Kaanapali Land, LLC
OTC:KANP
23.9 (USD) • At close October 19, 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 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2002 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 26.001 | 23.567 | 26.26 | 30.362 | 16.889 | 19.071 | 19.815 | 20.956 | 21.921 | 20.34 | 16.997 | 16.852 | 16.764 | 17.735 | 17.715 | 18.761 | 20.664 | 22.015 | 23.183 | 24.728 | 26.653 | 27.762 | 28.745 | 29.602 | 30.65 | 30.912 | 30.565 | 29.09 | 20.706 | 20.309 | 21.049 | 22.164 | 22.384 | 23.318 | 22.112 | 23.323 | 24.064 | 24.346 | 23.608 | 21.368 | 18.71 | 13.662 | 13.14 | 11.654 | 13.952 | 14.708 | 14.27 | 16.193 | 16.628 | 12.668 | 14.419 | 9.699 | 11.081 | 12.191 | 11.729 | 7.286 | 9.36 | 15.238 | 16.936 | 18.721 | 19.874 | 22.653 | 25.78 | 23.262 | 23.995 | 25.262 | 24.05 | 28.625 | 32.898 | 35.357 | 39.624 | 42.912 | 43.958 | 49.094 | 51.677 | 61.168 | 56.883 | 36.654 | 45.744 | 31.085 | 36.437 | 41.487 | 28.995 | 24.563 | 12.138 | 15.848 |
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 | 4.998 | 4.996 | 9.989 | 9.989 | 9.994 | 10.004 | 15.977 | 15.966 | 0 | 0 | 0 | 0 | 0 | 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
| 26.001 | 23.567 | 26.26 | 30.362 | 16.889 | 19.071 | 19.815 | 20.956 | 21.921 | 20.34 | 16.997 | 16.852 | 16.764 | 17.735 | 17.715 | 18.761 | 20.664 | 22.015 | 23.183 | 24.728 | 26.653 | 27.762 | 28.745 | 29.602 | 30.65 | 30.912 | 30.565 | 29.09 | 20.706 | 20.309 | 21.049 | 22.164 | 22.384 | 23.318 | 22.112 | 23.323 | 24.064 | 24.346 | 23.608 | 21.368 | 18.71 | 13.662 | 13.14 | 11.654 | 13.952 | 14.708 | 14.27 | 16.193 | 16.628 | 17.666 | 19.415 | 19.688 | 21.07 | 22.185 | 21.733 | 23.263 | 25.326 | 15.238 | 16.936 | 18.721 | 19.874 | 22.653 | 25.78 | 23.262 | 23.995 | 25.262 | 24.05 | 28.625 | 32.898 | 35.357 | 39.624 | 42.912 | 43.958 | 49.094 | 51.677 | 61.168 | 56.883 | 36.654 | 45.744 | 31.085 | 36.437 | 41.487 | 28.995 | 24.563 | 12.138 | 15.848 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.045 | -0.736 | -0.736 | -0.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.081 | 0.078 | 0.07 | 0.063 | 0.06 | 0.055 | 0.095 | 0.112 | 0.187 | 0.137 | 0.148 | 0.12 | 0.102 | 0.054 | 0.101 | 0.046 | 0.04 | 0.113 | 0.076 | 0.104 | 0.535 | 0.457 | 0.161 | 0.148 | 4.708 | 4.697 | 4.699 | 4.735 | 0.294 | 1.214 | 0.405 | 0.445 | 0.622 | 0.643 | 0.702 | 0.777 | 1.132 | 0.949 | 1.959 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.045 | 0.736 | 0.736 | 0.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| -26.001 | -23.567 | -26.26 | -30.362 | -16.889 | -19.071 | -19.815 | -20.956 | 1.178 | 0.927 | 0.84 | 0.878 | 0.868 | 0.888 | 0.902 | 0.876 | 0.916 | 0.991 | 1.165 | 1.392 | 1.414 | 0.792 | 0.663 | 1.081 | 1.112 | 0.715 | 0.592 | 0.665 | 0.868 | 0.758 | 0.549 | 0.791 | 0.791 | 0.628 | 0.449 | 0.962 | 0.788 | 0.795 | 0.692 | 0.522 | 0.847 | 0.847 | 0.872 | 0.426 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Assets
