Galaxy Gaming, Inc.
OTC:GLXZ
1.52 (USD) • At close November 17, 2023
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19.347 | 17.487 | 16.692 | 15.938 | 18.728 | 16.386 | 18.238 | 19.275 | 17.25 | 17.242 | 16.059 | 7.402 | 5.78 | 6.081 | 5.993 | 2.669 | 9.641 | 11.051 | 9.687 | 8.577 | 8.172 | 6.594 | 6.312 | 5.246 | 3.708 | 3.396 | 3.486 | 3.162 | 2.935 | 2.92 | 2.305 | 1.824 | 0.643 | 1.078 | 0.571 | 0.103 | 0.247 | 0.261 | 0.56 | 0.395 | 0.435 | 0.363 | 0.439 | 0.195 | 0.243 | 0.291 | 0.398 | 0.347 | 0.207 | 0.151 | 0.2 | 0.121 | 0.175 | 0.469 | 0.444 | 0.538 | 0.579 | 0.2 | 0.409 | 0.009 | 0.117 | 0.055 | 0.012 | 0.015 | 0.015 | 0.001 | 0.002 | 0.009 | 0.003 | 0.003 | 0.013 | 0.153 | 0.39 | 0.827 | 1.23 | 0.012 | 0.012 | 0.042 | 0.035 | 0.07 | 0.099 | 0.117 |
Short 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 |
Cash and Short Term Investments
| 19.347 | 17.487 | 16.692 | 15.938 | 18.728 | 16.386 | 18.238 | 19.275 | 17.25 | 17.242 | 16.059 | 7.402 | 5.78 | 6.081 | 5.993 | 2.669 | 9.641 | 11.051 | 9.687 | 8.577 | 8.172 | 6.594 | 6.312 | 5.246 | 3.708 | 3.396 | 3.486 | 3.162 | 2.935 | 2.92 | 2.305 | 1.824 | 0.643 | 1.078 | 0.571 | 0.103 | 0.247 | 0.261 | 0.56 | 0.395 | 0.435 | 0.363 | 0.439 | 0.195 | 0.243 | 0.291 | 0.398 | 0.347 | 0.207 | 0.151 | 0.2 | 0.121 | 0.175 | 0.469 | 0.444 | 0.538 | 0.579 | 0.2 | 0.409 | 0.009 | 0.117 | 0.055 | 0.012 | 0.015 | 0.015 | 0.001 | 0.002 | 0.009 | 0.003 | 0.003 | 0.013 | 0.153 | 0.39 | 0.827 | 1.23 | 0.012 | 0.012 | 0.042 | 0.035 | 0.07 | 0.099 | 0.117 |
Net Receivables
| 3.856 | 4.087 | 4.255 | 3.753 | 4.419 | 6.183 | 3.965 | 4.325 | 5.428 | 5.098 | 5.914 | 6.309 | 6.017 | 4.789 | 3.723 | 2.534 | 1.286 | 2.789 | 3.36 | 3.563 | 3.158 | 2.976 | 2.85 | 2.557 | 2.819 | 2.557 | 2.302 | 2.396 | 2.395 | 1.997 | 2.137 | 1.937 | 1.755 | 1.75 | 1.829 | 1.629 | 1.87 | 1.84 | 1.856 | 1.816 | 1.443 | 1.344 | 1.292 | 1.241 | 1.067 | 1.013 | 1.044 | 1.205 | 1.024 | 0.925 | 0.973 | 0.399 | 0.395 | 0.355 | 0.344 | 0.361 | 0.426 | 0.436 | 0.433 | 0.533 | 0.402 | 0.275 | 0.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.183 | 0.185 | 0.218 | 0.048 | 0.109 | 0.363 | 1.023 | 0.006 | 0.039 | 0.041 |
Inventory
| 0 | 0 | 0 | -0.085 | 0 | 1.126 | 1.403 | 0.924 | 0.884 | 0.753 | 0.77 | 0.748 | 0.699 | 0.709 | 0.669 | 0.761 | 0.725 | 0.726 | 0.666 | 0.69 | 0.735 | 0.622 | 0.532 | 0.695 | 0.559 | 0.573 | 0.524 | 0.526 | 0.466 | 0.466 | 0.427 | 0.484 | 0.504 | 0.456 | 0.412 | 0.272 | 0.195 | 0.229 | 0.233 | 0.307 | 0.313 | 0.298 | 0.297 | 0.35 | 0.322 | 0.316 | 0.218 | 0.246 | 0.244 | 0.236 | 0.217 | 0.178 | 0.198 | 0.195 | 0.175 | 0.203 | 0.166 | 0.147 | 0.124 | 0.134 | 0.17 | 0.081 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0.081 | 0 | 0 | 0 | 0 | 0.02 | 0.021 | 0.021 |
