InfuSystem Holdings, Inc.
AMEX:INFU
9.29 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.146 | 0.822 | 0.231 | 0.161 | 0.134 | 0.256 | 0.165 | 0.363 | 0.311 | 0.405 | 0.186 | 0.165 | 0.164 | 2.761 | 9.648 | 1.939 | 0.482 | 0.305 | 2.647 | 3.157 | 1.702 | 1.9 | 4.318 | 3.882 | 2.361 | 1.53 | 3.469 | 0.803 | 0.076 | 0.194 | 3.398 | 1.072 | 0.805 | 0.569 | 0.818 | 0.989 | 0.791 | 3.224 | 0.515 | 1.902 | 1.041 | 0.496 | 1.138 | 0.908 | 0.102 | 0.472 | 2.326 | 1.464 | 0.804 | 0 | 0.799 | 0.433 | 1.723 | 3.176 | 5.014 | 4.692 | 3.016 | 7.718 | 7.75 | 6.716 | 5.364 | 11.358 | 11.513 | 10.795 | 8.373 | 6.43 | 3.96 | 0.027 | 0.1 | 0.062 | 0.427 | 0.609 | 97.875 | 0.009 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.257 | 100.261 | 99.298 | 98.151 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.146 | 0.822 | 0.231 | 0.161 | 0.134 | 0.256 | 0.165 | 0.363 | 0.311 | 0.405 | 0.186 | 0.165 | 0.164 | 2.761 | 9.648 | 1.939 | 0.482 | 0.305 | 2.647 | 3.157 | 1.702 | 1.9 | 4.318 | 3.882 | 2.361 | 1.53 | 3.469 | 0.803 | 0.076 | 0.194 | 3.398 | 1.072 | 0.805 | 0.569 | 0.818 | 0.989 | 0.791 | 3.224 | 0.515 | 1.902 | 1.041 | 0.496 | 1.138 | 0.908 | 0.102 | 0.472 | 2.326 | 1.464 | 0.804 | 0 | 0.799 | 0.433 | 1.723 | 3.176 | 5.014 | 4.692 | 3.016 | 7.718 | 7.75 | 6.716 | 5.364 | 11.358 | 11.513 | 10.795 | 8.373 | 6.43 | 3.96 | 101.284 | 100.361 | 99.36 | 98.579 | 0.609 | 97.875 | 0.009 |
Net Receivables
| 21.325 | 20.543 | 19.83 | 19.455 | 18.87 | 18.266 | 16.871 | 16.112 | 15.839 | 16.392 | 15.405 | 15.845 | 15.525 | 14.693 | 14.72 | 13.927 | 16.613 | 13.985 | 12.097 | 11.462 | 11.218 | 10.475 | 9.593 | 10.043 | 9.892 | 11.087 | 11.385 | 10.971 | 11.547 | 12.079 | 11.581 | 12.216 | 16.953 | 15.359 | 14.206 | 13.584 | 12.304 | 11.498 | 10.3 | 11.505 | 10.768 | 12.099 | 10.697 | 9.291 | 9.44 | 9.57 | 8.511 | 7.632 | 7.754 | 8.323 | 7.448 | 7.983 | 6.727 | 7.056 | 6.679 | 7.348 | 7.459 | 6.516 | 5.517 | 5.591 | 6.294 | 4.636 | 4.168 | 4.132 | 4.425 | 5.256 | 6.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 6.839 | 6.249 | 6.402 | 6.091 | 5.706 | 5.644 | 4.821 | 4.861 | 4.876 | 3.878 | 3.939 | 3.705 | 3.722 | 3.229 | 3.001 | 3.973 | 4.262 | 4.232 | 2.899 | 2.768 | 2.742 | 2.553 | 2.254 | 1.985 | 1.991 | 2.063 | 1.764 | 1.873 | 1.962 | 2.135 | 2.166 | 2.065 | 2.096 | 2.622 | 1.916 | 1.907 | 1.898 | 1.979 | 1.758 | 1.589 | 1.485 | 1.398 | 1.234 | 1.343 | 1.379 | 1.378 | 1.339 | 3.804 | 3.885 | 3.918 | 