Manitex International, Inc.
NASDAQ:MNTX
5.71 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4.246 | 5.303 | 5.054 | 9.269 | 4.673 | 7.092 | 9.927 | 7.973 | 11.677 | 16.588 | 15.524 | 21.359 | 17.336 | 17.17 | 15.839 | 17.161 | 23.331 | 26.214 | 22.101 | 23.36 | 20.033 | 17.721 | 20.889 | 22.103 | 20.265 | 20.63 | 2.177 | 5.014 | 3.32 | 2.816 | 2.93 | 5.11 | 6.019 | 9.896 | 3.929 | 8.578 | 4.446 | 6.308 | 5.578 | 4.37 | 4.934 | 3.189 | 1.05 | 6.091 | 3.078 | 3.171 | 2.12 | 1.889 | 3.305 | 1.728 | 0.523 | 0.071 | 0.773 | 0.979 | 1.441 | 0.662 | 0.217 | 1.485 | 0.455 | 0.287 | 0.09 | 0.097 | 0.128 | 0.425 | 0.207 | 0.998 | 0.274 | 0.569 | 1.302 | 0.239 | 0.42 | 0.615 | 0.036 | 0.566 | 0.89 | 2.025 | 5.294 | 7.068 | 7.68 | 0.006 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.398 | 2.97 | 2.16 | 5.346 | 6.253 | 7.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.246 | 5.303 | 5.054 | 9.269 | 4.673 | 7.092 | 9.927 | 7.973 | 11.677 | 16.588 | 15.524 | 21.359 | 17.336 | 17.17 | 15.839 | 17.161 | 23.331 | 26.214 | 22.101 | 23.36 | 20.033 | 25.119 | 23.859 | 24.263 | 25.611 | 26.883 | 10.018 | 5.014 | 3.32 | 2.816 | 2.93 | 5.11 | 6.019 | 9.896 | 3.929 | 8.578 | 4.446 | 6.308 | 5.578 | 4.37 | 4.934 | 3.189 | 1.05 | 6.091 | 3.078 | 3.171 | 2.12 | 1.889 | 3.305 | 1.728 | 0.523 | 0.071 | 0.773 | 0.979 | 1.441 | 0.662 | 0.217 | 1.485 | 0.455 | 0.287 | 0.09 | 0.097 | 0.128 | 0.425 | 0.207 | 0.998 | 0.274 | 0.569 | 1.302 | 0.239 | 0.42 | 0.615 | 0.036 | 0.566 | 0.89 | 2.025 | 5.294 | 7.068 | 7.68 | 0.006 | 0 |
Net Receivables
| 48.669 | 53.41 | 52.354 | 49.671 | 48.173 | 49.924 | 45.203 | 45.606 | 39.383 | 47.494 | 36.281 | 32.554 | 32.023 | 36.747 | 34.854 | 30.597 | 30.913 | 29.977 | 37.545 | 36.265 | 38.602 | 40.478 | 49.627 | 47.822 | 44.82 | 50.505 | 53.107 | 48.579 | 47.308 | 46.386 | 52.18 | 49.1 | 73.041 | 79.258 | 91.799 | 67.03 | 77.809 | 83.451 | 89.277 | 69.707 | 45.552 | 53.233 | 45.643 | 40.271 | 34.853 | 41.937 | 42.314 | 39.226 | 36.2 | 38.446 | 33.441 | 26.591 | 24.571 | 24.415 | 19.974 | 20.997 | 17.371 | 15.048 | 14.605 | 11.018 | 9.473 | 8.635 | 9.362 | 17.286 | 19.301 | 17.485 | 16.938 | 16.774 | 16.054 | 19.346 | 16.07 | 16.517 | 17.518 | 4.305 | 4.247 | 4.301 | 1.928 | 2.179 | 2.895 | 3.844 | 8.405 |
Inventory
| 84.18 | 82.268 | 83.51 | 82.337 | 85.186 | 83.309 | 79.051 | 69.801 | 77.602 | 76.295 | 68.511 | 64.965 | 64.452 | 60.498 | 58.853 | 56.055 | 58.641 | 59.06 | 64.36 | 58.734 | 67.922 | 71.525 | 64.073 | 58.024 | 67.48 | 69.154 | 64.168 | 54.36 | 63.422 | 63.487 | 88.196 | 90.901 | 106.992 | 114.977 | 120.188 | 119.269 | 123.546 | 124.529 | 120.487 | 96.367 | 81.085 | 79.76 | 74.895 | 72.734 | 75.428 | 67.29 | 62.761 | 61.29 | 60.506 | 53.332 | 47.975 | 42.307 | 38.747 | 38.003 | 35.518 | 30.694 | 28.427 | 26.61 | 25.94 | 27.277 | 26.035 | 22.662 | 22.101 | 22.066 | 21.03 | 19.585 | 18.134 | 16.048 | 17.075 | 15.804 | 18.398 | 17.43 | 10.032 | 1.05 | 1.363 | 1.162 | 2.812 | 1.074 | 0.769 | 0.756 | 0.723 |
Other Current Assets