Other Current Assets
| 0.838 | 0.983 | 1.21 | 2.442 | 1.003 | 0.575 | 0.589 | 0.009 | 0.009 | 0.163 | 0.022 | 0.149 | 0.025 | 0.15 | 0.011 | 0.705 | 0.875 | 0.958 | 0.762 | 0.005 | 0.005 | 0.006 | 0.514 | 0.451 | 0.369 | 0.306 | 0.458 | 0.4 | 0.326 | 0.277 | 0.279 | 0.188 | 0.002 | 0.113 | 0.002 | 0 | 0.071 | 0.069 | 0.063 | 0.035 | 0.033 | 0.037 | 0.051 | 0.085 | 0.047 | 0.049 | 0.042 | 0.028 | 0.072 | 0.086 | 0.058 | 0.038 | 0.069 | 0.036 | 0.025 | 0.042 | 0.039 | 0.037 | 0.043 | 0.18 | 0.19 | 0.001 | -0.363 | 0 | 0.169 | 0.169 | 0.219 | 0.019 | 0.079 | 0.079 | 0.083 | 0.096 | 0.088 | -0 | 0 | 0.099 | 0.491 | 0.489 | 0.483 | 0.115 | -0 | 0 |
Total Current Assets
| 24.041 | 22.557 | 22.156 | 22.048 | 24.15 | 24.27 | 24.194 | 25.425 | 24.541 | 24.205 | 23.89 | 15.239 | 13.177 | 12.621 | 11.563 | 6.669 | 12.528 | 15.524 | 14.474 | 13.384 | 12.595 | 10.741 | 10.207 | 8.949 | 7.455 | 6.831 | 6.77 | 6.484 | 6.123 | 5.659 | 5.148 | 4.433 | 3.072 | 3.398 | 3.061 | 2.296 | 2.765 | 2.648 | 2.948 | 2.728 | 2.61 | 2.428 | 2.385 | 2.293 | 2.129 | 2.082 | 2.291 | 1.826 | 1.547 | 1.398 | 1.448 | 0.736 | 0.837 | 1.054 | 0.989 | 1.143 | 1.209 | 0.819 | 1.009 | 0.857 | 0.878 | 0.433 | 0.012 | 0.015 | 0.184 | 0.17 | 0.22 | 0.429 | 0.082 | 0.082 | 0.096 | 0.355 | 0.661 | 1.099 | 1.53 | 0.158 | 0.612 | 0.894 | 1.542 | 0.211 | 0.16 | 0.18 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.953 | 4.068 | 4.152 | 2.819 | 2.55 | 2.41 | 2.546 | 1.61 | 1.636 | 1.635 | 1.627 | 1.644 | 1.649 | 1.654 | 1.717 | 1.858 | 0.598 | 0.728 | 0.588 | 0.658 | 0.746 | 0.843 | 0.671 | 0.607 | 0.645 | 0.635 | 0.638 | 0.594 | 0.602 | 0.543 | 0.568 | 0.449 | 0.419 | 0.411 | 0.433 | 0.467 | 0.48 | 0.475 | 0.508 | 0.408 | 0.378 | 0.165 | 0.131 | 0.112 | 0.117 | 0.098 | 0.091 | 0.046 | 0.034 | 0.038 | 0.043 | 0.051 | 0.045 | 0.046 | 0.044 | 0.157 | 0.032 | 0.035 | 0.032 | 0.034 | 0.016 | 0.019 | 0.023 | 0 | 0 | 0 | 0 | 0 | 1.517 | 1.532 | 1.532 | 1.832 | 1.843 | 1.811 | 1.322 | 1.876 | 1.977 | 1.963 | 1.956 | 4.662 | 4.714 | 5.147 |
Goodwill
| 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 1.091 | 0.115 | 0.116 | 0 | 0 | 0 | 0 | 0 | 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