| 26.001 | 23.567 | 26.26 | 30.362 | 16.889 | 19.071 | 19.815 | 20.956 | 23.099 | 21.267 | 17.837 | 17.73 | 17.632 | 18.623 | 18.617 | 19.637 | 21.58 | 23.006 | 24.348 | 26.12 | 28.067 | 28.554 | 29.408 | 30.683 | 31.762 | 31.627 | 31.157 | 29.755 | 21.574 | 21.067 | 21.598 | 22.955 | 23.175 | 23.946 | 22.561 | 24.285 | 24.852 | 25.141 | 24.3 | 21.89 | 19.557 | 14.509 | 14.012 | 11.654 | 13.952 | 14.708 | 14.27 | 16.274 | 16.706 | 17.736 | 19.478 | 19.748 | 21.125 | 22.28 | 21.845 | 23.45 | 25.463 | 15.386 | 17.056 | 18.823 | 19.928 | 22.754 | 25.826 | 23.302 | 24.108 | 25.338 | 24.154 | 29.16 | 33.355 | 35.518 | 39.772 | 47.62 | 48.655 | 53.793 | 56.412 | 61.462 | 58.097 | 37.059 | 46.189 | 31.707 | 37.08 | 42.189 | 29.772 | 25.695 | 13.087 | 17.807 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 62.025 | 61.483 | 60.2 | 59.53 | 59.209 | 58.959 | 58.988 | 58.958 | 59.125 | 59.109 | 62.091 | 62.857 | 62.843 | 62.738 | 62.66 | 62.521 | 62.531 | 62.359 | 62.198 | 62.076 | 61.924 | 61.76 | 61.758 | 62.443 | 62.446 | 63.495 | 64.283 | 66.309 | 70.479 | 71.219 | 71.17 | 71.105 | 72.407 | 73.078 | 75.214 | 75.102 | 75.707 | 76.319 | 77.977 | 81.005 | 83.166 | 89.451 | 90.792 | 93.739 | 93.238 | 94.514 | 95.535 | 96.027 | 96.571 | 96.555 | 96.442 | 97.234 | 97.22 | 97.151 | 98.029 | 97.945 | 100.325 | 100.146 | 100.013 | 99.983 | 99.701 | 99.266 | 98.356 | 96.083 | 95.731 | 119.209 | 118.485 | 117.468 | 115.068 | 111.34 | 105.189 | 97.432 | 95.664 | 93.304 | 92.322 | 91.418 | 90.89 | 104.279 | 104.036 | 105.656 | 105.288 | 104.934 | 104.926 | 112.439 | 131.737 | 142.832 |
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 |
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 |
Goodwill and Intangible Assets
| 0 | -5.714 | -4.307 | -5 | -10.513 | 0 | -19.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.107 | 5.067 | 5 | 19.618 | 19.389 | 19.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.494 | 5.714 | 4.307 | 6.469 | 10.513 | 9.205 | 9.322 | 10.29 | 10.452 | 10.77 | 9.927 | 7.5 | 7.711 | 7.854 | 9.101 | 8.803 | 9.05 | 9.397 | 9.643 | 9.373 | 9.841 | 10.178 | 10.162 | 11.064 | 11.046 | 11.025 | 11.007 | 17.581 | 17.574 | 17.566 | 17.558 | 19.688 | 19.593 | 19.498 | 19.402 | 19.968 | 19.86 | 19.751 | 19.643 | 21.789 | 21.73 | 21.671 | 21.612 | 19.168 | 19.09 | 19.012 | 18.933 | 0 | 0 | 18.377 | 18.275 | 19.659 | 19.