Kirkland's, Inc.
NASDAQ:KIRK
1.65 (USD) • At close November 12, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.461 | 3.836 | 3.805 | 5.765 | 4.89 | 7.072 | 5.171 | 11.245 | 10.33 | 5.382 | 25.003 | 26.475 | 45.248 | 72.275 | 100.337 | 37.189 | 27.565 | 30.14 | 30.132 | 4.202 | 14.65 | 32.523 | 57.946 | 23.837 | 35.359 | 58.242 | 80.156 | 27.885 | 48.694 | 59.804 | 63.937 | 28.26 | 29.581 | 38.203 | 44.352 | 32.358 | 49.126 | 93.437 | 99.138 | 56.642 | 68.468 | 82.418 | 89.05 | 54.634 | 63.489 | 74.111 | 67.797 | 34.339 | 49.614 | 73.162 | 83.123 | 60.343 | 75.106 | 90.254 | 91.222 | 58.831 | 65.688 | 73.576 | 76.412 | 37.017 | 38.491 | 31.077 | 36.445 | 2.02 | 4.699 | 5.668 | 5.82 | 0.316 | 2.465 | 0.293 | 25.358 | 0.381 | 0.386 | 2.822 | 14.968 | 0.463 | 0.462 | 4.362 | 17.912 | 6.208 | 5.266 | 2.084 | 17.423 | 3.11 | 2.171 | 4.228 | 4.244 | 2.875 | 5.689 | 5.398 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4.461 | 3.836 | 3.805 | 5.765 | 4.89 | 7.072 | 5.171 | 11.245 | 10.33 | 5.382 | 25.003 | 26.475 | 45.248 | 72.275 | 100.337 | 37.189 | 27.565 | 30.14 | 30.132 | 4.202 | 14.65 | 32.523 | 57.946 | 23.837 | 35.359 | 58.242 | 80.156 | 27.885 | 48.694 | 59.804 | 63.937 | 28.26 | 29.581 | 38.203 | 44.352 | 32.358 | 49.126 | 93.437 | 99.138 | 56.642 | 68.468 | 82.418 | 89.05 | 54.634 | 63.489 | 74.111 | 67.797 | 34.339 | 49.614 | 73.162 | 83.123 | 60.343 | 75.106 | 90.254 | 91.222 | 58.831 | 65.688 | 73.576 | 76.412 | 37.017 | 38.491 | 31.077 | 36.445 | 2.02 | 4.699 | 5.668 | 5.82 | 0.316 | 2.465 | 0.293 | 25.358 | 0.381 | 0.386 | 2.822 | 14.968 | 0.463 | 0.462 | 4.362 | 17.912 | 6.208 | 5.266 | 2.084 | 17.423 | 3.11 | 2.171 | 4.228 | 4.244 | 2.875 | 5.689 | 5.398 |
Net Receivables
| 0.523 | 0.446 | 3.31 | 0.609 | 0.636 | 0.59 | 1.547 | 0.745 | 0.742 | 0 | 4.7 | 0.523 | 0.774 | 0.107 | 0 | 5.441 | 6.162 | 22.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.329 | 3.522 | 3.548 | 3.614 | 3.538 | 2.969 | 2.828 | 2.857 | 0.446 | 4.491 | 4.164 | 1.015 | 1.602 | 4.479 | 3.727 | 1.725 | 0 | 2.664 | 3.88 | 3.571 | 0 | 3.332 | 3.478 | 3.558 | 0 | 2.081 | 0 | 0 | 0 | 0 | 6.646 | 0.866 | 2.9 | 6.324 | 8.153 | 4.272 | 0 | 6.972 | 5.823 | 2.541 | 0 | 7.544 | 5.973 | 3.211 | 2.124 | 0 | 0 | 0 | 0 | 9.196 | 0 | 0 | 0 | 2.508 | 1.825 | 0 |
Inventory
| 92.76 | 75.343 | 74.09 | 105.19 | 98.949 | 83.332 | 84.071 | 126.315 | 141.702 | 130.855 | 114.029 | 115.671 | 92.017 | 76.259 | 62.083 | 83.874 | 77.078 | 99.075 | 94.674 | 140.222 | 108.233 | 90.406 | 84.434 | 113.759 | 95.466 | 83.164 | 81.255 | 107.322 | 73.391 | 74.669 | 75.447 | 99.989 | 74.166 | 69.107 | 67.711 | 95.46 | 65.895 | 58.291 | 55.775 | 77.456 | 57.364 | 50.702 | 52.637 | 68.833 | 53.979 | 47.889 | 49.577 | 64.191 | 49.773 | 47.484 | 47.306 | 59.94 | 47.656 | 44.62 | 44.452 | 56.851 | 43.413 | 38.325 | 39.355 | 53.701 | 38.605 | 39.018 | 38.686 | 58.773 | 42.718 | 41.578 | 41.246 | 62.778 | 47.372 | 49.221 | 44.79 | 63.138 | 46.333 | 49.862 | 49.18 | 57.811 | 45.998 | 48.381 | 37.073 | 50.308 | 41.959 | 51.945 | 41.574 | 52.657 | 41.923 | 40.841 | 39.472 | 53.381 | 41.219 | 0 |