| 3.94 | 3.659 | 4.144 | 4.084 | 2.748 | 3.694 | 3.504 | 3.832 | 2.815 | 2.893 | 4.838 | 2.436 | 2.976 | 3.198 | 3.712 | 2.218 | 4.392 | 4.95 | 5.05 | 4.841 | 3.178 | 3.308 | 4.259 | 1.639 | 2.017 | 2.369 | 2.743 | 2.017 | 4.322 | 4.454 | 5.057 | 4.745 | 3.823 | 5.139 | 4.218 | 4.872 | 4.709 | 4.927 | 6.853 | 1.733 | 1.908 | 2.444 | 1.854 | 1.669 | 1.927 | 1.488 | 2.082 | 1.206 | 3.439 | 2.99 | 2.866 | 2.24 | 2.063 | 2.501 | 2.309 | 2.35 | 1.481 | 1.712 | 1.864 | 1.565 | 1.394 | 1.272 | 1.378 | 0.908 | 1.489 | 0.04 | 0.041 | 0.172 | 0.31 | 1.099 | 1.486 | 1.552 | 1.005 | 0.2 | 0.236 | 0.136 | -0.001 | 0.142 | 0.159 | 0.582 | 0.163 |
Total Current Assets
| 141.035 | 144.64 | 145.062 | 145.573 | 140.983 | 144.229 | 137.968 | 127.504 | 131.477 | 143.27 | 125.154 | 121.536 | 117.015 | 117.849 | 113.494 | 106.271 | 117.688 | 126.9 | 130.872 | 123.417 | 129.954 | 140.666 | 142.052 | 131.993 | 140.234 | 149.219 | 130.361 | 110.322 | 118.372 | 117.916 | 149.135 | 151.164 | 192.826 | 212.221 | 223.085 | 202.7 | 211.834 | 220.539 | 223.519 | 173.502 | 134.751 | 139.898 | 124.714 | 122.037 | 116.452 | 115.052 | 110.443 | 104.777 | 103.45 | 96.496 | 84.805 | 71.209 | 66.154 | 65.898 | 59.242 | 54.703 | 47.496 | 44.855 | 42.864 | 40.147 | 36.992 | 32.666 | 32.969 | 40.685 | 42.027 | 39.903 | 37.007 | 35.04 | 36.37 | 37.983 | 37.811 | 36.114 | 29.153 | 6.121 | 6.736 | 7.623 | 10.209 | 10.463 | 11.503 | 5.188 | 9.291 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 59.04 | 60.026 | 59.423 | 56.976 | 56.245 | 57.939 | 59.803 | 57.364 | 56.063 | 55.189 | 18.759 | 20.023 | 20.51 | 21.387 | 21.529 | 22.791 | 20.691 | 20.565 | 20.921 | 21.622 | 21.825 | 23.199 | 23.104 | 20.249 | 20.366 | 20.85 | 21.898 | 22.038 | 22.287 | 22.152 | 36.55 | 37.241 | 39.853 | 40.627 | 41.775 | 41.985 | 46.635 | 44.073 | 44.281 | 28.846 | 10.097 | 10.477 | 10.706 | 11.143 | 11.379 | 10.187 | 10.253 | 10.297 | 10.273 | 10.358 | 10.85 | 11.017 | 11.344 | 10.128 | 10.387 | 10.659 | 10.955 | 11.053 | 11.28 | 11.804 | 7.728 | 5.51 | 5.694 | 5.878 | 5.637 | 5.719 | 5.675 | 5.778 | 5.678 | 5.844 | 5.987 | 6.417 | 8.134 | 2.276 | 2.315 | 2.085 | 1.142 | 0.494 | 0.227 | 0.165 | 0.174 |
Goodwill
| 37.551 | 36.854 | 36.968 | 37.354 | 36.674 | 37.075 | 37.164 | 36.916 | 36.015 | 36.805 | 24.629 | 24.949 | 26.476 | 26.889 | 26.729 | 27.472 | 26.699 | 25.958 | 25.621 | 32.635 | 31.973 | 36.122 | 35.808 | 36.298 | 42.508 | 42.654 | 44.359 | 43.569 | 43.014 | 41.948 | 70.635 | 70.248 | 77.186 | 80.298 | 81.572 | 80.089 | 82.035 | 82.012 | 76.546 | 50.83 | 22.213 | 22.492 | 22.511 | 22.366 | 19.88 | 15.276 | 15.259 | 15.283 | 15.266 | 15.245 | 15.291 | 15.267 | 15.302 | 14.452 | 14.452 | 14.452 | 14.452 | 14.452 | 14.452 | 14.452 | 14.452 | 14.452 | 14.452 | 14.452 | 14.177 | 14.177 | 14.065 | 14.065 | 14.065 | 13.39 | 13.39 | 13.305 | 24.774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9.897 | 10.511 | 11.323 | 12.225 | 12.769 | 13.696 | 13.877 | 14.367 | 14.511 | 15.678 | 11.157 | 11.946 | 13.407 | 14.16 | 14.633 | 15.671 | 15.752 | 15.807 | 16.117 | 17.032 | 17.204 | 23.366 | 23.818 | 