3.217 | 2.155 | 1.406 | 1.555 | 1.699 | 1.457 | 1.65 | 0.651 | 0.925 | 1.241 | 0.774 | 0.432 | 0.391 | 0.397 | 0.32 | 0.302 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 4.603 | 4.842 | 4.157 | 4.012 | 3.916 | 3.752 | 2.922 | 2.311 | 1.936 | 2.585 | 2.535 | 2.151 | 2.264 | 2.804 | 2.402 | 1.587 | 1.457 | 2.002 | 1.662 | 1.605 | 1.368 | 1.47 | 1.372 | 1.303 | 1.634 | 1.114 | 1.049 | 1.121 | 1.314 | 1.304 | 0.949 | 1.26 | 1.207 | 1.087 | 0.861 | 0.824 | 1.044 | 1.129 | 0.633 | 0.621 | 0.712 | 0.714 | 0.518 | 0.625 | 0.713 | 0.832 | 0.684 | 1.279 | 1.392 | 1.555 | 1.616 | 1.985 | 2.185 | 1.826 | 1.897 | 0.849 | 0.869 | 0.734 | 0.52 | 0.459 | 0.804 | 1.026 | 0.676 | 0.398 | 0.481 | 0.526 | 1.267 | 3.153 | 2.371 | 1.818 | 1.274 | 0.349 | 0.673 | 0 |
Total Current Assets
| 32.913 | 32.456 | 30.62 | 29.719 | 28.626 | 27.918 | 24.779 | 23.647 | 22.962 | 23.26 | 22.065 | 21.866 | 21.675 | 23.487 | 29.771 | 21.426 | 22.814 | 20.524 | 19.305 | 18.992 | 17.03 | 16.398 | 17.537 | 17.213 | 15.878 | 15.794 | 17.667 | 14.768 | 14.899 | 15.712 | 20.769 | 19.356 | 23.804 | 22.38 | 20.544 | 19.556 | 18.289 | 20.082 | 15.458 | 17.913 | 16.302 | 17.003 | 15.883 | 14.153 | 13.62 | 14.238 | 14.831 | 14.179 | 13.835 | 13.796 | 13.08 | 12.556 | 12.041 | 13.613 | 15.289 | 14.346 | 12.994 | 15.619 | 14.712 | 14.007 | 13.236 | 17.452 | 16.748 | 15.722 | 13.599 | 12.514 | 11.895 | 104.444 | 102.814 | 101.469 | 100.298 | 0.959 | 98.548 | 0.009 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10.019 | 10.437 | 11.024 | 43.802 | 46.392 | 47.306 | 48.003 | 47.854 | 48.609 | 47.404 | 48.635 | 44.716 | 43.822 | 44.472 | 44.368 | 45.18 | 46.404 | 44.568 | 42.995 | 40.118 | 35.594 | 30.148 | 24.933 | 23.426 | 23.694 | 24.227 | 25.002 | 26.012 | 27.53 | 28.81 | 30.033 | 31.812 | 32.041 | 32.107 | 30.207 | 27.152 | 25.11 | 24.365 | 22.265 | 20.032 | 17.762 | 16.32 | 15.31 | 15.754 | 14.803 | 14.071 | 13.938 | 14.037 | 14.44 | 14.864 | 15.764 | 16.883 | 16.934 | 16.663 | 16.672 | 17.154 | 16.994 | 12.72 | 13.499 | 13.077 | 12.445 | 10.833 | 10.878 | 11.232 | 11.945 | 12.903 | 13.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.279 | 64.092 | 64.092 | 63.983 | 64.068 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.58 | 56.572 | 56.