Other Current Assets
| 7.693 | 6.54 | 4.304 | 5.863 | 5.697 | 4.905 | 5.089 | 6.381 | 7.273 | 10.994 | 10.537 | 9.647 | 8.005 | 8.638 | 8.278 | 9.586 | 8.467 | 7.95 | 6.705 | 8.417 | 8.662 | 9.598 | 15.561 | 23.314 | 21.053 | 15.848 | 15.988 | 23.063 | 19.457 | 10.789 | 13.656 | 19.503 | 19.874 | 13.627 | 15.206 | 18.056 | 14.501 | 8.343 | 8.878 | 12.549 | 12.534 | 8.595 | 8.371 | 7.989 | 8.094 | 6.576 | 9.37 | 9.917 | 10.138 | 8.118 | 9.441 | 11.176 | 9.283 | 6.81 | 10.996 | 11.653 | 10.619 | 5.828 | 7.883 | 8.062 | 7.944 | 6.917 | 6.191 | 5.645 | 2.938 | 2.938 | 7.968 | 7.899 | 7.783 | 8.9 | 8.072 | 10.305 | 9.532 | 8.414 | 8.683 | 10.378 | 8.695 | 7.542 | 7.543 | 15.016 | 13.481 | 7.364 | 9.383 | 1.383 | 7.818 | 5.443 | 5.957 | 4.448 | 4.777 | 67.98 |
Total Current Assets
| 105.437 | 86.165 | 85.509 | 116.818 | 109.536 | 95.309 | 94.331 | 144.686 | 159.305 | 147.231 | 149.569 | 152.316 | 146.044 | 157.279 | 170.698 | 136.09 | 119.272 | 159.179 | 131.511 | 152.841 | 131.545 | 132.527 | 157.941 | 160.91 | 151.878 | 157.254 | 177.399 | 158.27 | 141.542 | 145.262 | 153.04 | 147.752 | 123.621 | 120.937 | 130.598 | 149.396 | 133.07 | 163.685 | 167.329 | 149.616 | 141.194 | 144.572 | 153.281 | 137.634 | 131.356 | 131.229 | 128.346 | 114.423 | 114.887 | 130.489 | 139.87 | 136.297 | 139.199 | 145.255 | 146.67 | 131.348 | 123.198 | 121.287 | 123.65 | 100.861 | 85.04 | 77.012 | 81.322 | 66.438 | 57.001 | 57.235 | 57.934 | 77.317 | 65.773 | 62.686 | 78.22 | 80.796 | 62.074 | 63.639 | 72.831 | 76.196 | 61.128 | 63.496 | 64.652 | 71.532 | 60.706 | 61.393 | 68.38 | 66.346 | 51.912 | 50.512 | 49.673 | 63.212 | 53.51 | 73.378 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 153.5 | 149.147 | 156.43 | 162.161 | 167.23 | 167.435 | 173.201 | 178.909 | 186.244 | 181.612 | 174.681 | 181.019 | 192.713 | 201.685 | 213.054 | 225.064 | 238.069 | 261.164 | 282.93 | 306.309 | 322.214 | 331.426 | 110.823 | 115.275 | 117.068 | 116.812 | 113.039 | 115.127 | 111.223 | 110.869 | 110.87 | 113.933 | 112.157 | 108.626 | 105.444 | 107 | 94.904 | 88.433 | 90.992 | 90.683 | 86.201 | 82.768 | 80.329 | 79.664 | 77.537 | 76.964 | 78.499 | 76.004 | 68.84 | 61.414 | 60.315 | 58.366 | 51.94 | 46.013 | 46.231 | 45.125 | 39.66 | 36.466 | 36.856 | 38.505 | 38.826 | 40.051 | 41.826 | 46.726 | 51.25 | 55.208 | 63.002 | 67.386 | 68.101 | 69.547 | 71.314 | 73.143 | 71.701 | 71.555 | 72.091 | 70.018 | 65.851 | 64.151 | 64.02 | 61.578 | 40.548 | 36.854 | 33.087 | 31.31 | 27.452 | 26.632 | 25.175 | 24.034 | 23.335 | 0 |