24.773 | 28.26 | 29.042 | 30.847 | 31.014 | 31.247 | 31.094 | 55.546 | 56.809 | 63.645 | 67.56 | 70.166 | 70.629 | 73.74 | 75.51 | 76.06 | 51.922 | 21.783 | 22.697 | 23.36 | 24.036 | 23.242 | 17.308 | 17.84 | 18.442 | 18.587 | 19.051 | 19.689 | 20.153 | 20.732 | 19.552 | 19.909 | 20.403 | 20.89 | 21.378 | 21.915 | 22.401 | 21.798 | 20.279 | 20.679 | 21.148 | 20.047 | 20.494 | 20.907 | 21.352 | 21.765 | 19.827 | 20.219 | 21.283 | 7.189 | 4.183 | 4.264 | 4.342 | 4.314 | 4.365 | 4.437 | 4.476 | 4.562 |
Goodwill and Intangible Assets
| 47.448 | 47.365 | 48.291 | 49.579 | 49.443 | 50.771 | 51.041 | 51.283 | 50.526 | 52.483 | 35.786 | 36.895 | 39.883 | 41.049 | 41.362 | 43.143 | 42.451 | 41.765 | 41.738 | 49.667 | 49.177 | 59.488 | 59.626 | 61.071 | 70.768 | 71.696 | 75.206 | 74.583 | 74.261 | 73.042 | 126.181 | 127.057 | 140.831 | 147.858 | 151.738 | 150.718 | 155.775 | 157.522 | 152.606 | 102.752 | 43.996 | 45.189 | 45.871 | 46.402 | 43.122 | 32.584 | 33.099 | 33.725 | 33.853 | 34.296 | 34.98 | 35.42 | 36.034 | 34.004 | 34.361 | 34.855 | 35.342 | 35.83 | 36.367 | 36.853 | 36.25 | 34.731 | 35.131 | 35.6 | 34.224 | 34.671 | 34.972 | 35.417 | 35.83 | 33.217 | 33.609 | 34.588 | 31.963 | 4.183 | 4.264 | 4.342 | 4.314 | 4.365 | 4.437 | 4.476 | 4.562 |
Long Term Investments
| 0 | -3.22 | -3.469 | -3.603 | 105.688 | 108.71 | 110.844 | -0.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.931 | 14.844 | 14.56 | 0 | 0 | -2.951 | 5.673 | 5.713 | 5.752 | 5.833 | 5.872 | 5.912 | 5.951 | 0 | 0 | 0 | 0 | 0 | 0.182 | 0.253 | 0.307 | 0.336 | 0.36 | 0.465 | 0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.567 | -3.483 | 0 | -3.736 | -3.736 | -3.736 | 0 | -2.854 | 0 | 0 | 0 | -10.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3.358 | 3.22 | 3.469 | 3.603 | 0.452 | 0.452 | 0.452 | 0.452 | 0.333 | 0.258 | 0.178 | 0.178 | 0.247 | 0.247 | 0.247 | 0.247 | 0.415 | 0.415 | 0.395 | 0.415 | 0.543 | 2.099 | 2.366 | 2.366 | 1.839 | 1.839 | 1.839 | 1.839 | 0.545 | 0.545 | 0.545 | 0.545 | 2.951 | 2.951 | 2.951 | 2.951 | 11.731 | 11.253 | 10.974 | 2.081 | 1.936 | 2.118 | 2.111 | 2.117 | 2.258 | 2.257 | 2.258 | 2.259 | 1.391 | 1.39 | 2.549 | 3.238 | 4.332 | 4.722 | 5.183 | 5.249 | 5.796 | 5.796 | 5.796 | 5.796 | 4.596 | 4.149 | 4.065 | 4.065 | 4.451 | 4.451 | 4.451 | 3.94 | 3.747 | 3.747 | 3.747 | 3.747 | 4.271 | 3.518 | 3.289 | 3.106 | 2.67 | 2.651 | 2.43 | 2.013 | 1.069 |
Other Non-Current Assets
| 0 | 3.22 | 3.469 | 3.603 | -105.688 | -108.71 | -110.844 | 0.452 | 1.143 | 1.143 | 1.168 | 1.143 | 1.143 | 1.143 | 1.143 | 1.143 | 0.168 | 0.498 | 0.581 | 0.281 | 1.25 | 1.302 | 1.313 | 1.57 | 1.234 | 1.27 | 1.473 | 1.475 | 1.548 | 1.6 | 1.99 | 1.978 | 1.837 | -1.507 | -1.132 | 2.552 | 5.865 | 6.07 | 6.325 | 4.176 | 1.019 | 1.033 | 0.975 | 1.031 | 1.073 | 0.108 | 0.121 | 0.139 | 0.134 | 0.146 | 0.161 | 0.15 | 0.114 | 0.122 | 0.043 | 0.051 | 0.06 | 0.068 | 0.077 | 0.085 | 0.094 | 3.567 | 3.483 | 0 | 3.736 | 3.736 | 3.736 | 0 | 2.854 | 3.293 | 3.278 | 2.978 | 10.455 | 0.059 | 0.065 | 0.071 | 0.174 | 0.078 | 0.085 | 0.043 | 0.044 |