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.696 | 1.472 | 1.492 | 0.121 | 1.381 | -8.787 | 10.389 | 10.154 | 9.91 | 11.995 | 17.341 | 11.201 | 12.02 | 11.717 | 11.77 | 11.098 | 10.558 | 10.056 | 9.969 | 8.725 | 7.998 | 7.659 | 7.578 | 6.715 | 6.616 | 6.497 | 6.461 | -2.053 | -1.403 | -1.021 | -1.139 | 3.355 | 2.527 | 2.222 | 2.2 | 4.968 | 4.661 | 4.67 | 4.203 | 7.124 | 6.674 | 5.582 | 5.203 | 0.199 | -0.384 | -1.198 | -1.849 | 17.956 | 17.638 | -1.129 | -1.413 | 6.036 | 5.818 | 25.325 | 24.823 | 26.947 | 26.6 | 39.01 | 38.526 | 27.11 | 26.625 | 26.613 | 26.324 | 62.543 | 61.788 | 40.105 | 43.65 | 40.775 | 39.949 | 39.443 | 40.383 | 40.382 | 40.085 | 39.665 | 39.141 | 29.42 | 29.306 | 29.358 | 29.176 | 41.267 | 41.162 | 40.515 | 54.775 | 53.329 | 35.844 | 28.987 |
Total Non-Current Assets
| 66.823 | 67.062 | 66.759 | 66.12 | 80.208 | 78.766 | 78.699 | 79.402 | 79.487 | 81.874 | 89.359 | 81.558 | 82.574 | 82.309 | 83.531 | 82.422 | 82.139 | 81.812 | 81.81 | 80.174 | 79.763 | 79.597 | 79.498 | 80.222 | 80.108 | 81.017 | 81.751 | 81.837 | 86.65 | 87.764 | 87.589 | 94.148 | 94.527 | 94.798 | 96.816 | 100.038 | 100.228 | 100.74 | 101.823 | 109.918 | 111.57 | 116.704 | 117.607 | 113.106 | 111.944 | 112.328 | 112.619 | 113.983 | 114.209 | 113.803 | 113.304 | 122.929 | 122.605 | 122.476 | 122.852 | 124.892 | 126.925 | 139.156 | 138.539 | 127.093 | 126.326 | 125.879 | 124.68 | 158.626 | 157.519 | 159.314 | 162.135 | 158.243 | 155.017 | 150.783 | 145.572 | 137.814 | 135.749 | 132.969 | 131.463 | 120.838 | 120.196 | 133.637 | 133.212 | 146.923 | 146.45 | 145.449 | 159.701 | 165.768 | 167.581 | 171.819 |
Total Assets
| 92.824 | 90.629 | 97.326 | 96.482 | 97.097 | 97.837 | 98.514 | 100.358 | 102.586 | 103.141 | 107.196 | 99.288 | 100.206 | 100.932 | 102.148 | 102.059 | 103.719 | 104.818 | 106.158 | 106.294 | 107.83 | 108.151 | 108.906 | 110.905 | 111.87 | 112.644 | 112.908 | 111.592 | 108.224 | 108.831 | 109.187 | 117.103 | 117.702 | 118.744 | 119.377 | 124.323 | 125.08 | 125.881 | 126.123 | 131.808 | 131.127 | 131.213 | 131.619 | 124.76 | 125.896 | 127.036 | 126.889 | 130.257 | 130.915 | 131.539 | 132.782 | 142.677 | 143.73 | 144.756 | 144.697 | 148.342 | 152.388 | 154.542 | 155.595 | 145.916 | 146.254 | 148.633 | 150.506 | 181.928 | 181.627 | 184.652 | 186.289 | 187.403 | 188.372 | 186.301 | 185.344 | 185.434 | 184.404 | 186.762 | 187.875 | 182.3 | 178.293 | 170.696 | 179.401 | 178.63 | 183.53 | 187.638 | 189.473 | 191.463 | 180.668 | 189.626 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.307 | 0.512 | 0.346 | 0.618 | 0.329 | 0.47 | 0.643 | 0.87 | 1.029 | 0.521 | 0.365 | 0.615 | 0.636 | 0.659 | 0.742 | 0.56 | 0.717 | 0.592 | 0.812 | 0.836 | 0.474 | 0.803 | 0.565 | 0.351 | 0.485 | 0.915 | 0.528 | 0.7 | 0.582 | 0.416 | 0.382 | 0.401 | 0.387 | 0.501 | 0.566 | 0.67 | 0.645 | 0.456 | 0.382 | 0.537 | 0.556 | 0.382 | 0.399 | 0.558 | 0.45 | 0.327 | 0.557 | 0.782 | 0 | 0 | 1.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.885 | -0.7 | -0.582 | -0.416 | 0 | -0.401 | -0.387 | -15.744 | 0 | -15.986 | -16.688 | -17.192 | -17.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10.29 | 10.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.409 | 2.4 | 2.46 | 2.441 | 0 | 2.409 | 2.424 | 2.404 | 0 | 2.364 | 2.358 | 2.362 | 2.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | -10.29 | -10.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.476 | -2.4 | -2.46 | -2.441 | 0 | -2.409 | -2.424 | 13.34 | 0 | 13.622 | 14.33 | 14.83 | 14.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.341 | 41.305 | 41.678 | 40.839 | 41.779 | 42.289 | 20.485 | 42.584 | 24.631 | 25.092 | 25.904 | 25.247 | 19.809 | 20.238 | 22.006 | 23.318 | 29.789 | 30.348 | 35.416 | 35.981 | 34.465 | 35.33 | 33.987 | 33.135 | 35.113 | 31.143 | 29.548 | 29.548 | 31.089 | 29.037 | 25.547 | 26.767 | 20.603 | 20.886 | 20.621 | 21.813 | 23.329 | 17.426 | 19.345 |
Total Current Liabilities
| 0.307 | 0.512 | 0.346 | 3.518 | 0.329 | 0.47 | 0.643 | 0.87 | 1.029 | 0.521 | 0.365 | 0.615 | 0.636 | 0.659 | 0.742 | 0.56 | 0.717 | 0.592 | 0.812 | 0.836 | 0.474 | 0.803 | 0.565 | 0.351 | 0.485 | 0.915 | 0.528 | 0.7 | 0.582 | 0.416 | 0.382 | 0.401 | 0.387 | 0.501 | 0.566 | 0.67 | 0.645 | 0.456 | 0.382 | 0.537 | 0.556 | 0.382 | 0.399 | 0.558 | 0.45 | 0.327 | 0.557 | 41.123 | 41.305 | 41.678 | 42.245 | 41.779 | 42.289 | 20.485 | 42.584 | 24.631 | 25.092 | 25.904 | 25.247 | 19.809 | 20.238 | 22.006 | 23.318 | 29.789 | 30.348 | 35.416 | 35.981 | 34.465 | 35.33 | 33.987 | 33.135 | 35.113 | 31.143 | 29.548 | 29.548 | 31.089 | 29.037 | 25.547 | 26.767 | 20.603 | 20.886 | 20.621 | 21.813 | 23.329 | 17.426 | 19.345 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | -4.653 | 0 | 0 | 0 | -1.371 | 0 | 0 | 0 | -1.737 | -1.757 | -1.74 | -1.75 | -1.987 | -2.411 | -2.435 | -2.457 | -2.435 | -2.413 | -2.431 | -2.36 | -2.406 | -2.405 | -2.427 | -2.446 | -2.409 | -2.4 | -2.46 | -2.441 | -2.39 | -2.409 | -2.424 | -2.404 | -2.368 | -2.364 | -2.358 | -2.362 | -2.394 | -2.384 | -1.085 | -1.195 | -1.205 | 0 | 0 | 0 | -1.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.006 | 1.982 | 1.947 | 0 | 2.25 | 2.227 | 2.204 | 0 | 2.539 | 2.51 | 0 | 0 | 2.77 | 2.752 | 2.734 | 0 | 3.098 | 3.153 | 3.176 | 7.178 | 9.829 | 11.023 | 13.218 | 8.288 | 25.888 | 28.861 | 11.248 |