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 | 1.382 | 1.382 | 0 | 0 | 0 | 1.382 | 1.382 | 0 | 0 | 1.382 | 1.382 | 1.382 | 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 | 1.382 | 1.382 | 0 | 0 | 0 | 1.382 | 1.382 | 0 | 0 | 1.382 | 1.382 | 1.382 | 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 | 1.382 | 1.382 | 0 | 0 | 0 | 1.382 | 1.382 | 0 | 0 | 1.382 | 1.382 | 1.382 | 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 | -1.804 | -1.265 | 0 | 0 | 0 | -1.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 38.863 | 0 | 0 | 0 | 42.865 | 0 | 0 | 0 | 42.591 | 0 | 0 | 0 | 0 | 0 | 0 | 1.525 | 1.525 | 0.944 | 9.01 | 5.326 | 1.703 | 1.255 | 1.344 | 2.004 | 2.216 | 0.968 | 1.022 | 1.144 | 1.198 | 0 | 1.784 | 1.191 | 3.329 | 3.522 | 3.548 | 3.614 | 3.538 | 2.969 | 2.828 | 2.857 | 2.777 | 1.687 | 1.63 | 1.638 | 1.602 | 0.803 | 1.086 | 1.15 | 1.108 | 2.412 | 1.394 | 1.456 | 1.44 | 3.656 | 4.314 | 4.397 | 4.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.644 | 0 | 2.68 | 2.43 | 1.972 | 1.854 | 0 | 1.84 | 1.804 | 1.265 | 0 | 0 | 0 | 1.813 | 2.279 | 0.728 | 2.279 | 2.279 | 1.008 | 1.008 | 0 |
Other Non-Current Assets
| 7.282 | 7.271 | 8.634 | 6.848 | 6.818 | 7.137 | -36.151 | 7.979 | 7.891 | 7.173 | -35.652 | 6.548 | 6.368 | 6.036 | 5.67 | 5.831 | 5.925 | 4.096 | 6.476 | 6.283 | 6.229 | 6.144 | 6.681 | 7.201 | 7.248 | 6.531 | 6.543 | 6.552 | 6.026 | 5.815 | 5.038 | 3.135 | 1.4 | 1.468 | -1.395 | -1.415 | -0.983 | -1.331 | -1.372 | -0.844 | -0.763 | -0.829 | -0.939 | 0.136 | 0.127 | 0.042 | -0.043 | 1.457 | 1.425 | 1.496 | 1.296 | 1.176 | 0.847 | 0.879 | 0.736 | 0.684 | 0.634 | 0.66 | 0.64 | 3.604 | 4.674 | 4.308 | 3.616 | 0.827 | 1.162 | 1.219 | 1.196 | 2.223 | 2.075 | 2.083 | 1.932 | -0.766 | -0.582 | -0.189 | -0.192 | 1.599 | -0.273 | 0.09 | 0.083 | 1.475 | 1.587 | 1.61 | 0.28 | 0.391 | 3.377 | 1.878 | 0.549 | 0.55 | 0.853 | 0 |
Total Non-Current Assets
| 160.782 | 156.418 | 203.927 | 169.009 | 174.048 | 174.572 | 179.915 | 186.888 | 194.135 | 188.785 | 181.62 | 187.567 | 199.081 | 207.721 | 218.724 | 230.895 | 243.994 | 266.785 | 290.931 | 313.536 | 337.453 | 342.896 | 119.207 | 123.731 | 125.66 | 125.347 | 121.798 | 122.647 | 118.271 | 117.828 | 117.106 | 117.068 | 115.341 | 111.285 | 107.378 | 109.107 | 97.469 | 90.716 | 93.158 | 92.808 | 88.266 | 84.796 | 82.167 | 81.487 | 79.294 | 78.644 | 80.058 | 78.264 | 71.351 | 64.06 | 62.719 | 61.954 | 54.181 | 48.348 | 48.407 | 49.465 | 44.608 | 41.523 | 41.891 | 42.109 | 43.5 | 44.359 | 45.442 | 47.553 | 52.412 | 56.427 | 64.198 | 69.609 | 70.176 | 72.274 | 73.246 | 75.057 | 73.549 | 73.338 | 73.753 | 71.617 | 67.418 | 65.623 | 65.485 | 63.053 | 42.135 | 38.464 | 34.749 | 35.362 | 31.557 | 30.789 | 29.385 | 26.974 | 26.578 | 0 |