| 12.116 | 12.44 | 12.756 | 13.105 | 13.485 | 13.711 | 13.906 | 14.111 | 12.544 | 13.082 | 13.677 | 14.181 | 14.834 | 15.488 | 16.087 | 16.61 | 6.674 | 7.048 | 7.431 | 7.783 | 8.162 | 8.525 | 8.89 | 9.267 | 9.617 | 9.986 | 10.362 | 10.734 | 11.107 | 11.469 | 11.755 | 12.145 | 12.517 | 12.889 | 13.262 | 13.634 | 14.006 | 14.379 | 14.757 | 15.676 | 16.067 | 16.422 | 16.812 | 17.209 | 17.756 | 18.153 | 18.55 | 18.932 | 19.325 | 19.719 | 20.112 | 0.328 | 0.334 | 0.458 | 0.467 | 0.353 | 0.483 | 0.275 | 0.277 | 0.279 | 0.28 | 0.282 | 0.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 13.207 | 13.531 | 13.847 | 14.196 | 14.576 | 14.802 | 14.997 | 15.202 | 13.635 | 14.173 | 14.768 | 15.272 | 15.925 | 16.579 | 17.178 | 17.701 | 7.765 | 8.139 | 8.522 | 8.874 | 9.253 | 9.616 | 9.981 | 10.358 | 10.708 | 11.077 | 11.453 | 11.825 | 12.198 | 12.56 | 12.846 | 13.236 | 13.608 | 13.98 | 14.353 | 14.725 | 15.097 | 15.47 | 15.848 | 16.767 | 17.158 | 17.513 | 17.903 | 18.3 | 18.847 | 19.244 | 19.641 | 20.023 | 20.416 | 20.81 | 21.203 | 0.442 | 0.45 | 0.458 | 0.467 | 0.353 | 0.483 | 0.275 | 0.277 | 0.279 | 0.28 | 0.282 | 0.284 | 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 | -0.308 | -0.367 | -0.399 | -0.419 | -0.442 | -0.46 | -0.334 | -0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0.365 | 0.365 | 0.365 | 0.365 | 0.366 | 0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 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 | 0.892 | 1.026 | 0.399 | 0.399 | 0.339 | 0.334 | 0.334 | 0.334 | 0.231 | 0.231 | 0.231 | 0.231 | 0.367 | 0.367 | 0.367 | 0.367 | 0 | 0 | 0.01 | 0.083 | 0.097 | 0.16 | 0.048 | 0.144 | 0.437 | 0.437 | 0.437 | 0.437 | 0.232 | 0.115 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.269 | 0.302 | 0.321 | 0.276 | 0.284 | 0.359 | 0.273 | 0.245 | 0.259 | 0.139 | 0.167 | 0.23 | 0.257 | 0.261 | 0.117 | 0.027 | 0.308 | 0.367 | 0.399 | 0.419 | 0.442 | 0.46 | 0.334 | 0.376 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.082 | 0.3 | 0.042 | 0.042 | 0.042 | 0.043 | 0.044 | 0.045 | 0.045 | 0.046 | 0.047 | 0.048 | 0.007 | 0.008 | 0.009 | 0.01 | 0.382 | 0.393 | 0.454 | 0.414 | 0.422 | 0.423 | 0.425 | 0.417 | 0.422 | 0.427 | 0.394 | 0.415 | 0.407 | 0.418 | 0.433 | 0.44 | -0.307 | 0.15 | 0 | 0 | 0 | 0 | 0.019 | 0.027 | 0.024 | 0 | 0.014 | 0.011 | 0.317 | 0 | 0.015 | 0.014 | 0.018 | 0.355 | 0.479 | 0.135 |
Total Non-Current Assets