Total Non-Current Assets
| 109.846 | 110.611 | 111.183 | 110.158 | 106.14 | 109.162 | 111.296 | 109.099 | 108.065 | 109.073 | 55.891 | 58.239 | 61.783 | 63.826 | 64.281 | 67.324 | 63.725 | 63.243 | 63.635 | 71.985 | 72.795 | 86.088 | 86.409 | 85.256 | 94.207 | 95.655 | 100.416 | 114.866 | 113.485 | 111.899 | 165.266 | 166.821 | 182.521 | 195.602 | 201.045 | 203.958 | 225.839 | 224.79 | 220.098 | 143.806 | 57.048 | 58.817 | 59.663 | 60.693 | 57.832 | 45.318 | 45.984 | 46.727 | 45.987 | 46.55 | 49.005 | 50.382 | 51.824 | 48.976 | 49.974 | 50.814 | 52.153 | 52.747 | 53.52 | 54.538 | 48.668 | 44.39 | 44.89 | 45.543 | 44.312 | 44.841 | 45.098 | 45.135 | 45.255 | 46.101 | 46.621 | 47.73 | 44.368 | 10.036 | 9.933 | 9.604 | 8.3 | 7.588 | 7.179 | 6.697 | 5.849 |
Total Assets
| 250.881 | 255.251 | 256.245 | 255.731 | 247.123 | 253.391 | 249.264 | 236.603 | 239.542 | 252.343 | 181.045 | 179.775 | 178.798 | 181.675 | 177.775 | 173.595 | 181.413 | 190.143 | 194.507 | 195.402 | 202.749 | 226.754 | 228.461 | 217.249 | 234.441 | 244.874 | 230.777 | 225.188 | 231.857 | 229.815 | 314.401 | 317.985 | 375.347 | 407.823 | 424.13 | 406.658 | 437.673 | 445.329 | 443.617 | 317.308 | 191.799 | 198.715 | 184.377 | 182.73 | 174.284 | 160.37 | 156.427 | 151.504 | 149.437 | 143.046 | 133.81 | 121.591 | 117.978 | 114.874 | 109.216 | 105.517 | 99.649 | 97.602 | 96.384 | 94.685 | 85.66 | 77.056 | 77.859 | 86.228 | 86.339 | 84.744 | 82.105 | 80.175 | 81.625 | 84.084 | 84.432 | 83.844 | 73.521 | 16.157 | 16.669 | 17.227 | 18.509 | 18.051 | 18.682 | 11.885 | 15.14 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 44.012 | 49.987 | 50.753 | 47.644 | 50.665 | 53.016 | 49.256 | 45.682 | 46.967 | 59.14 | 46.935 | 44.136 | 41.666 | 43.473 | 38.846 | 32.429 | 29.337 | 29.667 | 37.944 | 29.974 | 33.176 | 44.378 | 44.128 | 36.896 | 40.269 | 46.183 | 45.875 | 35.386 | 36.455 | 40.847 | 43.946 | 45.778 | 54.16 | 60.539 | 65.334 | 62.137 | 52.465 | 57.48 | 57.879 | 35.191 | 27.263 | 29.066 | 27.885 | 24.974 | 23.142 | 26.443 | 26.599 | 25.101 | 30.15 | 27.397 | 25.232 | 18.421 | 16.353 | 16.817 | 17.318 | 14.928 | 10.965 | 9.345 | 8.705 | 9.183 | 8.273 | 6.965 | 7.762 | 12.083 | 13.576 | 12.919 | 10.499 | 9.543 | 11.33 | 12.223 | 12.198 | 14.468 | 9.917 | 0.463 | 0.659 | 0.767 | 1.22 | 0.223 | 0.759 | 0.938 | 0.762 |
Short Term Debt
| 23.923 | 26.12 | 25.371 | 28.233 | 21.217 | 26.579 | 23.903 | 24.933 | 18.586 | 22.496 | 21.95 | 19.864 | 15.761 | 14.095 | 18.348 | 18.021 | 34.376 | 34.132 | 35.571 | 26.931 | 22.983 | 21.256 | 25.284 | 23.128 | 21.873 | 24.661 | 26.265 | 28.349 | 32.329 | 29.822 | 31.271 | 27.746 | 43.006 | 41.549 | 43.585 | 33.122 | 38.246 | 36.829 | 39.67 | 16.428 | 11.762 | 13.828 | 11.764 | 11.429 | 11.401 | 8.855 | 10.165 | 8.133 | 6.798 | 9.075 | 8.519 | 5.983 | 5.554 | 5.171 | 3.838 | 3.21 | 3.032 | 3.112 | 3.673 | 3.144 | 2.737 | 2.322 | 2.262 | 1.841 | 1.612 | 1.799 | 1.208 | 1.17 | 0.901 | 1.069 | 1.019 | 0.871 | 33.681 | 0 | 0 | 0 | 0.144 | 0 | 0 | 6.96 | 8.824 |
Tax Payables