Total Assets
| 266.219 | 242.583 | 289.436 | 285.827 | 283.584 | 269.881 | 274.246 | 331.574 | 353.44 | 336.016 | 331.189 | 339.883 | 345.125 | 365 | 389.422 | 366.985 | 363.266 | 425.964 | 422.442 | 466.377 | 468.998 | 475.423 | 277.148 | 284.641 | 277.538 | 282.601 | 299.197 | 280.917 | 259.813 | 263.09 | 270.146 | 264.82 | 238.962 | 232.222 | 237.976 | 258.503 | 230.539 | 254.401 | 260.487 | 242.424 | 229.46 | 229.368 | 235.448 | 219.121 | 210.65 | 209.873 | 208.404 | 192.687 | 186.238 | 194.549 | 202.589 | 198.251 | 193.38 | 193.603 | 195.077 | 180.813 | 167.806 | 162.81 | 165.541 | 142.97 | 128.54 | 121.371 | 126.764 | 113.991 | 109.413 | 113.662 | 122.132 | 146.926 | 135.949 | 134.96 | 151.466 | 155.853 | 135.623 | 136.977 | 146.584 | 147.813 | 128.546 | 129.119 | 130.137 | 134.585 | 102.841 | 99.857 | 103.129 | 101.708 | 83.469 | 81.301 | 79.058 | 90.186 | 80.088 | 73.378 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 59.967 | 39.963 | 46.01 | 55.729 | 56.483 | 38.092 | 43.739 | 47.157 | 61.569 | 47.313 | 62.535 | 68.349 | 50.89 | 53.107 | 55.481 | 53.339 | 36.89 | 45.876 | 59.513 | 68.395 | 60.537 | 42.817 | 48.17 | 66.262 | 49.596 | 43.162 | 53.125 | 51.701 | 33.784 | 29.915 | 37.898 | 52.676 | 32.384 | 24.753 | 28.08 | 53.962 | 27.951 | 26.072 | 24.705 | 32.049 | 22.434 | 19.465 | 23.102 | 24.751 | 21.442 | 20.933 | 21.642 | 27.793 | 22.583 | 18.05 | 21.592 | 24.975 | 17.011 | 19.824 | 20.236 | 25.923 | 18.419 | 15.692 | 15.589 | 24.899 | 17.077 | 14.437 | 13.501 | 21.826 | 13.834 | 15.271 | 15.786 | 24.157 | 11.934 | 15.985 | 20.572 | 33.624 | 20.211 | 18.03 | 24.231 | 35.476 | 22.405 | 20.407 | 22.199 | 27.715 | 17.794 | 22.329 | 19.995 | 27.773 | 15.464 | 14.389 | 17.594 | 26.949 | 17.642 | 0 |
Short Term Debt
| 38.602 | 38.59 | 40.018 | 39.966 | 40.249 | 41.173 | 41.499 | 40.156 | 40.801 | 41.531 | 41.268 | 41.763 | 42.772 | 44.28 | 45.441 | 46.015 | 49.034 | 50.792 | 53.154 | 53.21 | 53.561 | 52.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.274 | 0 | 0 | 0 | -3.376 | 0 | 0 | 0 | -1.317 | 0 | 0 | 0 | -0.066 | 0 | 0 | 0 | -5.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.813 | 12.911 | 1.442 | 23.123 | 5.897 | 0.6 | 0 | 0 | 3.674 | 2.694 | 0 | 0 | 16.21 | 11.127 | 0 | 0 | 13.099 | 12.075 | 11.076 | 0 | 24.715 | 12.304 | 0 |
Tax Payables
| 0 | 0 | 1.543 | 0 | 0 | 0 | 1.423 | 0 | 0 | 0 | 3.383 | 0 | 0 | 0 | 7.289 | 0 | 0 | 0 | 1.816 | 0 | 0 | 0.701 | 0.701 | 0 | 0 | 4.362 | 4.943 | 0 | 0 | 4.891 | 6.273 | 0 | 0 | 0 | 4.984 | 0 | 0 | 0.191 | 5.648 | 0 | 0 | 0.866 | 5.875 | 0 | 0 | 0 | 0.52 | 0 | 0 | 1.931 | 3.146 | 0 | 0 | 0.601 | 1.289 | 0 | 0 | 3.57 | 7.087 | 0 | 0 | 0 | 5.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.996 | 0 | 0 | 0 | 0.824 | 0 | 0 | 0 | 0 | 6.049 | 4.01 | 0.079 | 6.487 | 1.383 | 0 | 0.827 | 6.827 | 0 | 0 | 0 |