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 6.951 | 7.199 | 7.446 | 7.694 | 7.942 | 8.188 | 8.436 | 8.805 | 9.509 | 10.219 | 10.93 | 11.928 | 13.053 | 11.321 | 11.177 | 12.238 | 13.313 | 14.388 | 15.463 | 16.539 | 17.616 | 18.74 | 19.865 | 21.002 | 22.162 | 23.327 | 24.514 | 26.951 | 28.293 | 29.633 | 31.239 | 31.814 | 31.855 | 31.833 | 31.534 | 30.726 | 26.584 | 25.852 | 25.073 | 24.461 | 24.287 | 24.075 | 24.182 | 24.075 | 24.221 | 24.871 | 25.541 | 26.26 | 26.924 | 27.597 | 28.221 | 28.683 | 31.469 | 33.416 | 33.252 | 33.588 | 34.312 | 29.068 | 28.911 | 29.368 | 29.825 | 30.282 | 30.738 | 31.195 | 31.651 | 32.108 | 32.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 10.661 | 10.909 | 11.156 | 11.404 | 11.652 | 11.898 | 12.146 | 12.515 | 13.219 | 13.929 | 14.64 | 15.638 | 16.764 | 11.321 | 11.177 | 12.238 | 13.313 | 14.388 | 15.463 | 16.539 | 17.616 | 18.74 | 19.865 | 21.002 | 22.162 | 23.327 | 24.514 | 26.951 | 28.293 | 29.633 | 31.239 | 31.814 | 31.855 | 31.833 | 31.534 | 31.726 | 30.169 | 25.852 | 25.073 | 24.461 | 24.287 | 24.075 | 24.182 | 24.075 | 24.221 | 24.871 | 25.541 | 26.26 | 26.924 | 27.597 | 28.221 | 28.683 | 52.748 | 97.508 | 97.344 | 97.571 | 98.38 | 85.648 | 85.491 | 85.948 | 86.405 | 86.862 | 87.318 | 87.775 | 88.231 | 88.68 | 89.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 44.956 | 40.225 | 40.935 | 2.165 | 1.91 | 43.345 | 44.205 | 44.154 | 43.363 | 42.36 | 41.968 | 38.064 | 0 | 0 | 0 | -0.12 | -0.116 | -0.113 | 0 | -0.076 | -0.076 | -0.029 | 0 | -0.062 | -0.062 | -0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | 0.142 | 0.15 | 0.147 | 1.194 | 1.349 | 1.505 | 1.661 | 1.817 | 1.972 | 2.106 | 2.232 | 2.362 | 0.143 | 0.194 | 0.367 | 0.421 | 0.477 | 0.536 | -0.531 | 0 | 0.366 | 0.549 | 0.548 | 0 | 0 | 0.957 | -0.055 | 0 | 0 | 0 | -0.004 | 0 | 0 | 100 | 99 | 98 | 98 | 0 | 0 |
Tax Assets
| 8.644 | 9.236 | 16.085 | 9.245 | 9.739 | 9.989 | 9.625 | 9.941 | 10.191 | 10.277 | 10.033 | 10.819 | 10.612 | 10.147 | 9.967 | 0.12 | 0.116 | 0.113 | 0 | 0.076 | 0.076 | 0.029 | 0 | 0.062 | 0.062 | 0.086 | 0 | 16.334 | 16.638 | 16.196 | 12.436 | 12.022 | 10.821 | 11.158 | 11.502 | 12.944 | 13.878 | 14.143 | 13.756 | 14.696 | 15.376 | 15.998 | 16.3 | 17.259 | 17.689 | 17.755 | 17.806 | 19.002 | 18.872 | 18.497 | 18.187 | 20.135 | 10.454 | 1.127 | 0 | 0.357 | 0.255 | 0.125 | 0 | 0 | 0.054 | 0.055 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.334 | 1.587 | 0.065 | 5.736 | 4.43 | -38.195 | -39.37 | -39.13 | -39.527 | -38.993 | -39.755 | -36.317 | 3.124 | 1.16 | 1.708 | 1.464 | 1.438 | 3.198 | 1.461 | 2.246 | 2.121 | 1.959 | 1.738 | 2.351 | 1.783 | 