| 17.429 | 17.901 | 18.32 | 17.291 | 17.41 | 17.571 | 17.816 | 17.057 | 15.53 | 15.947 | 16.563 | 17.146 | 17.831 | 18.494 | 19.012 | 20.478 | 9.389 | 9.267 | 9.509 | 9.871 | 10.334 | 10.794 | 10.987 | 11.196 | 11.607 | 11.966 | 12.344 | 12.809 | 13.19 | 13.493 | 13.864 | 13.985 | 14.068 | 14.433 | 14.91 | 15.331 | 15.781 | 16.037 | 16.544 | 17.658 | 18.385 | 18.527 | 18.842 | 19.018 | 19.455 | 19.839 | 20.114 | 20.462 | 20.905 | 21.262 | 21.667 | 0.916 | 0.92 | 0.921 | 0.933 | 0.938 | 0.909 | 0.724 | 0.717 | 0.731 | 0.729 | 0.842 | 0.1 | 0.15 | 0 | 0 | 0.2 | 0 | 1.535 | 1.559 | 1.555 | 1.832 | 1.857 | 1.822 | 1.639 | 1.876 | 1.992 | 1.977 | 1.973 | 5.017 | 5.194 | 5.282 |
Total Assets
| 41.471 | 40.457 | 40.476 | 39.339 | 41.56 | 41.841 | 42.011 | 42.482 | 40.071 | 40.152 | 40.453 | 32.385 | 31.008 | 31.115 | 30.575 | 27.147 | 21.917 | 24.791 | 23.983 | 23.255 | 22.928 | 21.535 | 21.194 | 20.145 | 19.063 | 18.797 | 19.114 | 19.292 | 19.313 | 19.152 | 19.012 | 18.418 | 17.14 | 17.832 | 17.971 | 17.627 | 18.546 | 18.686 | 19.492 | 20.386 | 20.995 | 20.955 | 21.227 | 21.311 | 21.583 | 21.921 | 22.405 | 22.287 | 22.452 | 22.66 | 23.115 | 1.651 | 1.757 | 1.976 | 1.922 | 2.081 | 2.118 | 1.544 | 1.726 | 1.588 | 1.607 | 1.275 | 0.112 | 0.165 | 0.184 | 0.17 | 0.22 | 0.429 | 1.617 | 1.641 | 1.651 | 2.187 | 2.518 | 2.922 | 3.169 | 2.035 | 2.604 | 2.872 | 3.515 | 5.228 | 5.353 | 5.461 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.41 | 1.027 | 1.002 | 0.633 | 0.631 | 2.544 | 1.13 | 3.399 | 0.528 | 0.488 | 0.374 | 0.406 | 0.378 | 0.452 | 0.468 | 2.099 | 1.199 | 0.775 | 0.766 | 1.015 | 1.335 | 1.067 | 0.682 | 0.511 | 0.27 | 0.413 | 1.035 | 0.329 | 0.505 | 0.394 | 0.462 | 0.563 | 1.181 | 1.311 | 1.422 | 1.015 | 0.806 | 0.526 | 0.518 | 0.384 | 0.336 | 0.292 | 0.242 | 0.337 | 0.292 | 0.264 | 0.287 | 0.329 | 0.311 | 0.307 | 0.275 | 0.181 | 0.189 | 0.142 | 0.196 | 0.179 | 0.192 | 0.258 | 0.309 | 0.336 | 0.311 | 0.242 | 0.242 | 0.348 | 0.352 | 0.174 | 0.174 | 0.133 | 0.342 | 0.196 | 0.146 | 0.316 | 0.42 | 0.553 | 0.697 | 0.688 | 0.472 | 0.447 | 0.479 | 1.19 | 0.37 | 0.294 |
Short Term Debt
| 0.942 | 1.032 | 1.123 | 1.202 | 0.939 | 1.064 | 1.188 | 0.843 | 1.006 | 1.158 | 1.323 | 2.831 | 2.979 | 2.127 | 2.418 | 2.727 | 2.716 | 1.813 | 1.654 | 1.522 | 1.58 | 1.643 | 1.471 | 1.383 | 1.487 | 1.169 | 1.196 | 1.121 | 1.208 | 1.219 | 1.23 | 0.909 | 4.038 | 4.615 | 4.707 | 4.073 | 3.92 | 3.646 | 3.547 | 3.439 | 3.351 | 3.096 | 2.93 | 2.758 | 2.547 | 2.39 | 2.361 | 2.192 | 2.071 | 1.952 | 1.836 | 0.025 | 0.039 | 0.102 | 0.189 | 0.269 | 0.343 | 0.325 | 0.379 | 0.487 | 0.607 | 0.407 | 0.407 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.003 | 0.003 | 0.139 | 0.139 | 0.165 | 0.165 | 0.166 | 0 | 