
OptimumBank Holdings, Inc.
NASDAQ:OPHC
4.49 (USD) • At close July 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | 2004 Q2 | 2004 Q1 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 143.456 | 93.63 | 131.599 | 104.056 | 151.107 | 76.663 | 103.998 | 78.373 | 86.658 | 71.836 | 73.793 | 77.269 | 72.192 | 58.97 | 83.583 | 74.147 | 53.694 | 54.629 | 45.271 | 29.948 | 18.888 | 8.934 | 8.4 | 12.317 | 13.559 | 7.983 | 6.047 | 4.33 | 4.144 | 11.665 | 18.514 | 19.736 | 17.781 | 17.64 | 11.44 | 13.664 | 11.892 | 10.365 | 8.28 | 15.064 | 12.79 | 12.074 | 8.769 | 13.428 | 11.579 | 13.881 | 9.191 | 17.665 | 15.941 | 23.611 | 5.647 | 5.982 | 8.459 | 6.224 | 0.969 | 1.772 | 1.398 | 1.213 | 2.636 | 10.768 | 14.798 | 10.062 | 7.054 | 17.457 | 0.277 | 1.077 | 1.511 | 0.409 | 0.509 | 0.475 | 0.334 | 1.478 | 0.378 | 0.923 | 2.563 | 0.249 | 0.066 | 0.502 | 0.506 | 0.242 | 0.473 | 0.383 | 0.513 | 0.419 | 0.31 | 0.539 |
Short Term Investments
| 0 | 22.773 | 24.495 | 23.54 | 23.58 | 24.355 | 23.084 | 24.762 | 25.554 | 25.102 | 25.434 | 27.211 | 30.946 | 34.394 | 35.738 | 21.979 | 22.38 | 18.893 | 7.46 | 4.409 | 4.938 | 5.409 | 5.861 | 6.213 | 2.191 | 2.359 | 2.578 | 2.742 | 10.99 | 11.437 | 16.199 | 19.161 | 19.759 | 20.222 | 21.931 | 23.322 | 24.054 | 25.749 | 25.654 | 25.513 | 27.17 | 26.748 | 28.488 | 33.655 | 31.34 | 22.99 | 23.718 | 20.722 | 16.92 | 18.648 | 0 | 0 | 0 | 28.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 143.456 | 116.403 | 156.094 | 127.596 | 174.687 | 101.018 | 127.082 | 103.135 | 112.212 | 96.938 | 99.227 | 104.48 | 103.138 | 93.364 | 119.321 | 96.126 | 76.074 | 73.522 | 52.731 | 34.357 | 23.826 | 14.343 | 14.261 | 18.53 | 15.75 | 10.342 | 8.625 | 7.072 | 15.134 | 23.102 | 34.713 | 38.897 | 37.54 | 37.862 | 33.371 | 36.986 | 35.946 | 36.114 | 33.934 | 40.577 | 39.96 | 38.822 | 37.257 | 47.083 | 42.919 | 36.871 | 32.909 | 38.387 | 32.861 | 42.259 | 5.647 | 5.982 | 8.459 | 35.131 | 0.969 | 1.772 | 1.398 | 1.213 | 2.636 | 10.768 | 14.798 | 10.062 | 7.054 | 17.457 | 0.277 | 1.077 | 1.511 | 0.409 | 0.509 | 0.475 | 0.334 | 1.478 | 0.378 | 0.923 | 2.563 | 0.249 | 0.066 | 0.502 | 0.506 | 0.242 | 0.473 | 0.383 | 0.513 | 0.419 | 0.31 | 0.539 |
Net Receivables
| 3.287 | 3.348 | 3.147 | 2.994 | 2.99 | 2.474 | 1.782 | 1.559 | 1.427 | 1.444 | 1.202 | 0.997 | 0.927 | 0.971 | 0.863 | 1.091 | 1.113 | 1.336 | 1.544 | 0.958 | 0.44 | 0.432 | 0.354 | 0.37 | 0.324 | 0.314 | 0.361 | 0.328 | 0.284 | 0.316 | 0.366 | 0.343 | 0.382 | 0.38 | 0.389 | 0.35 | 0.442 | 0.462 | 0.445 | 0.436 | 0.445 | 0.426 | 0.447 | 0.474 | 0.494 | 0.496 | 0.513 | 0.503 | 0.5 | 0.499 | 0.477 | 0.484 | 0.495 | 0.499 | 1.315 | 1.369 | 1.331 | 1.416 | 1.875 | 5.122 | 5.26 | 4.665 | 1.157 | 1.262 | 1.254 | 1.277 | 1.343 | 1.514 | 1.48 | 1.448 | 1.436 | 1.369 | 1.296 | 1.254 | 1.138 | 1.079 | 0.965 | 1.03 | 0.921 | 0.868 | 0.897 | 0.878 | 1.346 | 1.269 | 1.249 | 1.224 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 