1.617 | 1.698 | 1.27 | 1.35 | 1.542 | 1.867 | 2.084 | 1.746 | 2.686 | 2.528 | 2.257 | 4.183 | 2.877 | 2.467 | 2.573 | 2.503 | 3.193 | 3.881 | 3.179 | 3.312 | 3.059 | 3.045 | 0.402 | 0.458 | 0.509 | 0.59 | 0.758 | 0.851 | 0.552 | 1.059 | 0.249 | 0.286 | 0.214 | 0.988 | 0.912 | 0.018 | 1.133 | 1.276 | 1.424 | 1.58 | 1.738 | 1.918 | 0 | -100 | -99 | 99,870,360 | 0.011 | 0 | 0.607 |
Total Non-Current Assets
| 75.614 | 72.394 | 79.265 | 72.352 | 74.123 | 74.343 | 74.609 | 75.334 | 75.855 | 74.977 | 75.521 | 72.92 | 74.322 | 67.1 | 67.22 | 58.882 | 61.155 | 62.154 | 59.919 | 58.903 | 55.331 | 50.847 | 46.536 | 46.779 | 47.639 | 49.171 | 51.214 | 70.567 | 73.811 | 76.181 | 75.575 | 77.732 | 76.463 | 77.784 | 75.905 | 74.221 | 73.49 | 67.384 | 64.755 | 63.111 | 61.433 | 61.247 | 61.49 | 62.239 | 62.131 | 61.988 | 62.692 | 59.844 | 60.888 | 61.834 | 63.183 | 66.936 | 81.523 | 115.319 | 115.075 | 115.697 | 116.464 | 99.255 | 99.978 | 99.937 | 99.879 | 98.828 | 99.472 | 100.431 | 101.756 | 103.321 | 104.531 | 0 | 100 | 99 | 99,870,458 | 98.011 | 0 | 0.607 |
Total Assets
| 108.527 | 104.85 | 109.885 | 102.071 | 102.749 | 102.261 | 99.388 | 98.981 | 98.817 | 98.237 | 97.586 | 94.786 | 95.997 | 90.587 | 96.991 | 80.308 | 83.969 | 82.678 | 79.224 | 77.895 | 72.361 | 67.245 | 64.073 | 63.992 | 63.517 | 64.965 | 68.881 | 85.335 | 88.71 | 91.893 | 96.344 | 97.088 | 100.267 | 100.164 | 96.449 | 93.777 | 91.779 | 87.466 | 80.213 | 81.024 | 77.735 | 78.25 | 77.373 | 76.392 | 75.751 | 76.226 | 77.523 | 74.023 | 74.723 | 75.63 | 76.263 | 79.492 | 93.564 | 128.932 | 130.364 | 130.043 | 129.458 | 114.874 | 114.69 | 113.944 | 113.115 | 116.28 | 116.22 | 116.153 | 115.355 | 115.835 | 116.426 | 104.444 | 102.814 | 101.469 | 100.298 | 98.97 | 98.548 | 0.616 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9.94 | 9.796 | 8.009 | 7.629 | 5.481 | 7.368 | 8.341 | 6.648 | 9.434 | 8.242 | 7.862 | 6.703 | 7.804 | 6.553 | 6.779 | 6.936 | 7.841 | 12.795 | 7.962 | 10.669 | 10.206 | 9.672 | 7.091 | 7.059 | 5.985 | 5.545 | 5.516 | 4.093 | 5.247 | 4.902 | 5.315 | 4.676 | 5.346 | 8.014 | 6.586 | 5.526 | 6.306 | 5.367 | 5.215 | 4.57 | 4.101 | 5.153 | 4.736 | 4.329 | 3.833 | 3.056 | 2.144 | 4.857 | 4.778 | 3.18 | 4.063 | 1.945 | 1.716 | 1.808 | 2.016 | 2.177 | 1.893 | 1.337 | 1.306 | 1.613 | 2.101 | 1.368 | 1.012 | 1.213 | 1.058 | 2.467 | 1.076 | 0.633 | 0.409 | 0.604 | 0.353 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 1.474 | 0 | 