| 0 | 1.744 | 2.09 | 2.505 | 1.519 | 1.377 | 0.644 | 0.841 | 1.145 | 2.768 | 1.245 | 2.473 | 1.358 | 1.389 | 1.623 | 1.127 | 1.299 | 1.19 | 1.115 | 1.333 | 1.141 | 0.823 | 1.939 | 1.243 | 1.351 | 1.412 | 1.328 | 0.969 | 2.327 | 1.748 | 1.599 | 1.95 | 4.142 | 4.475 | 5.554 | 4.449 | 3.319 | 0 | 3.773 | 16.5 | 2.512 | 2.481 | 1.451 | 1.56 | 1.785 | 2.054 | 1.778 | 1.402 | 0 | 0 | 0.616 | 0 | 0.038 | 0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.392 | 0 | 0 | 0 | 2.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.155 | 2.021 | 2.133 | 2.384 | 2.22 | 2.653 | 2.732 | 3.407 | 3.435 | 3.954 | 4.677 | 7.121 | 3.101 | 3.032 | 5.518 | 6.11 | 5.416 | 5.121 | 1.209 | 1.618 | 1.393 | 1.375 | 2.312 | 2.31 | 1.777 | 2.556 | 2.622 | 12.004 | 11.941 | 12.29 | 16.721 | 21.031 | 21.574 | 21.617 | 22.741 | 22.664 | 21.625 | 23.795 | 23.865 | 30.006 | 9.738 | 9.439 | 7.321 | 9.683 | 7.72 | 0.015 | 7.157 | 0.033 | 6.091 | 6.799 | 6.122 | 5.416 | 4.658 | 4.274 | 4.049 | 4.335 | 3.425 | 2.865 | 2.484 | 2.145 | 2.117 | 1.929 | 2.052 | 2.837 | 2.892 | 2.742 | 3.668 | 4.408 | 3.801 | 3.572 | 3.405 | 3.195 | 0.13 | 0 | 0 | 0 | 0.05 | 0.602 | 0.034 | 0.204 | 0.447 |
Other Current Liabilities
| 15.755 | 14.894 | 14.102 | 14.53 | 13.793 | 14.27 | 13.052 | 12.439 | 14.645 | 13.022 | 10.564 | 10.742 | 8.844 | 9.629 | 8.684 | 7.961 | 9.513 | 10.664 | 9.633 | 9.553 | 9.496 | 10.056 | 10.775 | 10.62 | 9.217 | 10.187 | 10.193 | 3.132 | 2.635 | 2.511 | 2.733 | 2.15 | 4.573 | 3.032 | 2.779 | 2.113 | 3.801 | 4.887 | 3.167 | 2.407 | 1.883 | 3.173 | 2.573 | 1.93 | 2.677 | 9.56 | 1.557 | 10.084 | 1.616 | 0.922 | 0.406 | 0.357 | 0.444 | 0.744 | 0.208 | 0.538 | 0.453 | 0.257 | 0.088 | 0.097 | 0.211 | 0.146 | 0.087 | 0.301 | 0.652 | 0.641 | 0.734 | 0.751 | 0.67 | 0.961 | 1.451 | 0.787 | 3.794 | 0.28 | 0.185 | 0.269 | -0.001 | 0.067 | 0.245 | 0.407 | 0.002 |
Total Current Liabilities
| 85.845 | 93.022 | 92.359 | 92.791 | 87.895 | 96.518 | 88.943 | 86.461 | 83.633 | 98.612 | 84.126 | 81.863 | 69.372 | 70.229 | 71.396 | 64.521 | 78.642 | 79.584 | 84.357 | 68.076 | 67.048 | 77.065 | 82.499 | 72.954 | 73.136 | 83.587 | 84.955 | 78.871 | 83.36 | 85.47 | 94.671 | 96.705 | 123.313 | 126.737 | 134.439 | 120.036 | 116.137 | 122.991 | 124.581 | 84.032 | 50.646 | 55.506 | 49.543 | 48.016 | 44.94 | 44.873 | 45.478 | 43.351 | 44.655 | 44.193 | 40.279 | 30.177 | 27.009 | 27.006 | 25.413 | 23.011 | 17.875 | 15.579 | 14.95 | 14.569 | 13.338 | 11.362 | 12.163 | 17.062 | 18.732 | 18.101 | 16.109 | 15.872 | 16.702 | 17.825 | 18.073 | 19.321 | 47.522 | 0.743 | 0.844 | 1.036 | 1.413 | 0.892 | 1.038 | 8.509 | 10.035 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 21.176 | 62.881 | 65.535 | 74.122 | 77.556 | 76.502 | 80.219 | 71.031 | 84.36 | 78.721 | 28.855 | 29.127 | 31.805 | 32.393 | 32.582 | 33.353 | 26.077 | 33.701 | 31.041 | 40.151 | 50.088 | 51.464 | 51.285 | 49.883 | 53.418 | 53.605 | 67.312 | 66.904 | 69.113 | 63.313 | 111.612 | 112.512 | 123.736 | 134.451 | 139.55 | 142.746 | 157.334 | 160.201 | 160.705 | 95.866 | 42.941 | 46 | 40.904 | 42.802 | 39.844 | 43.957 | 41.95 | 41.005 | 39.506 | 40.304 | 36.775 | 36.244 | 37.641 | 34.528 | 31.455 | 30.809 | 30.713 | 31.843 | 30.917 | 30.367 | 27.557 | 22.82 | 22.793 | 26.22 | 24.584 | 23.648 | 25.068 | 23.824 | 25.303 | 37.235 | 38.934 | 36.109 | 5.857 | 0 | 0 | 0 | 0 | 0 | 0 | 7.175 | 7.058 |