146.743 | 119.751 | 159.241 | 130.59 | 177.677 | 103.492 | 128.864 | 104.694 | 113.639 | 98.382 | 100.429 | 105.477 | 104.065 | 94.335 | 120.184 | 97.217 | 77.187 | 74.858 | 54.275 | 35.315 | 24.266 | 14.775 | 14.615 | 18.9 | 16.074 | 10.656 | 8.986 | 7.4 | 15.418 | 23.418 | 34.895 | 39.056 | 37.822 | 38.242 | 33.657 | 37.336 | 36.218 | 36.576 | 34.062 | 41.013 | 40.405 | 39.248 | 37.704 | 47.557 | 43.413 | 37.367 | 33.422 | 38.89 | 33.361 | 42.758 | 6.124 | 6.466 | 8.954 | 35.63 | 2.284 | 3.141 | 2.729 | 2.629 | 4.511 | 15.89 | 20.058 | 14.727 | 8.211 | 18.719 | 1.531 | 2.354 | 2.854 | 1.923 | 1.989 | 1.923 | 1.77 | 2.847 | 1.674 | 2.177 | 3.701 | 1.328 | 1.031 | 1.532 | 1.427 | 1.11 | 1.37 | 1.261 | 1.859 | 1.688 | 1.559 | 1.763 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4.896 | 4.741 | 3.888 | 3.898 | 3.67 | 3.536 | 3.482 | 3.462 | 3.486 | 3.053 | 2.331 | 2.36 | 2.415 | 2.58 | 2.54 | 2.559 | 2.469 | 2.317 | 2.365 | 2.431 | 2.5 | 2.444 | 3.845 | 2.676 | 2.669 | 2.668 | 2.672 | 2.627 | 2.671 | 2.593 | 2.601 | 2.608 | 2.63 | 2.648 | 2.68 | 2.706 | 2.694 | 2.703 | 2.739 | 2.765 | 2.801 | 2.836 | 2.82 | 2.842 | 2.878 | 2.879 | 2.913 | 2.941 | 2.941 | 2.906 | 2.859 | 2.738 | 2.673 | 2.691 | 2.707 | 2.736 | 2.767 | 2.796 | 2.829 | 2.863 | 2.904 | 2.941 | 2.966 | 3.01 | 3.051 | 3.094 | 3.137 | 3.175 | 3.216 | 3.249 | 3.287 | 3.334 | 3.386 | 3.99 | 4.004 | 4.042 | 4.039 | 4.074 | 4.101 | 4.103 | 4.128 | 4.114 | 4.11 | 2.031 | 1.976 | 1.912 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 814.544 | 795.266 | 769.214 | 752.218 | 746.706 | 671.454 | 573.979 | 519.274 | 496.054 | 477.758 | 433.048 | 349.596 | 274.494 | 248.942 | 207.192 | 192.548 | 170.774 | 155.868 | 149.103 | 140.911 | 112.711 | 108.039 | 98.276 | 87.493 | 85.453 | 84.339 | 83.71 | 78.825 | 69.1 | 68.22 | 69.194 | 69.256 | 75.532 | 76.999 | 81.332 | 79.41 | 83.322 | 82.573 | 77.05 | 82.659 | 79.449 | 75.829 | 75.725 | 71.552 | 77.439 | 79.249 | 82.09 | 84.639 | 86.074 | 85.209 | 107.039 | 111.645 | 115.3 | 89.217 | 132.397 | 141.089 | 158.857 | 164.599 | 165.76 | 155.344 | 165.662 | 215.267 | 240.165 | 253.984 | 248.875 | 243.151 | 248.278 | 239.89 | 244.207 | 232.038 | 236.656 | 225.788 | 237.675 | 215.518 | 204.115 | 208.095 | 198.548 | 196.087 | 187.12 | 180.354 | 161.864 | 153.7 | 142.645 | 137.749 | 127.67 | 129.511 |
Tax Assets
| 2.777 | 3.001 | 2.788 | 3.024 | 3.109 | 2.903 | 3.288 | 3.091 | 3.323 | 3.836 | 4.368 | 4.324 | 3.855 | 3.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.772 | 0 | 0 | 0 | 0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 8.508 | 10.174 | 10.061 | 10.048 | 9.471 | 9.869 | 3.622 | 1.992 | 5.534 | 2.19 | 4.649 | 4.842 | 2.345 | 2.579 | 5.157 | 1.82 | 2.146 | 2.069 | 2.861 | 2.166 | 1.891 | 1.49 | 2.569 | 2.201 | 2.526 | 1.788 | 2.75 | 1.912 | 1.655 | 1.635 | 1.598 | 1.651 | 1.781 | 1.814 | 3.949 | 4.196 | 4.19 | 5.626 | 5.439 | 6.214 | 6.456 | 6.617 | 6.584 | 6.413 | 9.049 | 9.288 | 9.393 | 9.431 | 13.226 | 12.87 | 33.972 | 33.299 | 26.011 | 26.934 | 29.739 | 29.191 | 19.448 | 20.281 | 29.638 | 40.489 | 29.032 | 36.25 | 18.595 | 8.311 | 12.471 | 6.571 | 5.297 | 6.91 | 5.058 | 4.337 | 4.459 | 5.487 | 5.595 | 4.018 | 7.556 | 4.873 | 5.514 | 4.351 | 9.005 | 6.739 | 2.878 | 5.483 | 8.841 | 12.167 | 11.283 | 1.993 |