Deferred Revenue Non-Current
| 0 | 0 | 1.433 | 0 | 0 | 0 | 1.371 | 0 | 0 | 0 | 1.737 | 1.757 | 1.74 | 1.75 | 1.987 | 2.411 | 2.435 | 2.457 | 2.435 | 2.413 | 2.431 | 2.36 | 2.406 | 2.405 | 2.427 | 2.446 | 2.409 | 2.4 | 2.46 | 2.441 | 2.39 | 2.409 | 2.424 | 2.404 | 2.368 | 2.364 | 2.358 | 2.362 | 2.394 | 2.384 | 1.085 | 1.195 | 1.205 | 0 | 0 | 0 | 1.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.494 | 5.714 | 10.286 | 6.469 | 10.513 | 9.205 | 9.322 | 10.29 | 10.452 | 10.77 | 9.927 | 7.5 | 7.711 | 7.854 | 9.101 | 8.803 | 9.05 | 9.397 | 9.643 | 9.373 | 9.841 | 10.178 | 10.162 | 11.064 | 11.046 | 11.025 | 11.007 | 17.581 | 17.574 | 17.566 | 17.558 | 19.688 | 19.593 | 19.498 | 19.402 | 19.968 | 19.86 | 19.751 | 19.643 | 21.789 | 21.73 | 21.671 | 21.612 | 19.168 | 19.09 | 19.012 | 18.933 | 0 | 0 | 0 | 18.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.15 | 2.563 | 1.896 | 2.822 | 2.862 | 8.494 | 8.545 | 8.715 | 9.078 | 9.144 | 16.695 | 17.209 | 17.253 | 17.449 | 13.786 | 13.92 | 14.26 | 14.122 | 14.237 | 14.306 | 14.405 | 14.482 | 14.625 | 14.361 | 14.614 | 14.834 | 14.885 | 14.6 | 15.174 | 15.151 | 15.211 | 14.501 | 15.006 | 15.744 | 15.983 | 15.986 | 16.688 | 17.192 | 17.289 | 17.247 | 16.044 | 16.372 | 16.668 | 14.988 | 15.699 | 17.316 | 17.222 | 0 | 0 | 0 | 22.564 | 0 | 0 | 22.101 | 0 | 21.018 | 21.357 | 23.391 | 23.662 | 22.211 | 21.632 | 21.644 | 23.623 | 28.062 | 25.515 | 24.791 | 27.273 | 30.256 | 30.452 | 31.233 | 31.537 | 36.133 | 36.129 | 36.117 | 39.267 | 43.02 | 43.549 | 43.906 | 47.438 | 55.015 | 58.281 | 60.714 | 66.241 | 53.044 | 114.228 | 136.538 |
Total Non-Current Liabilities
| 8.644 | 8.277 | 8.962 | 9.291 | 13.375 | 17.699 | 17.867 | 19.005 | 19.53 | 19.914 | 26.622 | 24.709 | 24.964 | 25.303 | 22.887 | 22.723 | 23.31 | 23.519 | 23.88 | 23.679 | 24.246 | 24.66 | 24.787 | 25.425 | 25.66 | 25.859 | 25.892 | 32.181 | 32.748 | 32.717 | 32.769 | 34.189 | 34.599 | 35.242 | 35.385 | 35.954 | 36.548 | 36.943 | 36.932 | 39.036 | 37.774 | 38.043 | 38.28 | 34.156 | 34.789 | 36.328 | 36.155 | 0 | 0 | 0 | 40.839 | 0 | 0 | 22.101 | 0 | 21.018 | 21.357 | 23.391 | 23.662 | 24.217 | 23.614 | 23.591 | 23.623 | 30.312 | 27.742 | 26.995 | 27.273 | 32.795 | 32.962 | 31.233 | 31.537 | 38.903 | 38.881 | 38.851 | 39.267 | 46.118 | 46.702 | 47.082 | 54.616 | 64.844 | 69.304 | 73.932 | 74.529 | 78.932 | 143.089 | 147.786 |