Deferred Revenue Non-Current
| 0 | -4.719 | 8.357 | 0.347 | 0.367 | 0.387 | 0.407 | 0.427 | 0.447 | 0.467 | 0.487 | 0.507 | 0.527 | 0.547 | 0.567 | 0.587 | 0.607 | 0.627 | 0.647 | 0.667 | 0.687 | 0.707 | 0.727 | 0.842 | 0.874 | 0.906 | 0.937 | 0.969 | 1.001 | 0.947 | 0.991 | 1.058 | 1.087 | 1.116 | 1.145 | 1.288 | 1.007 | 1.078 | 1.172 | 1.268 | 1.363 | 1.458 | 1.553 | 1.648 | 1.743 | 1.838 | 1.933 | 2.028 | 0 | 2.219 | 0 | 2.408 | 2.504 | 2.599 | 2.694 | 2.789 | 2.884 | 2.979 | 3.074 | 3.169 | 3.264 | 3.359 | 3.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 5.505 | 4.719 | 4.291 | 4.145 | 4.574 | 4.393 | 4.781 | 5.151 | 3.648 | 2.496 | 0.91 | 1.074 | 1.497 | 1.285 | 1.317 | 1.333 | 0.959 | 0.627 | 0.592 | 1.045 | 0.362 | 0.021 | 0.093 | 0.092 | 3.789 | 3.558 | 3.381 | 3.384 | 3.559 | 3.287 | 3.427 | 3.242 | 4.438 | 4.27 | 4.593 | 4.525 | 17.825 | 17.464 | 16.84 | 4.163 | 4.077 | 4.075 | 4.076 | 4.074 | 4.304 | 4.304 | 4.27 | 4.269 | 4.825 | 4.825 | 4.825 | 4.825 | 5.476 | 5.473 | 5.473 | 5.473 | 5.952 | 5.952 | 5.952 | 5.952 | 4.869 | 4.186 | 4.186 | 4.186 | 4.655 | 4.655 | 4.655 | 4.655 | 4.64 | 4.64 | 4.64 | 4.64 | 0 | 0.027 | 0.024 | 0.02 | 0.017 | 0.015 | 0.012 | 0.01 | 0.01 |
Other Non-Current Liabilities
| 52.098 | 16.119 | 4.211 | 4.642 | 5.057 | 5.125 | 5.58 | 5.572 | 3.575 | 3.798 | 4.162 | 4.389 | 4.19 | 4.192 | 4.723 | 4.892 | 5.795 | 5.984 | 6.095 | 5.913 | 5.271 | 5.422 | 5.423 | 5.474 | 3.91 | 3.883 | 4.12 | 4.215 | 3.737 | 3.382 | 4.566 | 4.906 | 6.776 | 6.792 | 7.858 | 7.763 | 7.89 | 6.299 | 5.133 | 1.973 | 1.065 | 1.178 | 1.204 | 1.199 | 1.347 | 1.302 | 1.33 | 1.318 | 3.243 | 1.05 | 3.428 | 1.143 | 0.169 | 0.166 | 0.164 | 0.161 | 0.2 | 0.2 | 0.2 | 0.2 | 0.17 | 0.167 | 0.197 | 3.746 | 3.903 | 3.973 | 4.018 | 4.114 | 4.11 | 4.205 | 4.3 | 4.31 | 4.405 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 78.779 | 79 | 82.394 | 83.256 | 87.554 | 86.407 | 90.987 | 82.181 | 92.03 | 85.482 | 34.414 | 35.097 | 38.019 | 38.417 | 39.189 | 40.165 | 33.438 | 40.939 | 38.375 | 47.776 | 56.408 | 57.614 | 57.528 | 56.291 | 61.991 | 61.952 | 75.75 | 75.472 | 77.41 | 70.929 | 120.596 | 121.718 | 136.037 | 146.629 | 153.146 | 156.322 | 184.056 | 185.042 | 183.85 | 103.27 | 49.446 | 52.711 | 47.737 | 49.723 | 47.238 | 51.401 | 49.483 | 48.62 | 47.574 | 48.398 | 45.028 | 44.62 | 45.79 | 42.766 | 39.786 | 39.232 | 39.749 | 40.974 | 40.143 | 39.688 | 35.86 | 30.532 | 30.63 | 34.152 | 33.142 | 32.276 | 33.741 | 32.593 | 34.053 | 46.08 | 47.874 | 45.059 | 10.262 | 0.027 | 0.024 | 0.02 | 0.017 | 0.014 | 0.012 | 7.185 | 7.068 |
Total Liabilities