Total Non-Current Assets
| 830.725 | 813.182 | 785.951 | 769.188 | 762.956 | 687.762 | 584.371 | 527.819 | 508.397 | 486.837 | 444.396 | 361.122 | 283.109 | 257.543 | 214.889 | 196.927 | 175.389 | 160.254 | 154.329 | 145.508 | 117.102 | 111.973 | 104.69 | 92.37 | 90.648 | 88.795 | 89.132 | 83.364 | 73.426 | 72.448 | 73.393 | 73.515 | 79.943 | 81.461 | 87.961 | 86.312 | 90.206 | 90.902 | 85.228 | 91.638 | 88.706 | 85.282 | 85.129 | 80.807 | 89.366 | 91.416 | 94.396 | 97.011 | 102.241 | 100.985 | 143.87 | 147.682 | 143.984 | 118.842 | 164.843 | 173.016 | 181.072 | 187.676 | 198.227 | 198.696 | 197.598 | 255.23 | 261.726 | 265.305 | 264.397 | 253.386 | 256.712 | 249.975 | 252.481 | 240.846 | 244.402 | 234.609 | 246.656 | 223.526 | 215.675 | 217.01 | 208.101 | 204.512 | 200.226 | 191.196 | 168.87 | 163.297 | 155.596 | 151.947 | 140.929 | 133.416 |
Total Assets
| 977.468 | 932.933 | 945.192 | 899.778 | 940.633 | 792.44 | 713.235 | 632.513 | 622.036 | 585.219 | 544.825 | 466.599 | 387.174 | 351.878 | 335.073 | 294.144 | 252.576 | 235.112 | 208.604 | 180.823 | 141.368 | 126.748 | 119.305 | 111.27 | 106.722 | 100.368 | 98.118 | 90.764 | 88.844 | 95.866 | 108.472 | 112.755 | 117.865 | 119.703 | 121.721 | 123.648 | 126.594 | 127.478 | 119.607 | 132.651 | 129.111 | 124.53 | 122.833 | 128.364 | 132.779 | 128.783 | 127.818 | 135.901 | 135.602 | 143.743 | 149.994 | 154.148 | 152.938 | 154.472 | 167.127 | 176.157 | 183.801 | 190.305 | 202.738 | 214.586 | 217.656 | 269.957 | 269.937 | 284.024 | 265.928 | 255.74 | 259.566 | 251.898 | 254.47 | 241.547 | 246.172 | 237.456 | 248.33 | 225.703 | 219.376 | 218.338 | 209.132 | 206.044 | 201.653 | 192.306 | 170.24 | 164.558 | 157.455 | 153.635 | 142.488 | 135.179 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account 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 |
Short Term Debt
| 10 | 50 | 40 | 45 | 40 | 62 | 10 | 10 | 25 | 10 | 68 | 73 | 18 | 18 | 18 | 18 | 18 | 23 | 23 | 23 | 23 | 13 | 13 | 13 | 13 | 25.16 | 26.55 | 26.55 | 23.767 | 20.5 | 20.5 | 20.5 | 20.5 | 23.5 | 20.5 | 20.5 | 23.75 | 20 | 16 | 22.74 | 26.74 | 22.74 | 22.74 | 22.74 | 22.74 | 22.74 | 20.2 | 27.7 | 27.7 | 27.7 | 0.32 | 1.324 | 0.457 | 31.7 | 0.258 | 0.854 | 1.192 | 0.815 | 0 | 0 | 0.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.9 | 31.9 | 8.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.439 |