0 | 0 | 0.931 | 0 | 0 | 0.156 | 0.349 | 0.336 | 0.52 | 0.671 | 9.423 | 7.759 | 7.526 | 7.295 | 8.082 | 7.009 | 7.458 | 5.337 | 4.936 | 4.876 | 3.275 | 3.428 | 3.544 | 3.433 | 3.253 | 33.084 | 8.252 | 7.283 | 5.939 | 5.177 | 5.06 | 5.266 | 6.744 | 5.537 | 6.452 | 4.238 | 3.871 | 5.305 | 5.118 | 3.239 | 3.124 | 3.872 | 3.953 | 23.903 | 6.256 | 6.303 | 6.576 | 6.673 | 6.419 | 5.9 | 5.551 | 5.336 | 5.011 | 6.047 | 5.501 | 3.589 | 3.353 | 8.645 | 8.644 | 3.348 | 2.938 | 2.453 | 2.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 |
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 | 1.186 | 0.106 | 0.007 | 0.145 | 0 | 0 | 0.191 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 9.625 | 9.941 | 10.191 | 0 | 10.033 | 0 | 0 | 0 | 9.967 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0 | 0 | 0 | 2.675 | 0 | 0 | 0 | 2.743 | 0 | 0 | 0 | 2.252 | 0 | 0 | 0 | 2.296 | 0 | 0 | 0 | 1.971 | 0.042 | 0 | 0 | 0.682 | 0 | 0 | 0 | 0.125 | 0 | 0 | 0 | 0.125 | 0 | 0.054 | 0.055 | 0.055 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 5.94 | 7.516 | 6.23 | 6.646 | 7.386 | 6.562 | -4.43 | -3.855 | -5.2 | 5.543 | -5.348 | 7.446 | 7.525 | 4.934 | -3.172 | 5.009 | 4.75 | 3.708 | 5.699 | 4.136 | 2.87 | 3.466 | 2.763 | 2.727 | 2.407 | 1.935 | 3.352 | 2.427 | 2.494 | 2.127 | 0.197 | 2.692 | 2.56 | 2.462 | 0.898 | 4.018 | 3.188 | 2.157 | 0.81 | 3.303 | 2.573 | 2.479 | 0.891 | 2.824 | 2.782 | 4.182 | 2.127 | 3.957 | 2.978 | 2.632 | 1.811 | 2.363 | 2.774 | 4.565 | 4.689 | 2.986 | 2.957 | 2.756 | 4.118 | 6.03 | 4.724 | 6.304 | 3.531 | 4.518 | 9.914 | 7.923 | 14.289 | 17.97 | 16.523 | 13.709 | 15.178 | 0.015 | 0.204 | 0.534 |
Total Current Liabilities
| 15.88 | 17.312 | 15.713 | 14.275 | 12.867 | 13.93 | 14.467 | 12.734 | 14.425 | 13.941 | 12.896 | 14.485 | 15.849 | 12.158 | 22.997 | 19.704 | 20.117 | 23.798 | 21.847 | 21.814 | 20.534 | 18.475 | 14.79 | 14.662 | 11.667 | 10.908 | 12.474 | 9.953 | 10.994 | 40.113 | 16.439 | 14.651 | 13.845 | 15.653 | 15.287 | 14.81 | 16.238 | 13.061 | 14.729 | 12.111 | 10.545 | 12.937 | 13.041 | 10.392 | 9.739 | 11.11 | 10.195 | 32.759 | 14.012 | 12.115 | 13.132 | 10.981 | 10.909 | 12.273 | 12.381 | 10.499 | 9.861 | 10.14 | 11.05 | 11.232 | 10.232 | 16.372 | 13.242 | 9.079 | 13.91 | 12.843 | 17.413 | 18.603 | 16.932 | 14.313 | 15.532 | 0.015 | 0.204 | 0.619 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 34.165 | 29.931 | 29.101 | 36.327 | 39.926 | 40.07 | 36.918 | 38.44 | 37.895 | 38.243 | 36.418 | 33.846 | 35.448 | 35.48 | 33.242 | 31.095 | 37.534 | 36.747 | 34.939 | 34.286 | 31.499 | 28.998 | 28.842 | 28.661 | 21.961 | 22.719 | 25.385 | 26.636 | 28.957 | 2.122 | 29.15 | 31.356 | 33.482 | 32.433 | 29.884 | 29.969 | 28.033 | 28.08 | 19.032 | 23.631 | 22.829 | 21.864 | 21.609 | 24.38 | 25.204 | 24.594 | 27.315 | 1.928 | 19.57 | 23.508 | 22.551 | 24.126 | 25.099 | 25.628 | 26.646 | 28.139 | 29.235 | 17.713 | 18.64 | 20.303 | 20.344 | 21.185 | 22.025 | 28.159 | 28.999 | 29.432 | 30.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 27.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.061 | -4.192 | -4.422 | -4.644 | -3.944 | -4.021 | -1.479 | 0 | -0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.314 | 0 | 0 | 0 | 3.314 | 0 | 0 | 0 | 0.88 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 6.97 | 0 | 0 | 0 | 5.661 | 0 | 0 | 0 | 4.402 | 0 | 0 | 0 | 0 | 0.12 | 0.116 | 0.113 | 0.104 | 0.076 | 0.076 | 0.029 | 0 | 0.062 | 0.062 | 0.086 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.25 | 0 | 5.642 | 5.788 | 5.649 | 5.354 | 3.314 | 3.314 | 1.668 | 1.668 | 0.88 | 0.88 | 0.403 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4.995 | 5.331 | 5.799 | 0 | 0 | 0 | -33.157 | 0 | 0 | 0 | -4.402 | 0 | 0 | 0 | 0 | 4.061 | 4.192 | 4.422 | 4.644 | 3.944 | 4.021 | 1.479 | 0 | 0.062 | 0.172 | 0.02 | 0.007 | 0 | 0.061 | 0.024 | 0.066 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.928 | 1.94 | 0.47 | 0.415 | 0.414 | 0.403 | 0.407 | -2.908 | 0.512 | 0.491 | 0.138 | -3.093 | 0.331 | 0 | 0 | -0.88 | 0 | 0 | 0 | -0.004 | 20.241 | 20.042 | 19.85 | 19.62 | 24.983 | 5.4 | 0 |
Total Non-Current Liabilities
| 39.16 | 35.262 | 41.87 | 36.327 | 39.926 | 40.07 | 36.918 | 38.44 | 37.895 | 38.243 | 36.418 | 33.846 | 35.448 | 35.48 | 33.242 | 31.215 | 37.65 | 36.86 | 35.043 | 34.362 | 31.575 | 29.027 | 28.842 | 28.723 | 22.195 | 22.825 | 25.454 | 26.636 | 29.018 | 2.146 | 29.216 | 31.458 | 33.482 | 32.433 | 29.884 | 29.969 | 28.033 | 28.08 | 19.032 | 23.631 | 22.829 | 21.864 | 21.609 | 24.38 | 25.204 | 24.594 | 27.315 | 1.928 | 21.51 | 23.978 | 22.966 | 27.79 | 25.502 | 31.677 | 32.84 | 34.3 | 35.08 | 21.165 | 22.175 | 22.302 | 22.012 | 22.065 | 22.905 | 28.562 | 29.003 | 29.436 | 30.254 | 20.241 | 20.042 | 19.85 | 19.62 | 24.983 | 5.4 | 0.085 |
Total Liabilities