Deferred Revenue
| 2.4 | 13.38 | 1.412 | 12.648 | 1 | 1 | 15.994 | 1.2 | 2.2 | 2.1 | 17.054 | 2.2 | 1.825 | 2.7 | 15.495 | 0 | 0 | 0 | 13.128 | 0 | 0 | 0 | 13.032 | 0 | 0 | 0 | 11.326 | 0 | 0 | 0 | 9.547 | 0 | 0 | 0 | 8.36 | 0 | 0 | 0 | 6.965 | 0 | 0 | 0 | 5.941 | 0 | 0 | 0 | 5.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.381 | 15.847 | 0 | 2.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.174 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -41.411 | -30.323 | -25.802 | -44.893 | -31.051 | -13.593 | -35.087 | -21.33 | -36.133 | -25.397 | -52.161 | -41.956 | -21.82 | -24.665 | -40.875 | -26.302 | -7.834 | -21.473 | -45.684 | -44.868 | -35.891 | -19.507 | -23.537 | -31.796 | -14.251 | -8.141 | -25.579 | -17.002 | -2.754 | 1.718 | -13.901 | -22.965 | -5.938 | 2.894 | -7.121 | -27.035 | -2.632 | -1.417 | -3.326 | -6.753 | 0.006 | 3.405 | -5.307 | -0.865 | 0.028 | 0.786 | -1.153 | -7.919 | -1.811 | 0.587 | 0.213 | -3.83 | 4.516 | 0.463 | 4.128 | -4.298 | 3.459 | 4.932 | 9.813 | -2.28 | 5.471 | 7.619 | 11.48 | 0.371 | 8.559 | 7.25 | 9.78 | -16.22 | -4.306 | 5.779 | -20.572 | -14.391 | -3.268 | -0.891 | -6.113 | -18.479 | -7.896 | -5.229 | -7.263 | -19.035 | -9.313 | -8.632 | -5.91 | -15.919 | -5.026 | -14.389 | -4.849 | -15.908 | -6.495 | 0 |
Total Current Liabilities
| 119.525 | 101.573 | 109.191 | 119.179 | 123.164 | 104.764 | 111.307 | 114.34 | 130.006 | 112.86 | 134.614 | 138.705 | 124.557 | 128.529 | 138.312 | 126.391 | 114.98 | 121.071 | 141.44 | 145.132 | 138.744 | 118.918 | 86.536 | 100.728 | 84.941 | 82.545 | 96.94 | 86.4 | 64.814 | 66.439 | 74.441 | 82.387 | 58.83 | 52.4 | 59.007 | 80.889 | 53.27 | 50.918 | 57.38 | 57.345 | 44.874 | 43.201 | 52.647 | 48.637 | 42.912 | 42.652 | 43.171 | 47.667 | 43.355 | 38.618 | 46.543 | 46.12 | 38.538 | 40.712 | 45.889 | 47.548 | 40.297 | 39.886 | 48.078 | 47.518 | 39.625 | 36.493 | 43.831 | 44.023 | 36.227 | 37.792 | 41.352 | 68.288 | 48.32 | 39.191 | 47.364 | 58.754 | 37.754 | 35.169 | 43.173 | 56.147 | 39.608 | 35.585 | 37.135 | 58.654 | 41.412 | 36.105 | 40.567 | 54.109 | 37.977 | 38.466 | 37.166 | 62.705 | 41.093 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 61.396 | 47.541 | 34 | 170.248 | 157.746 | 143.165 | 129.613 | 60 | 178.426 | 153.658 | 111.021 | 120.095 | 129.985 | 135.383 | 150.966 | 159.03 | 180.18 | 228.221 | 195.736 | 231.789 | 218.7 | 228.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.633 | 0 | 0 | 31.997 | 30.615 | 0 | 30.332 | 0 | 27.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.188 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 99.772 | 0 | 0 | 0 | -42.865 | 0 | 0 | 0 | -42.