0 | 0 | 0 | 0.77 | 0.682 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0.003 | 0 | 0.047 | 0.096 | 0 | 0.065 | 0.065 | 0.065 | 0 | 0 | 0.18 | 0.082 | 0 | 0 | 0.641 | 0.52 | 0.662 | 0.718 | 0.864 | 0.786 | 1.382 | 0.726 | 0.378 | 0.265 | 0.287 | 0.198 | 0.158 | 0.093 | 0.34 | 0.221 | 0.163 | 0.094 | 0.056 | 0.065 | 0.068 | 0.065 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Deferred Revenue
| 0.001 | 0.001 | 0.167 | 0.194 | 0.126 | 0 | 0.017 | 0.044 | 0.075 | 0.106 | 0.038 | 0.044 | 0.075 | 0.106 | 0.029 | 0.587 | 0.371 | 1.298 | 1.294 | 1.295 | 1.323 | 1.356 | 1.438 | 1.221 | 1.187 | 1.11 | 1.084 | 1.05 | 1.009 | 0.955 | 1.015 | 0.871 | 0.852 | 0.814 | 0.718 | 0.713 | 0.683 | 0.651 | 0.648 | 0.624 | 0.597 | 0.555 | 0.527 | 0.496 | 0.481 | 0.444 | 0.44 | 0.437 | 0.422 | 0.385 | 0.336 | 0.218 | 0.213 | 0.225 | 0.221 | 0.222 | 0.216 | 0.216 | 0.209 | 0.204 | 0.205 | 0.198 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2.485 | 2.3 | 2.584 | 1.682 | 3.276 | 2.363 | 3.698 | 2.982 | 3.014 | 1.904 | 2.666 | 2.501 | 1.738 | 2.162 | 1.286 | 0.844 | 0.411 | 1.085 | 1.451 | 1.285 | 1.023 | 0.828 | 1.399 | 1.261 | 0.943 | 1.376 | 1.555 | 2.526 | 2.16 | 2.216 | 2.002 | 2.263 | 1.855 | 1.278 | 1.107 | 0.869 | 0.8 | 0.665 | 0.653 | 0.72 | 0.799 | 0.688 | 0.604 | 0.519 | 0.452 | 0.43 | 0.474 | 0.481 | 0.402 | 0.315 | 0.359 | 0.301 | 0.171 | 0.19 | 0.134 | 0.14 | 0.216 | 0.132 | 0.134 | 0.156 | 0.275 | 0.327 | -0.208 | 0.244 | 0.32 | 0.254 | 0.245 | 0.292 | 1.371 | 0.062 | 0 | 0.091 | 0.092 | 0.071 | 0.064 | 1.715 | 0.045 | 0.772 | 0.65 | 0 | 0.696 | 0.552 |
Total Current Liabilities
| 4.838 | 4.36 | 4.876 | 3.711 | 4.972 | 5.971 | 6.032 | 7.269 | 4.623 | 3.657 | 4.401 | 5.782 | 5.17 | 4.847 | 4.201 | 6.258 | 4.698 | 4.972 | 5.165 | 5.116 | 5.26 | 4.894 | 4.991 | 4.377 | 3.887 | 4.068 | 4.869 | 5.027 | 4.881 | 4.784 | 4.709 | 4.606 | 7.926 | 8.017 | 7.954 | 6.67 | 6.209 | 5.488 | 5.367 | 5.167 | 5.083 | 4.631 | 4.302 | 4.11 | 3.771 | 3.528 | 3.562 | 3.439 | 3.206 | 2.959 | 2.805 | 0.725 | 0.612 | 0.659 | 0.74 | 0.81 | 0.967 | 0.931 | 1.032 | 1.183 | 1.397 | 1.173 | 0.638 | 0.593 | 0.672 | 0.428 | 0.419 | 0.426 | 1.718 | 0.261 | 0.149 | 0.545 | 0.651 | 0.79 | 0.926 | 2.569 | 0.517 | 1.218 | 1.129 | 1.19 | 1.836 | 1.528 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 53.658 | 53.427 | 53.197 | 53.629 | 53.47 | 53.326 | 53.791 | 53.69 | 53.543 | 53.325 | 53.163 | 48.683 | 49.118 | 50.561 | 50.907 | 47.257 | 46.396 | 46.953 | 46.31 | 46.704 | 47.071 | 8.341 | 8.65 | 