 | 85.568 | 84.617 | 79.946 | 72.848 | 79.139 | 83.688 | 62.292 | 58.706 | 57.953 | 51.956 | 34.095 | 33.365 | 42.424 | 33.983 | 31.086 | 33.855 | 38.141 | 45.166 | 58.155 | 50.971 | 28.489 | 23.985 | 14.588 | 13.203 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,200.261 | 1,217.632 | 1,217.385 | 1,293.738 | 1,216.662 | 1,221.425 | 1,200.276 | 1,199.465 | 1,198.627 | 1,197.786 | 1,196.95 | 963.514 | 952.736 | 929.015 | 917.873 | 4.898 | 256.452 | 253.174 | 295.216 | 102.659 | 100.978 | 99.89 | 65.406 | 81.628 | 87.907 | 33.559 | 36.459 | 32.322 | 37.058 | 41.385 | 45.384 | 20.768 | 22.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.973 | 3.726 | 4.457 | 5.17 | 5.861 | 6.531 | 8.046 | 8.677 | 5.103 | 6.839 | 19.819 | 10.148 | 22.787 | 20.322 | 6.097 | 4.336 |
Deferred Revenue Non-Current
| 354.21 | 353.199 | 359.3 | 369.172 | 366.032 | 354.296 | 322.487 | 281.613 | 239.971 | 217.095 | 202.711 | 187.186 | 177.249 | 165.645 | 142.985 | 125.473 | 115.757 | 110.977 | 106.205 | 100.204 | 85.746 | 82.288 | 78.393 | 76.911 | 74.065 | 75.107 | 78.265 | 29.941 | 36.327 | 35.782 | 34.499 | 33.893 | 31.827 | 29.743 | 27.723 | 25.115 | 22.701 | 20.465 | 18.217 | 16.612 | 15.339 | 13.398 | 12.064 | 11.284 | 10.325 | 9.303 | 8.378 | 7.537 | 6.151 | 5.067 | 4.305 | 3.67 | 2.947 | 2.118 | 1.341 | 1.044 |
Deferred Tax Liabilities Non-Current
| 0 | 18.2 | 18.781 | 153.021 | 148.116 | 144.029 | 0 | 0 | 0 | 0 | 0 | 53.982 | 50.784 | 44.929 | 40.25 | 34.653 | 33.019 | 27.737 | 66.46 | 27.02 | 25.867 | 25.526 | 23.117 | 23.211 | 23.067 | 23.367 | 22.926 | 22.389 | 23.201 | 23.581 | 23.619 | 22.818 | 23.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.558 | 24.492 | 24.834 | 25.49 | 20.932 | 18.79 | 17.094 | 15.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 210.869 | 181.59 | 160.696 | 204.029 | 182.163 | 173.969 | 158.708 | 139.41 | 98.948 | 91.218 | 78.878 | 58.592 | 58.909 | 65.004 | 56.027 | 51.695 | 47.406 | 40.077 | 79.537 | 38.837 | 37.837 | 38.456 | 32.583 | 26.461 | 25.46 | 25.337 | 24.86 | 24.269 | 26.009 | 25.55 | 25.524 | 24.843 | 25.996 | 25.692 | 25.291 | 26.116 | 28.157 | 28.397 | 29 | 29.922 | 25.997 | 25.849 | 26.106 | 26.644 | 21.367 | 19.184 | 17.446 | 15.567 | 12.176 | 9.334 | 16.548 | 6.878 | 4.576 | 3.221 | 3.231 | 2.44 |
Total Non-Current Liabilities
| 1,765.34 | 1,752.421 | 1,756.162 | 1,866.939 | 1,764.857 | 1,749.69 | 1,681.471 | 1,620.488 | 1,537.546 | 1,506.099 | 1,478.539 | 1,209.292 | 1,188.894 | 1,159.664 | 1,116.885 | 182.066 | 419.615 | 404.228 | 480.958 | 241.7 | 224.561 | 220.634 | 176.382 | 185 | 187.432 | 134.003 | 139.584 | 86.532 | 99.394 | 102.717 | 105.407 | 79.504 | 80.631 | 55.435 | 53.014 | 51.231 | 50.858 | 48.862 | 47.217 | 46.534 | 44.309 | 42.973 | 42.627 | 43.098 | 37.553 | 35.018 | 33.87 | 31.781 | 23.43 | 21.24 | 40.672 | 20.696 | 30.31 | 25.661 | 10.669 | 7.82 |
Total Liabilities
| 2,332.818 | 2,282.053 | 2,310.257 | 2,399.388 | 2,539.244 | 2,493.295 | 2,410.76 | 2,258.707 | 2,087.782 | 1,986.109 | 1,932.295 | 1,649.088 | 1,582.349 | 1,516.257 | 1,461.358 | 716.109 | 676.134 | 627.751 | 714.58 | 441.011 | 371.38 | 364.247 | 305.128 | 332.161 | 322.354 | 248.651 | 243.269 | 178.273 | 184.883 | 166.062 | 160.036 | 162.276 | 166.199 | 140.052 | 132.96 | 124.079 | 129.997 | 132.55 | 109.509 | 105.24 | 102.262 | 94.929 | 76.722 | 76.463 | 79.977 | 69.001 | 64.956 | 65.636 | 61.571 | 66.406 | 98.827 | 71.667 | 58.799 | 49.646 | 25.257 | 21.023 |
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 | 283.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.596 | 0 | 93.596 | 93.596 | 93.596 | 93.596 |