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.414 | 0 | 35.023 | -5.703 | 26.548 | 0 | 0 | 0 | 0 | 0 | 26.59 | 26.493 | 26.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.008 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 38.863 | 0 | 0 | 0 | 42.865 | 0 | 0 | 0 | 42.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.411 | 0 | 0.479 | 2.561 | 2.172 | 0.957 | 0.479 | 1.689 | 1.784 | 1.191 | 4.671 | 4.279 | 4.126 | 4.049 | 4.138 | 3.116 | 3.274 | 3.239 | 3.337 | 2.966 | 3.074 | 3.057 | 3.128 | 0.803 | 1.086 | 1.15 | 1.108 | 0 | 1.394 | 1.456 | 1.44 | 0 | 0 | 0 | 4.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.713 | 0.344 | 1.067 | 1.487 | 1.75 | 2.263 | 2.515 | 2.626 | 2.376 | 0 | 0 | 0 | 0.23 | 2.279 | 2.279 | 2.279 | 2.279 | 1.008 | 1.008 | 0 |
Other Non-Current Liabilities
| 105.003 | 98.934 | 4.486 | 3.685 | 3.834 | 3.872 | 3.553 | 124.169 | 4.897 | 4.291 | 4.428 | 5.32 | 5.981 | 5.776 | 5.614 | 8.147 | 7.294 | 6.821 | 8.311 | 8.883 | 9.148 | 8.352 | 59.812 | 62.636 | 62.129 | 62.651 | 61.017 | 64.112 | 63.058 | 62.431 | 61.413 | 62.193 | 59.795 | 57.028 | 54.724 | 51.896 | 48.851 | 47.017 | 47.907 | 46.305 | 44.935 | 44.93 | 44.235 | 44.312 | 43.647 | 43.778 | 44.23 | 41.28 | 39.073 | 4.264 | 37.276 | 0 | 4.309 | -28.004 | 29.459 | 0 | 27.723 | 0 | 24.583 | 2.891 | 2.456 | 2.453 | 30.582 | 32.79 | 34.678 | 35.785 | 38.21 | 37.379 | 35.912 | 35.16 | 34.407 | 40.398 | 37.79 | 36.475 | 35.253 | 33.061 | 27.624 | 26.609 | 25.506 | 20.967 | 3.637 | 3.58 | 3.102 | 0.682 | 0.543 | 0.462 | 0.456 | 1.407 | 2.291 | 73.378 |
Total Non-Current Liabilities
| 166.399 | 146.475 | 177.121 | 173.933 | 161.58 | 147.037 | 133.166 | 184.169 | 183.323 | 157.949 | 115.449 | 125.415 | 135.966 | 141.159 | 156.58 | 167.177 | 187.474 | 235.042 | 204.047 | 240.672 | 227.848 | 236.697 | 59.812 | 62.663 | 62.54 | 62.651 | 61.496 | 66.673 | 65.23 | 63.388 | 61.892 | 63.882 | 61.579 | 58.219 | 59.395 | 56.175 | 52.977 | 51.066 | 52.045 | 49.421 | 48.209 | 48.169 | 47.572 | 47.278 | 46.721 | 46.835 | 47.358 | 42.083 | 40.159 | 38.633 | 38.384 | 35.023 | 31.997 | 30.615 | 30.899 | 30.332 | 27.723 | 27.47 | 28.978 | 29.481 | 28.949 | 28.894 | 30.582 | 32.79 | 34.678 | 35.785 | 38.21 | 37.379 | 35.912 | 35.16 | 36.12 | 40.742 | 38.857 | 37.962 | 37.003 | 35.324 | 30.139 | 29.235 | 27.882 | 20.967 | 3.637 | 3.58 | 3.332 | 2.961 | 2.822 | 2.741 | 2.735 | 2.415 | 14.479 | 73.378 |
Total Liabilities