8.994 | 9.337 | 7.223 | 7.435 | 7.643 | 8.245 | 8.473 | 8.716 | 9.083 | 5.74 | 6.895 | 7.514 | 8.61 | 10.245 | 11.001 | 12.194 | 13.217 | 14.367 | 14.885 | 15.646 | 16.183 | 16.43 | 17.106 | 18.251 | 18.464 | 18.993 | 19.516 | 20.035 | 1.13 | 1.136 | 1.142 | 1.148 | 1.155 | 1.175 | 1.166 | 1.172 | 1.178 | 1.183 | 1.188 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 1.275 | 1.28 | 1.146 | 1.151 | 1.294 | 1.325 | 0 | 2.123 | 2.143 | 2.05 | 4.189 | 3.153 | 3.57 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0.075 | 52.766 | 52.558 | 52.961 | 52.795 | 52.586 | -0.007 | -0.175 | -47.607 | -48.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | -0.075 | -0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.046 | 0.056 | 0.061 | 0.075 | 0.055 | 0.057 | 0.072 | 0.029 | 0.202 | 0.007 | 0.175 | 0.151 | 0.151 | 0.151 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0.124 | 0 | 0 | 0 | 0.027 | 0.075 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.442 | 0.513 | 0.586 | 0.075 | -52.766 | -52.558 | -52.961 | -52.795 | -52.586 | 0.007 | 0.175 | 47.607 | 48.007 | 0.016 | 0.066 | 0.119 | 0.174 | 0.217 | 0.14 | 0.175 | 0.188 | 0.122 | 0.096 | 0.029 | 0.077 | 1.34 | 1.347 | 1.354 | 1.275 | 1.023 | 0.961 | 0.849 | 0.047 | 0.05 | 0.053 | 0.055 | 0.058 | 0.058 | 0.056 | 0.054 | 0.053 | 0 | 0 | 0.027 | 0.075 | 0.072 | -18.251 | -18.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 54.147 | 53.997 | 53.843 | 53.705 | 53.525 | 53.383 | 53.863 | 53.719 | 53.745 | 53.332 | 53.338 | 48.834 | 49.269 | 50.728 | 51.17 | 47.376 | 46.57 | 47.17 | 46.45 | 46.878 | 47.259 | 8.464 | 8.746 | 9.022 | 9.415 | 8.563 | 8.782 | 8.997 | 9.52 | 9.496 | 9.677 | 9.932 | 5.787 | 6.945 | 7.567 | 8.665 | 10.303 | 11.059 | 12.25 | 13.396 | 14.42 | 14.885 | 15.646 | 16.21 | 16.506 | 17.178 | 18.251 | 18.464 | 18.993 | 19.516 | 20.035 | 1.13 | 1.136 | 1.142 | 1.148 | 1.155 | 1.175 | 1.166 | 1.172 | 1.178 | 1.183 | 1.188 | 0.045 | 0.09 | 0 | 0 | 0 | 0 | 0 | 1.275 | 1.323 | 1.146 | 1.151 | 1.294 | 1.325 | 0 | 2.123 | 2.143 | 2.05 | 4.189 | 3.153 | 3.57 |
Total Liabilities
| 58.985 | 58.357 | 58.719 | 57.416 | 58.497 | 59.354 | 59.896 | 60.988 | 58.367 | 56.989 | 57.739 | 54.615 | 54.439 | 55.575 | 55.372 | 53.634 | 51.268 | 52.142 | 51.616 | 51.995 | 52.519 | 13.358 | 13.737 | 13.399 | 13.302 | 12.631 | 13.651 | 14.024 | 14.401 | 14.279 | 14.386 | 14.539 | 13.712 | 14.962 | 15.521 | 15.335 | 16.512 | 16.547 | 17.617 | 18.563 | 19.503 | 19.516 | 19.948 | 20.32 | 20.277 | 20.706 | 21.813 | 21.903 | 22.198 | 22.476 | 22.841 | 1.854 | 1.748 | 1.801 | 1.888 | 1.965 | 2.142 | 2.097 | 2.204 | 2.361 | 2.58 | 2.362 | 0.683 | 0.683 | 0.672 | 0.428 | 0.419 | 0.426 | 1.718 | 1.536 | 1.472 | 1.691 | 1.802 | 2.084 | 2.251 | 2.569 | 2.639 | 3.361 | 3.179 | 5.379 | 4.989 | 5.098 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.039 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.036 | 0.036 | 0.036 | 0.035 | 0.035 | 0.035 | 0.033 | 0.033 | 0.031 | 0.03 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.002 | 0.03 | 0.03 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.009 | 0.009 | 0.008 |
Retained Earnings
| -36.673 | -36.915 | -37.124 | -36.304 | -34.849 | -35.206 | -35.317 | -35.372 | -34.673 | -33.557 | -33.543 | -34.142 | -35.016 | -35.566 | -35.655 | -36.834 | -35.536 | -33.33 | -33.446 | -34.294 | -34.874 | 3.144 | 2.683 | 2.198 | 1.406 | 2.002 | 1.466 | 1.532 | 1.56 | 1.639 | 1.477 | 0.785 | -0.036 | -0.413 | -0.792 | -0.726 | -0.846 | -0.917 | -0.98 | -0.654 | -0.742 | -0.851 | -1.002 | -1.398 | -1.377 | -1.462 | -1.566 | -2.167 | -2.297 | -2.358 | -2.187 | -2.177 | -1.956 | -1.78 | -1.714 | -1.613 | -1.657 | -1.678 | -1.578 | -1.375 | -1.343 | -1.116 | -9.396 | -9.343 | -9.312 | -9.083 | -9.023 | -8.821 | -8.998 | -8.81 | -8.735 | -8.398 | -8.178 | -8.062 | -7.995 | -9.506 | -8.789 | -8.789 | -8.789 | -8.36 | -7.696 | -6.626 |
Accumulated Other Comprehensive Income/Loss
| -0.199 | -0.147 | -0.117 | -0.156 | -0.177 | -0.152 | -0.169 | -0.381 | -0.303 | -0.189 | -0.147 | -0.102 | -0.02 | -0.042 | 0.038 | -0.019 | -1.373 | -0.715 | -1.28 | -1.267 | -0.617 | -0.59 | -1.173 | -0.664 | -0.63 | -0.597 | -0.564 | -0.777 | -0.71 | -0.64 | -0.627 | -0.572 | 0.41 | 0.259 | 0.24 | 0.062 | -0.058 | 0.153 | -0.028 | -0.221 | -0.44 | -0.322 | -0.278 | -0.169 | 0.127 | 0.121 | -0.396 | -0.095 | -0.089 | -0.085 | -0.081 | -0.072 | -0.067 | -0.063 | -0.058 | -0.055 | -0.053 | -0.05 | -0.046 | -0.042 | -0.037 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | -0.131 | -0.116 | -0.116 | -0.156 | -0.145 | -0.134 | -0.123 | -0.119 | -0.109 | -0.097 | -0.085 | -0.192 | -0.159 | -0.126 |
Other Total Stockholders Equity
| 19.333 | 19.138 | 18.973 | 18.359 | 18.065 | 17.82 | 17.575 | 17.222 | 16.655 | 16.886 | 16.381 | 11.991 | 11.583 | 11.126 | 10.799 | 10.344 | 7.54 | 6.676 | 7.075 | 6.804 | 5.882 | 5.583 | 5.907 | 5.172 | 4.945 | 4.72 | 4.522 | 4.474 | 4.023 | 3.834 | 3.737 | 3.627 | 3.014 | 2.984 | 2.964 | 2.917 | 2.899 | 2.863 | 2.844 | 2.66 | 2.635 | 2.574 | 2.521 | 2.519 | 2.518 | 2.516 | 2.515 | 2.608 | 2.601 | 2.589 | 2.505 | 2.011 | 1.997 | 1.982 | 1.771 | 1.749 | 1.651 | 1.141 | 1.112 | 0.612 | 0.377 | 0.034 | 8.824 | 8.824 | 8.824 | 8.824 | 8.824 | 8.824 | 8.953 | 8.938 | 8.938 | 8.951 | 8.905 | 8.894 | 8.909 | 8.961 | 8.723 | 8.241 | 8.398 | 8.197 | 8.005 | 6.907 |