Common Stock
| 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 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 |
Retained Earnings
| -104.927 | -100.895 | -11.82 | 46.273 | 125.352 | 189.539 | 164.208 | 17.335 | -136.418 | -251.23 | -328.206 | -405.737 | -158.328 | -180.137 | -19.488 | -51.186 | -124.177 | -163.539 | -116.245 | -185.181 | -301.847 | -332.946 | -343.563 | -346.302 | -347.011 | -343.541 | -339.803 | -295.727 | -292.787 | -285.933 | -273.84 | -250.535 | -237.347 | -218.591 | -201.868 | -183.073 | -167.29 | -167.914 | -167.311 | -160.991 | -161.393 | -162.206 | -159.175 | -152.939 | -150.129 | -143.828 | -137.432 | -127.026 | -119.284 | -110.377 | -98.992 | -91.802 | -83.271 | -75.384 | -65.807 | -56.518 |
Accumulated Other Comprehensive Income/Loss
| 3.263 | -7.951 | -6.773 | -1.988 | -9.762 | -6.852 | -6.734 | -10.882 | -15.542 | -11.245 | -7.324 | -2.02 | -0.152 | 1.924 | 0.64 | 0.434 | -0.356 | -1.153 | -1.091 | -0.923 | 0.569 | 0.414 | 0.663 | 0.742 | -0.007 | -0.353 | -0.368 | -0.656 | -0.465 | -0.169 | -0.631 | -0.292 | -0.254 | -0.2 | -0.404 | -0.21 | -0.211 | -0.4 | -0.395 | -0.079 | -0.056 | 0.236 | 0.23 | 0.229 | 0.197 | 0.093 | -0.126 | 0.052 | -0.002 | 0.1 | 0.111 | 0.083 | -0.094 | 0.01 | 0 | 0 |
Other Total Stockholders Equity
| 1,033.036 | 993.368 | 941.315 | 939.338 | 899.107 | 789.899 | 812.618 | 819.119 | 762.012 | 713.473 | 666.511 | 837.924 | 806.294 | 762.611 | 751.688 | 534.744 | 540.738 | 534.867 | 433.542 | 458.315 | 453.566 | 449.802 | 357.023 | 353.335 | 351.173 | 313.778 | 309.019 | 287.256 | 285.449 | 283.717 | 281.941 | 252.126 | 247.829 | 231.248 | 227.832 | 224.732 | 220.467 | 217.062 | 211.687 | 208.022 | 203.911 | 199.124 | 195.383 | 192.916 | 190.265 | 188.082 | 185.667 | 183.629 | 181.814 | 180.36 | 9.833 | 121.817 | 5.354 | 4.751 | 1.788 | 1.403 |
Total Shareholders Equity
| 931.373 | 884.523 | 922.723 | 983.624 | 1,014.698 | 972.587 | 970.093 | 825.573 | 610.053 | 450.999 | 330.982 | 430.168 | 647.815 | 584.399 | 732.841 | 483.993 | 416.206 | 370.176 | 316.207 | 272.212 | 152.289 | 117.271 | 14.124 | 7.776 | 4.156 | -30.115 | -31.151 | -9.126 | -7.802 | -2.384 | 7.471 | 1.3 | 10.229 | 12.457 | 25.56 | 41.449 | 52.966 | 48.748 | 43.981 | 46.952 | 42.462 | 37.154 | 36.438 | 40.206 | 40.333 | 44.347 | 48.109 | 56.655 | 62.528 | 70.083 | 4.548 | 33.092 | 15.585 | 22.973 | 29.577 | 38.481 |
Total Equity
| 931.373 | 884.523 | 922.723 | 983.624 | 1,014.698 | 972.587 | 970.093 | 825.573 | 610.053 | 450.999 | 330.982 | 430.168 | 647.815 | 584.399 | 732.841 | 483.993 | 416.206 | 370.176 | 316.207 | 272.212 | 152.289 | 117.271 | 14.124 | 7.776 | 4.156 | -30.115 | -31.151 | -9.126 | -7.802 | -2.384 | 7.471 | 1.3 | 10.229 | 12.457 | 25.56 | 41.449 | 52.966 | 48.748 | 43.981 | 46.952 | 42.462 | 37.154 | 36.438 | 40.206 | 40.333 | 44.347 | 48.109 | 56.655 | 62.528 | 70.083 | 4.548 | 33.092 | 15.585 | 22.973 | 29.577 | 38.481 |
Total Liabilities & Shareholders Equity
| 3,264.191 | 3,166.576 | 3,232.98 | 3,383.012 | 3,553.942 | 3,465.882 | 3,380.853 | 3,084.28 | 2,697.835 | 2,437.108 | 2,263.277 | 2,079.256 | 2,230.164 | 2,100.656 | 2,194.199 | 1,200.102 | 1,092.34 | 997.927 | 1,030.787 | 713.223 | 523.669 | 481.518 | 319.252 | 339.937 | 326.51 | 218.536 | 212.118 | 169.147 | 177.081 | 163.678 | 167.507 | 163.576 | 176.428 | 152.509 | 158.52 | 165.528 | 182.963 | 181.298 | 153.49 | 152.192 | 144.724 | 132.083 | 113.16 | 116.669 | 120.31 | 113.348 | 113.065 | 122.291 | 124.099 | 136.489 | 103.375 | 104.759 | 74.384 | 72.619 | 54.834 | 59.504 |