| 285.924 | 248.048 | 286.312 | 293.112 | 284.744 | 251.801 | 244.473 | 298.509 | 313.329 | 270.809 | 250.063 | 264.12 | 260.523 | 269.688 | 294.892 | 293.568 | 302.454 | 356.113 | 345.487 | 385.804 | 366.592 | 355.615 | 146.348 | 163.391 | 147.481 | 145.196 | 158.436 | 153.073 | 130.044 | 129.827 | 136.333 | 146.269 | 120.409 | 110.619 | 118.402 | 137.064 | 106.247 | 101.984 | 109.425 | 106.766 | 93.083 | 91.37 | 100.219 | 95.915 | 89.633 | 89.487 | 90.529 | 89.75 | 83.514 | 77.251 | 84.927 | 81.143 | 70.535 | 71.327 | 76.788 | 77.88 | 68.02 | 67.356 | 77.056 | 76.999 | 68.574 | 65.387 | 74.413 | 76.813 | 70.905 | 73.577 | 79.562 | 105.667 | 84.232 | 74.351 | 83.484 | 99.496 | 76.611 | 73.131 | 80.176 | 91.471 | 69.747 | 64.82 | 65.017 | 79.621 | 45.049 | 39.685 | 43.899 | 57.07 | 40.799 | 41.207 | 39.901 | 65.12 | 55.572 | 73.378 |
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 | 79.058 | 90.186 | 80.088 | 0 |
Common Stock
| 177.057 | 176.793 | 176.552 | 176.26 | 175.988 | 175.864 | 175.45 | 174.949 | 174.654 | 174.045 | 175.856 | 175.479 | 175.09 | 174.418 | 174.391 | 173.792 | 173.543 | 173.219 | 172.885 | 171.585 | 170.869 | 170.105 | 169.477 | 168.725 | 168.198 | 167.999 | 167.501 | 167.063 | 166.408 | 166.13 | 165.245 | 164.526 | 163.682 | 163.165 | 162.173 | 161.253 | 160.469 | 159.584 | 159.015 | 158.295 | 157.576 | 156.907 | 156.193 | 156.496 | 155.315 | 154.107 | 153.369 | 152.684 | 152.055 | 151.235 | 150.352 | 0 | 148.611 | 147.564 | 146.747 | 145.773 | 144.905 | 0 | 143.374 | 142.938 | 142.503 | 141.81 | 141.81 | 141.659 | 0 | 0 | 141.334 | 141.513 | 141.32 | 0 | 140.761 | 140.527 | 140.251 | 139.51 | 139.047 | 139.034 | 139.012 | 138.823 | 138.607 | 138.594 | 138.507 | 138.247 | 138.149 | 137.929 | 137.815 | 136.008 | 135.824 | 0.229 | 0.229 | 0.229 |
Retained Earnings
| -196.762 | -182.258 | -173.428 | -183.545 | -177.148 | -157.784 | -145.677 | -141.884 | -134.543 | -108.838 | -94.73 | -99.716 | -90.488 | -79.106 | -79.469 | -100.375 | -112.731 | -103.368 | -95.93 | -91.012 | -68.463 | -50.297 | -38.677 | -47.475 | -38.141 | -30.594 | -26.74 | -39.219 | -36.639 | -32.867 | -31.432 | -45.975 | -45.129 | -41.562 | -42.478 | -39.814 | -36.177 | -7.167 | -7.953 | -22.637 | -21.199 | -18.909 | -20.964 | -33.29 | -34.298 | -33.721 | -35.494 | -49.747 | -49.331 | -33.937 | -32.69 | -32.148 | -25.768 | -25.288 | -28.458 | -42.84 | -45.119 | -48.371 | -54.889 | -76.967 | -82.537 | -85.981 | -89.459 | -104.481 | -103.01 | -101.316 | -98.764 | -100.254 | -89.603 | -80.357 | -72.779 | -84.17 | -81.239 | -75.664 | -72.639 | -82.692 | -80.213 | -74.524 | -72.868 | -83.018 | -80.11 | -77.449 | -78.299 | -92.679 | -94.54 | -95.304 | -96.442 | -110.333 | -111.573 | -117.551 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.619 | -0.612 | -0.605 | -0.626 | -0.62 | -0.612 | -0.605 | -0.61 | -0.225 | -0.222 | -0.217 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.392 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0.121 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149.256 | 0.002 | 0 | 0 | 0 | 0 | 143.825 | 0 | 0 | 0 | 0.155 | 0 | 0 | 141.518 | 141.401 | 0 | 0 | 0 | 140.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79.058 | 45.206 | 55.989 | 137.796 |