Total Liabilities
| 8.951 | 8.789 | 13.615 | 12.809 | 13.704 | 18.169 | 18.51 | 19.875 | 20.559 | 20.435 | 26.987 | 25.324 | 25.6 | 25.962 | 23.629 | 23.283 | 24.027 | 24.111 | 24.692 | 24.515 | 24.72 | 25.463 | 25.352 | 25.776 | 26.145 | 26.774 | 26.42 | 32.881 | 33.33 | 33.133 | 33.151 | 34.59 | 34.986 | 35.743 | 35.951 | 36.624 | 37.193 | 37.399 | 37.314 | 39.573 | 38.33 | 38.425 | 38.679 | 34.714 | 35.239 | 36.655 | 36.712 | 41.123 | 41.305 | 41.678 | 42.245 | 41.779 | 42.289 | 42.586 | 42.584 | 45.649 | 46.449 | 49.295 | 48.909 | 44.026 | 43.852 | 45.597 | 46.941 | 60.101 | 58.09 | 62.411 | 63.254 | 67.26 | 68.292 | 65.22 | 64.672 | 74.016 | 70.024 | 68.399 | 68.815 | 77.207 | 75.739 | 72.629 | 81.383 | 85.447 | 90.19 | 94.553 | 96.342 | 102.261 | 160.515 | 167.131 |
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 | 0 | 0 | 0 | 0 |
Common 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 | 0 | 0 | 0 | 0 |
Retained Earnings
| 78.402 | 76.369 | 78.24 | 78.202 | 77.922 | 74.197 | 74.533 | 72.733 | 73.188 | 74.09 | 71.698 | 66.867 | 67.472 | 67.886 | 71.44 | 72.749 | 73.458 | 74.455 | 75.173 | 76.412 | 77.79 | 77.849 | 78.792 | 79.751 | 80.466 | 80.969 | 81.754 | 73.56 | 69.802 | 70.655 | 71.094 | 86.203 | 86.623 | 87.085 | 87.817 | 89.628 | 90.074 | 90.825 | 91.43 | 91.987 | 92.521 | 92.863 | 93.191 | 95.297 | 96.03 | 95.876 | 95.795 | 94.334 | 94.969 | 95.378 | 96.213 | 101.37 | 102.057 | 102.929 | 103.016 | 102.826 | 106.209 | 105.536 | 107.108 | 110.088 | 110.809 | 111.652 | 112.386 | 114.533 | 116.359 | 115.18 | 116.028 | 113.699 | 113.636 | 114.637 | 115.315 | 106.061 | 109.023 | 113.006 | 113.703 | 99.736 | 97.197 | 92.71 | 92.661 | 87.826 | 87.983 | 87.728 | 87.774 | 83.845 | 14.796 | 17.138 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.279 | 2.284 | 2.285 | 2.298 | 0.968 | 0.961 | 0.954 | 0.946 | -0.203 | -0.214 | -0.226 | -0.239 | -1.467 | -1.512 | -1.557 | -1.603 | -1.21 | -1.262 | -1.315 | -1.367 | -1.181 | -1.192 | -1.205 | -1.216 | -10.003 | -10.153 | -10.301 | -10.45 | -8.34 | -8.51 | -8.68 | -8.85 | -5.792 | -5.885 | -5.976 | -6.069 | -10.722 | -10.844 | -10.966 | -11.089 | -10.671 | -10.83 | -10.988 | -11.147 | -5.943 | -6.087 | -6.23 | -6.374 | -5.604 | -5.741 | -5.76 | -5.893 | -13.661 | -13.861 | -14.06 | -14.259 | 1.875 | 1.759 | 1.704 | 1.65 | 1.087 | 1.087 | 1.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.471 | 5.463 | 5.454 | 5.444 | 5.438 | 5.419 | 5.419 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 | 5.357 |