| 164.624 | 172.022 | 174.753 | 176.047 | 175.449 | 182.925 | 179.93 | 168.642 | 175.663 | 184.094 | 118.54 | 116.96 | 107.391 | 108.646 | 110.585 | 104.686 | 112.08 | 120.523 | 122.732 | 115.852 | 123.456 | 134.679 | 140.027 | 129.245 | 135.127 | 145.539 | 160.705 | 154.343 | 160.77 | 156.399 | 215.267 | 218.423 | 259.35 | 273.366 | 287.585 | 276.358 | 300.193 | 308.033 | 308.431 | 187.302 | 100.092 | 108.217 | 97.28 | 97.739 | 92.178 | 96.274 | 94.961 | 91.971 | 92.229 | 92.591 | 85.307 | 74.797 | 72.799 | 69.772 | 65.199 | 62.243 | 57.624 | 56.553 | 55.093 | 54.257 | 49.198 | 41.894 | 42.793 | 51.214 | 51.874 | 50.377 | 49.85 | 48.465 | 50.755 | 63.905 | 65.947 | 64.38 | 57.784 | 0.77 | 0.868 | 1.056 | 1.43 | 0.906 | 1.05 | 15.694 | 17.103 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.208 | 0 | 0 | 0 | 0 | 0.169 | 0 | 0.421 | 0 | 0.035 | 0.363 | 0.172 | 0 | 0.272 | 0 | 0.304 | 0.323 | 0.392 | 0 | 0 | 0.066 | 0.023 | 0.426 | 0 | 0 | 0 | 0.417 | 0 | 0 | 0.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.137 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 135.274 | 135.226 | 134.7 | 134.328 | 134.294 | 134.239 | 133.659 | 133.289 | 133.249 | 133.129 | 132.803 | 132.206 | 132.171 | 132.035 | 131.991 | 131.455 | 131.276 | 131.135 | 131.049 | 130.71 | 130.592 | 130.575 | 130.492 | 130.26 | 130.111 | 130.083 | 98.081 | 97.661 | 97.468 | 97.279 | 97.247 | 94.324 | 93.775 | 93.683 | 93.678 | 93.186 | 92.462 | 92.462 | 92.453 | 82.04 | 68.894 | 68.894 | 68.888 | 68.554 | 68.282 | 53.329 | 53.329 | 53.04 | 52.76 | 48.979 | 48.717 | 48.571 | 46.989 | 46.989 | 46.989 | 46.92 | 46.814 | 46.814 | 46.811 | 46.375 | 46.247 | 45.271 | 45.271 | 0 | 44.017 | 0 | 0 | 0 | 41.928 | 32.435 | 31.274 | 0 | 23.248 | 22.332 | 22.332 | 22.332 | 22.337 | 22.339 | 22.352 | 0 | 0 |
Retained Earnings
| -61.782 | -62.209 | -63.699 | -65.982 | -71.182 | -72.882 | -73.285 | -73.338 | -73.835 | -70.463 | -68.206 | -68.436 | -60.371 | -59.27 | -64.635 | -63.863 | -61.977 | -60.406 | -57.729 | -50.253 | -49.466 | -37.615 | -40.851 | -41.761 | -30.913 | -31.035 | -30.068 | -28.583 | -27.761 | -24.309 | -21.983 | -18.572 | -4.296 | 16.262 | 18.048 | 16.588 | 22.083 | 21.874 | 21.736 | 21.96 | 21.488 | 19.72 | 16.734 | 14.857 | 11.866 | 9.245 | 6.59 | 4.679 | 2.664 | 0.161 | -2.117 | -3.368 | -3.657 | -4.677 | -5.706 | -6.148 | -7.08 | -7.737 | -7.95 | -8.257 | -12.099 | -11.952 | -11.835 | -11.896 | -12.182 | -12.488 | -13.405 | -14.094 | -14.82 | -15.738 | -16.079 | -15.05 | -7.511 | -6.945 | -6.531 | -6.162 | -5.257 | -5.194 | -4.72 | -3.909 | -2.063 |
Accumulated Other Comprehensive Income/Loss
| -3.675 | -5.686 | -5.369 | -4.169 | -6.261 | -5.127 | -5.149 | -5.822 | -8.615 | -6.608 | -4.854 | -4.219 | -3.45 | -2.684 | -2.906 | -1.708 | -2.836 | -3.889 | -4.208 | -3.7 | -4.599 | -3.525 | -3.789 | -3.169 | -2.657 | -2.421 | -0.399 | -1.035 | -1.363 | -2.172 | -3.929 | -4.272 | -2.823 | -4.304 | -3.323 | -5.392 | -3.911 | -3.563 | -5.066 | -1.023 | -0.426 | 0.327 | 0.105 | 0.389 | 0.583 | 0.246 | 0.367 | 0.716 | 0.628 | 0.182 | 0.56 | 0.261 | 0.039 | 0.99 | 0.942 | 0.708 | 0.389 | 0.08 | 0.544 | 0.429 | 0.311 | -0.137 | -0.323 | 1.649 | 2.379 | 2.648 | 2.591 | 2.793 | 2.738 | 2.458 | 2.266 | 2.216 | -0.188 | -0.307 | -0.247 | -0.188 | -0.072 | -0.072 | -0.072 | -0.072 | -0.006 |