| 55.04 | 52.574 | 57.583 | 50.602 | 52.793 | 54 | 51.385 | 51.174 | 52.32 | 52.184 | 49.314 | 48.331 | 51.297 | 47.638 | 56.239 | 50.919 | 57.767 | 60.658 | 56.89 | 56.176 | 52.109 | 47.502 | 43.632 | 43.385 | 33.862 | 33.733 | 37.928 | 36.589 | 40.012 | 42.259 | 45.655 | 46.109 | 47.327 | 48.086 | 45.171 | 44.779 | 44.271 | 41.141 | 33.761 | 35.742 | 33.374 | 34.801 | 34.65 | 34.772 | 34.943 | 35.704 | 37.51 | 34.687 | 35.522 | 36.093 | 36.098 | 38.771 | 36.411 | 43.95 | 45.221 | 44.799 | 44.941 | 31.305 | 33.225 | 33.534 | 32.244 | 38.437 | 36.147 | 37.641 | 42.913 | 42.279 | 47.667 | 38.844 | 36.974 | 34.163 | 35.152 | 24.998 | 5.604 | 0.619 |
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 |
Common Stock
| 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 |
Retained Earnings
| -59.303 | -59.737 | -58.625 | -58.697 | -59.386 | -59.821 | -59.344 | -59.351 | -58.791 | -58.277 | -53.903 | -43.002 | -42.554 | -43.374 | -44.035 | -54.705 | -57.645 | -61.785 | -61.367 | -62.172 | -63.307 | -63.688 | -62.728 | -62.453 | -61.934 | -61.429 | -61.633 | -43.639 | -43.51 | -42.404 | -41.142 | -40.67 | -38.743 | -39.467 | -39.962 | -41.968 | -43.336 | -44.119 | -43.705 | -44.74 | -45.592 | -46.478 | -47.062 | -47.926 | -48.575 | -48.68 | -48.731 | -48.952 | -48.985 | -48.157 | -47.242 | -46.477 | -29.854 | -1.97 | -1.799 | 0.358 | 0.185 | 0.041 | 0.053 | -0.913 | -0.468 | -3.228 | -0.721 | -1.98 | -7.684 | -5.883 | -10.68 | -8.813 | -8.307 | -6.109 | -7.884 | -17.503 | -3.921 | -2.224 |
Accumulated Other Comprehensive Income/Loss
| 1.295 | 1.296 | 1.088 | 1.634 | 1.442 | 1.27 | 1.489 | 1.599 | 1.14 | 0.955 | 0.268 | 0.07 | 0.039 | 0.158 | 0 | -48.686 | -47.02 | -46.391 | -44.556 | -45.223 | -43.839 | -42.961 | -42.02 | -41.033 | -40.175 | -39.505 | -38.573 | -38.287 | -36.782 | -35.741 | -34.565 | -29.323 | -28.069 | -26.695 | -27.896 | -25.019 | -24.226 | -23.796 | -0 | -23.153 | -23.156 | -23.047 | -0 | -21.996 | -21.346 | -21.568 | 0 | 0 | 0 | -0.135 | -0.136 | -0.165 | -0.098 | -0.017 | -0.064 | -0.183 | -10.586 | -9.45 | -8.475 | -7.367 | -6.331 | -5.369 | -4.546 | -3.718 | -2.713 | -1.714 | -0.725 | 0 | 0 | 0 | 0 | -2.887 | -4.029 | -6.214 |
Other Total Stockholders Equity