Total Shareholders Equity
| -19.705 | -5.465 | 3.124 | -7.285 | -1.16 | 18.08 | 29.773 | 33.065 | 40.111 | 65.207 | 81.126 | 75.763 | 84.602 | 95.312 | 94.53 | 73.417 | 60.812 | 69.851 | 76.955 | 80.573 | 102.406 | 119.808 | 130.8 | 121.25 | 130.057 | 137.405 | 140.761 | 127.844 | 129.769 | 133.263 | 133.813 | 118.551 | 118.553 | 121.603 | 119.574 | 121.439 | 124.292 | 152.417 | 151.062 | 135.658 | 136.377 | 137.998 | 135.229 | 123.206 | 121.017 | 120.386 | 117.875 | 102.937 | 102.724 | 117.298 | 117.662 | 117.108 | 122.845 | 122.276 | 118.289 | 102.933 | 99.786 | 95.454 | 88.485 | 65.971 | 59.966 | 55.984 | 52.351 | 37.178 | 38.508 | 40.085 | 42.57 | 41.259 | 51.717 | 60.609 | 67.982 | 56.357 | 59.012 | 63.846 | 66.408 | 56.342 | 58.799 | 64.299 | 65.12 | 54.964 | 57.792 | 60.172 | 59.23 | 44.638 | 42.67 | 40.094 | 39.157 | 25.066 | 24.516 | 20.474 |
Total Equity
| -19.705 | -5.465 | 3.124 | -7.285 | -1.16 | 18.08 | 29.773 | 33.065 | 40.111 | 65.207 | 81.126 | 75.763 | 84.602 | 95.312 | 94.53 | 73.417 | 60.812 | 69.851 | 76.955 | 80.573 | 102.406 | 119.808 | 130.8 | 121.25 | 130.057 | 137.405 | 140.761 | 127.844 | 129.769 | 133.263 | 133.813 | 118.551 | 118.553 | 121.603 | 119.574 | 121.439 | 124.292 | 152.417 | 151.062 | 135.658 | 136.377 | 137.998 | 135.229 | 123.206 | 121.017 | 120.386 | 117.875 | 102.937 | 102.724 | 117.298 | 117.662 | 117.108 | 122.845 | 122.276 | 118.289 | 102.933 | 99.786 | 95.454 | 88.485 | 65.971 | 59.966 | 55.984 | 52.351 | 37.178 | 38.508 | 40.085 | 42.57 | 41.259 | 51.717 | 60.609 | 67.982 | 56.357 | 59.012 | 63.846 | 66.408 | 56.342 | 58.799 | 64.299 | 65.12 | 54.964 | 57.792 | 60.172 | 59.23 | 44.638 | 42.67 | 40.094 | 39.157 | 25.066 | 24.516 | 20.474 |
Total Liabilities & Shareholders Equity
| 266.219 | 242.583 | 289.436 | 285.827 | 283.584 | 269.881 | 274.246 | 331.574 | 353.44 | 336.016 | 331.189 | 339.883 | 345.125 | 365 | 389.422 | 366.985 | 363.266 | 425.964 | 422.442 | 466.377 | 468.998 | 475.423 | 277.148 | 284.641 | 277.538 | 282.601 | 299.197 | 280.917 | 259.813 | 263.09 | 270.146 | 264.82 | 238.962 | 232.222 | 237.976 | 258.503 | 230.539 | 254.401 | 260.487 | 242.424 | 229.46 | 229.368 | 235.448 | 219.121 | 210.65 | 209.873 | 208.404 | 192.687 | 186.238 | 194.549 | 202.589 | 198.251 | 193.38 | 193.603 | 195.077 | 180.813 | 167.806 | 162.81 | 165.541 | 142.97 | 128.54 | 121.371 | 126.764 | 113.991 | 109.413 | 113.662 | 122.132 | 146.926 | 135.949 | 134.96 | 151.466 | 155.853 | 135.623 | 136.977 | 146.584 | 147.813 | 128.546 | 129.119 | 130.137 | 134.585 | 102.841 | 99.857 | 103.129 | 101.708 | 83.469 | 81.301 | 79.058 | 90.186 | 80.088 | 93.852 |