Total Shareholders Equity
| 83.873 | 81.84 | 83.711 | 83.673 | 83.393 | 79.668 | 80.004 | 80.483 | 80.943 | 81.846 | 79.467 | 73.306 | 73.904 | 74.311 | 77.857 | 78.017 | 78.715 | 79.7 | 80.405 | 80.416 | 81.749 | 81.763 | 82.66 | 84.012 | 84.675 | 85.125 | 85.858 | 77.85 | 74.081 | 74.921 | 75.349 | 81.671 | 81.941 | 82.255 | 82.838 | 86.759 | 87.035 | 87.616 | 88.051 | 91.666 | 92.107 | 92.358 | 92.593 | 90.046 | 90.657 | 90.381 | 90.177 | 89.134 | 89.61 | 89.861 | 90.537 | 100.898 | 101.441 | 102.17 | 102.113 | 102.693 | 105.939 | 105.247 | 106.686 | 101.89 | 102.402 | 103.036 | 103.565 | 121.827 | 123.537 | 122.241 | 123.035 | 120.143 | 120.08 | 121.081 | 120.672 | 111.418 | 114.38 | 118.363 | 119.06 | 105.093 | 102.554 | 98.067 | 98.018 | 93.183 | 93.34 | 93.085 | 93.131 | 89.202 | 20.153 | 22.495 |
Total Equity
| 83.873 | 81.84 | 83.711 | 83.673 | 83.393 | 79.668 | 80.004 | 80.483 | 82.027 | 82.706 | 80.209 | 73.964 | 74.606 | 74.97 | 78.519 | 78.776 | 79.692 | 80.707 | 81.466 | 81.779 | 83.11 | 82.688 | 83.554 | 85.129 | 85.725 | 85.87 | 86.488 | 78.711 | 74.894 | 75.698 | 76.036 | 82.513 | 82.716 | 83.001 | 83.426 | 87.699 | 87.887 | 88.482 | 88.809 | 92.235 | 92.797 | 92.788 | 92.94 | 90.046 | 90.657 | 90.381 | 90.177 | 89.134 | 89.61 | 89.861 | 90.537 | 100.898 | 101.441 | 102.17 | 102.113 | 102.693 | 105.939 | 105.247 | 106.686 | 101.89 | 102.402 | 103.036 | 103.565 | 121.827 | 123.537 | 122.241 | 123.035 | 120.143 | 120.08 | 121.081 | 120.672 | 111.418 | 114.38 | 118.363 | 119.06 | 105.093 | 102.554 | 98.067 | 98.018 | 93.183 | 93.34 | 93.085 | 93.131 | 89.202 | 20.153 | 22.495 |
Total Liabilities & Shareholders Equity
| 92.824 | 90.629 | 97.326 | 96.482 | 97.097 | 97.837 | 98.514 | 100.358 | 102.586 | 103.141 | 107.196 | 99.288 | 100.206 | 100.932 | 102.148 | 102.059 | 103.719 | 104.818 | 106.158 | 106.294 | 107.83 | 108.151 | 108.906 | 110.905 | 111.87 | 112.644 | 112.908 | 111.592 | 108.224 | 108.831 | 109.187 | 117.103 | 117.702 | 118.744 | 119.377 | 124.323 | 125.08 | 125.881 | 126.123 | 131.808 | 131.127 | 131.213 | 131.619 | 124.76 | 125.896 | 127.036 | 126.889 | 130.257 | 130.915 | 131.539 | 132.782 | 142.677 | 143.73 | 144.756 | 144.697 | 148.342 | 152.388 | 154.542 | 155.595 | 145.916 | 146.254 | 148.633 | 150.506 | 181.928 | 181.627 | 184.652 | 186.289 | 187.403 | 188.372 | 186.301 | 185.344 | 185.434 | 184.404 | 186.762 | 187.875 | 182.3 | 178.293 | 170.696 | 179.401 | 178.63 | 183.53 | 187.638 | 189.473 | 191.463 | 180.668 | 189.626 |