Total Shareholders Equity
| -17.514 | -17.899 | -18.243 | -18.077 | -16.937 | -17.513 | -17.885 | -18.506 | -18.297 | -16.837 | -17.286 | -22.231 | -23.431 | -24.46 | -24.797 | -26.487 | -29.351 | -27.351 | -27.633 | -28.739 | -29.591 | 8.178 | 7.457 | 6.745 | 5.761 | 6.166 | 5.463 | 5.269 | 4.912 | 4.873 | 4.626 | 3.88 | 3.428 | 2.87 | 2.45 | 2.292 | 2.034 | 2.138 | 1.876 | 1.824 | 1.492 | 1.44 | 1.279 | 0.991 | 1.306 | 1.214 | 0.592 | 0.384 | 0.253 | 0.184 | 0.275 | -0.203 | 0.009 | 0.175 | 0.034 | 0.116 | -0.024 | -0.554 | -0.479 | -0.773 | -0.973 | -1.087 | -0.571 | -0.519 | -0.488 | -0.258 | -0.199 | 0.003 | -0.174 | 0.015 | 0.09 | 0.398 | 0.612 | 0.728 | 0.807 | -0.649 | -0.159 | -0.63 | -0.461 | -0.345 | 0.159 | 0.164 |
Total Equity
| -17.514 | -17.899 | -18.243 | -18.077 | -16.937 | -17.513 | -17.885 | -18.506 | -18.297 | -16.837 | -17.286 | -22.231 | -23.431 | -24.46 | -24.797 | -26.487 | -29.351 | -27.351 | -27.633 | -28.739 | -29.591 | 8.178 | 7.457 | 6.745 | 5.761 | 6.166 | 5.463 | 5.269 | 4.912 | 4.873 | 4.626 | 3.88 | 3.428 | 2.87 | 2.45 | 2.292 | 2.034 | 2.138 | 1.876 | 1.824 | 1.492 | 1.44 | 1.279 | 0.991 | 1.306 | 1.214 | 0.592 | 0.384 | 0.253 | 0.184 | 0.275 | -0.203 | 0.009 | 0.175 | 0.034 | 0.116 | -0.024 | -0.554 | -0.479 | -0.773 | -0.973 | -1.087 | -0.571 | -0.519 | -0.488 | -0.258 | -0.199 | 0.003 | -0.1 | 0.105 | 0.179 | 0.495 | 0.716 | 0.837 | 0.918 | -0.534 | -0.035 | -0.489 | 0.337 | -0.151 | 0.365 | 0.364 |
Total Liabilities & Shareholders Equity
| 41.471 | 40.457 | 40.476 | 39.339 | 41.56 | 41.841 | 42.011 | 42.482 | 40.071 | 40.152 | 40.453 | 32.385 | 31.008 | 31.115 | 30.575 | 27.147 | 21.917 | 24.791 | 23.983 | 23.255 | 22.928 | 21.535 | 21.194 | 20.145 | 19.063 | 18.797 | 19.114 | 19.292 | 19.313 | 19.152 | 19.012 | 18.418 | 17.14 | 17.832 | 17.971 | 17.627 | 18.546 | 18.686 | 19.492 | 20.386 | 20.995 | 20.955 | 21.227 | 21.311 | 21.583 | 21.921 | 22.405 | 22.287 | 22.452 | 22.66 | 23.115 | 1.651 | 1.757 | 1.976 | 1.922 | 2.081 | 2.118 | 1.544 | 1.726 | 1.588 | 1.607 | 1.275 | 0.112 | 0.165 | 0.184 | 0.17 | 0.22 | 0.429 | 1.617 | 1.641 | 1.651 | 2.187 | 2.518 | 2.922 | 3.169 | 2.035 | 2.604 | 2.872 | 3.515 | 5.228 | 5.353 | 5.461 |