Other Total Stockholders Equity
| 5.67 | 5.454 | 5.645 | 5.44 | 5.014 | 4.621 | 4.622 | 4.266 | 3.674 | 3.073 | 2.762 | 3.264 | 3.057 | 2.948 | 2.74 | 3.025 | 2.87 | 2.78 | 2.455 | 2.793 | 2.766 | 2.64 | 2.582 | 2.505 | 2.773 | 2.287 | 2.458 | 2.767 | 2.38 | 2.446 | 2.522 | 2.646 | 3.036 | 2.501 | 2.208 | 2.238 | 3.112 | 2.811 | 2.464 | 1.766 | 1.325 | 1.557 | 1.37 | 1.191 | 0.958 | 1.276 | 1.18 | 0.814 | 1.156 | 1.133 | 1.343 | 1.33 | 1.808 | 1.8 | 1.792 | 1.794 | 1.902 | 1.892 | 1.886 | 1.881 | 2.003 | 1.843 | 1.63 | 45.261 | 0.251 | 43.183 | 42.045 | 41.987 | 0 | 0 | 0 | 31.274 | 0.188 | 0.307 | 0.247 | 0.188 | 0.071 | 0.072 | 0.072 | 0.172 | 0.106 |
Total Shareholders Equity
| 75.487 | 72.785 | 71.277 | 69.617 | 61.865 | 60.851 | 59.847 | 58.395 | 54.473 | 59.131 | 62.505 | 62.815 | 71.407 | 73.029 | 67.19 | 68.909 | 69.333 | 69.62 | 71.775 | 79.55 | 79.293 | 92.075 | 88.434 | 88.004 | 99.314 | 99.335 | 70.072 | 70.845 | 71.087 | 73.416 | 73.857 | 74.398 | 89.692 | 108.446 | 110.934 | 107.012 | 113.746 | 113.584 | 111.653 | 104.766 | 91.707 | 90.498 | 87.097 | 84.991 | 82.106 | 64.096 | 61.466 | 59.533 | 57.208 | 50.455 | 48.503 | 46.794 | 45.179 | 45.102 | 44.017 | 43.274 | 42.025 | 41.049 | 41.291 | 40.428 | 36.462 | 35.162 | 35.066 | 35.014 | 34.465 | 33.343 | 31.231 | 30.686 | 29.846 | 19.155 | 17.461 | 18.44 | 15.737 | 15.387 | 15.801 | 16.171 | 17.079 | 17.145 | 17.632 | -3.809 | -1.963 |
Total Equity
| 86.257 | 83.229 | 81.492 | 79.684 | 71.674 | 70.466 | 69.334 | 67.961 | 63.879 | 68.249 | 62.505 | 62.815 | 71.407 | 73.029 | 67.19 | 68.909 | 69.333 | 69.62 | 71.775 | 79.55 | 79.293 | 92.075 | 88.434 | 88.004 | 99.314 | 99.335 | 70.072 | 70.845 | 71.087 | 73.416 | 99.134 | 99.562 | 115.997 | 134.457 | 136.545 | 130.3 | 137.48 | 137.296 | 135.186 | 130.006 | 91.707 | 90.498 | 87.097 | 84.991 | 82.106 | 64.096 | 61.466 | 59.533 | 57.208 | 50.455 | 48.503 | 46.794 | 45.179 | 45.102 | 44.017 | 43.274 | 42.025 | 41.049 | 41.291 | 40.428 | 36.462 | 35.162 | 35.066 | 35.014 | 34.465 | 34.367 | 32.255 | 31.71 | 30.87 | 20.179 | 18.485 | 19.464 | 15.737 | 15.387 | 15.801 | 16.171 | 17.079 | 17.145 | 17.632 | -3.809 | -1.963 |
Total Liabilities & Shareholders Equity
| 250.881 | 255.251 | 256.245 | 255.731 | 247.123 | 253.391 | 249.264 | 236.603 | 239.542 | 252.343 | 181.045 | 179.775 | 178.798 | 181.675 | 177.775 | 173.595 | 181.413 | 190.143 | 194.507 | 195.402 | 202.749 | 226.754 | 228.461 | 217.249 | 234.441 | 244.874 | 230.777 | 225.188 | 231.857 | 229.815 | 314.401 | 317.985 | 375.347 | 407.823 | 424.13 | 406.658 | 437.673 | 445.329 | 443.617 | 317.308 | 191.799 | 198.715 | 184.377 | 182.73 | 174.284 | 160.37 | 156.427 | 151.504 | 149.437 | 143.046 | 133.81 | 121.591 | 117.978 | 114.874 | 109.216 | 105.517 | 99.649 | 97.602 | 96.384 | 94.685 | 85.66 | 77.056 | 77.859 | 86.228 | 86.339 | 84.744 | 82.105 | 80.175 | 81.625 | 84.084 | 84.432 | 83.844 | 73.521 | 16.157 | 16.669 | 17.227 | 18.509 | 18.051 | 18.682 | 11.885 | 15.14 |