| 111.493 | 110.715 | 109.837 | 108.53 | 107.898 | 106.81 | 105.856 | 105.557 | 104.146 | 103.373 | 101.905 | 89.385 | 87.213 | 86.163 | 84.785 | 132.778 | 130.865 | 130.194 | 128.255 | 129.112 | 127.396 | 126.39 | 125.187 | 124.091 | 131.762 | 132.164 | 131.157 | 130.67 | 128.988 | 127.777 | 126.394 | 120.97 | 119.75 | 118.238 | 119.134 | 115.983 | 115.068 | 114.238 | 90.155 | 113.173 | 113.107 | 112.972 | 89.783 | 111.54 | 110.727 | 110.768 | 88.742 | 88.286 | 88.184 | 87.827 | 87.541 | 87.362 | 87.103 | 86.967 | 87.004 | 85.067 | 94.916 | 92.976 | 89.885 | 88.688 | 87.668 | 86.438 | 85.338 | 84.208 | 82.837 | 81.151 | 80.162 | 74.41 | 74.145 | 73.414 | 73.028 | 94.359 | 100.892 | 8.435 |
Total Shareholders Equity
| 53.487 | 52.276 | 52.302 | 51.469 | 49.956 | 48.261 | 48.003 | 47.807 | 46.497 | 46.053 | 48.272 | 46.455 | 44.7 | 42.949 | 40.752 | 29.389 | 26.202 | 22.02 | 22.334 | 21.719 | 20.252 | 19.743 | 20.441 | 20.607 | 29.655 | 31.232 | 30.953 | 48.746 | 48.698 | 49.634 | 50.689 | 50.979 | 52.94 | 52.078 | 51.278 | 48.998 | 47.508 | 46.325 | 46.452 | 45.282 | 44.361 | 43.449 | 42.723 | 41.62 | 40.808 | 40.522 | 40.013 | 39.336 | 39.201 | 39.537 | 40.165 | 40.721 | 57.153 | 84.982 | 85.143 | 85.244 | 84.517 | 83.569 | 81.465 | 80.41 | 80.871 | 77.843 | 80.073 | 78.512 | 72.442 | 73.556 | 68.759 | 65.6 | 65.84 | 67.307 | 65.146 | 73.971 | 92.944 | -0.002 |
Total Equity
| 53.487 | 52.276 | 52.302 | 51.469 | 49.956 | 48.261 | 48.003 | 47.807 | 46.497 | 46.053 | 48.272 | 46.455 | 44.7 | 42.949 | 40.752 | 29.389 | 26.202 | 22.02 | 22.334 | 21.719 | 20.252 | 19.743 | 20.441 | 20.607 | 29.655 | 31.232 | 30.953 | 48.746 | 48.698 | 49.634 | 50.689 | 50.979 | 52.94 | 52.078 | 51.278 | 48.998 | 47.508 | 46.325 | 46.452 | 45.282 | 44.361 | 43.449 | 42.723 | 41.62 | 40.808 | 40.522 | 40.013 | 39.336 | 39.201 | 39.537 | 40.165 | 40.721 | 57.153 | 84.982 | 85.143 | 85.244 | 84.517 | 83.569 | 81.465 | 80.41 | 80.871 | 77.843 | 80.073 | 78.512 | 72.442 | 73.556 | 68.759 | 65.6 | 65.84 | 67.307 | 65.146 | 73.971 | 92.944 | -0.002 |
Total Liabilities & Shareholders Equity
| 108.527 | 104.85 | 109.885 | 102.071 | 102.749 | 102.261 | 99.388 | 98.981 | 98.817 | 98.237 | 97.586 | 94.786 | 95.997 | 90.587 | 96.991 | 80.308 | 83.969 | 82.678 | 79.224 | 77.895 | 72.361 | 67.245 | 64.073 | 63.992 | 63.517 | 64.965 | 68.881 | 85.335 | 88.71 | 91.893 | 96.344 | 97.088 | 100.267 | 100.164 | 96.449 | 93.777 | 91.779 | 87.466 | 80.213 | 81.024 | 77.735 | 78.25 | 77.373 | 76.392 | 75.751 | 76.226 | 77.523 | 74.023 | 74.723 | 75.63 | 76.263 | 79.492 | 93.564 | 128.932 | 130.364 | 130.043 | 129.458 | 114.874 | 114.69 | 113.944 | 113.115 | 116.28 | 116.22 | 116.153 | 115.355 | 115.835 | 116.426 | 104.444 | 102.814 | 101.469 | 100.298 | 98.97 | 98.548 | 0.616 |