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 | 2.745 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 852.934 | 772.195 | 806.506 | 762.646 | 798.409 | 639.581 | 618.374 | 551.631 | 527.387 | 507.899 | 422.202 | 341.819 | 317.322 | 292.457 | 281.746 | 244.005 | 209.509 | 190.759 | 167.716 | 138.07 | 105.759 | 101.372 | 93.265 | 85.901 | 80.824 | 62.378 | 58.039 | 51.559 | 55.097 | 65.251 | 77.374 | 81.65 | 86.993 | 86.087 | 90.308 | 92.141 | 92.542 | 97.571 | 92.804 | 98.721 | 91.545 | 91.603 | 89.123 | 95.863 | 101.82 | 98.692 | 97.293 | 97.679 | 95.883 | 101.611 | 105.526 | 106.664 | 105.533 | 107.895 | 129.224 | 137.571 | 142.298 | 148.238 | 158.128 | 168.906 | 160.272 | 151.682 | 135.23 | 143.472 | 124.77 | 114.925 | 112.566 | 109.055 | 116.365 | 122.289 | 123.811 | 121.907 | 131.829 | 129.502 | 128.83 | 119.211 | 116.589 | 114.064 | 115.146 | 112.063 | 99.334 | 97.994 | 96.778 | 89.343 | 90.654 | 80.744 |
Total Current Liabilities
| 862.934 | 822.195 | 846.506 | 807.646 | 838.409 | 701.581 | 628.374 | 561.631 | 552.387 | 517.899 | 490.202 | 414.819 | 335.322 | 310.457 | 299.746 | 262.005 | 227.509 | 213.759 | 190.716 | 161.07 | 128.759 | 114.372 | 106.265 | 98.901 | 93.824 | 87.538 | 84.589 | 78.109 | 78.864 | 85.751 | 97.874 | 102.15 | 107.493 | 109.587 | 110.808 | 112.641 | 116.292 | 117.571 | 108.804 | 121.461 | 118.285 | 114.343 | 111.863 | 118.603 | 124.56 | 121.432 | 117.493 | 125.379 | 123.583 | 129.311 | 105.846 | 107.988 | 105.99 | 139.595 | 129.482 | 138.425 | 143.49 | 149.053 | 158.128 | 168.906 | 160.784 | 151.682 | 135.23 | 143.472 | 124.77 | 114.925 | 112.566 | 109.055 | 116.365 | 125.034 | 155.711 | 153.807 | 140.727 | 129.502 | 128.83 | 119.211 | 116.589 | 114.064 | 115.146 | 112.063 | 99.334 | 97.994 | 96.778 | 89.343 | 90.654 | 81.183 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.746 | 52.774 | 42.056 | 47.122 | 42.185 | 64.248 | 12.31 | 12.37 | 27.431 | 12.172 | 69.507 | 69.564 | 19.62 | 19.775 | 18.998 | 2.267 | 3.147 | 2.991 | 3.538 | 8.561 | 3.607 | 3.641 | 6.25 | 5.155 | 5.155 | 4.461 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 32.855 | 36.855 | 36.855 | 5.155 | 36.855 | 36.855 | 36.855 | 36.855 | 36.855 | 36.855 | 46.855 | 104.655 | 110.655 | 115.655 | 115.655 | 115.655 | 119.655 | 116.353 | 111.805 | 90.905 | 63.665 | 61.261 | 81.805 | 72.655 | 65.755 | 75.335 | 71.778 | 72.648 | 64.755 | 59.405 | 51.205 | 47.805 | 42.305 | 46.65 | 35.15 | 38.25 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.584 |
Other Non-Current Liabilities
| 3.785 | -45.22 | -36.065 | -41.961 | -23.005 | -44.582 | 6.301 | -7.417 | -22.687 | -7.432 | -66.089 | -65.814 | -17.085 | -16.864 | -16.843 | 0.7 | 0.597 | 0.528 | 0.666 | 1.515 | 1.511 | 1.528 | 1.998 | 2.17 | 2.57 | 2.146 | 2.579 | 2.423 | 1.952 | 2.415 | 2.814 | 2.777 | 2.403 | 1.88 | 2.441 | 2.192 | 2.087 | 1.785 | 2.469 | 3.079 | 2.543 | 2.053 | 2.741 | 2.627 | 2.615 | 2.412 | 3.03 | 2.969 | 2.133 | 2.367 | 2.426 | 1.628 | 1.919 | 2.936 | 2.499 | 2.044 | 1.778 | 1.562 | 3.236 | 2.767 | 1.835 | 2.332 | 3.708 | 2.809 | 2.678 | 2.395 | 4.082 | 3.431 | 3.623 | 3.361 | 5.094 | 1.167 | 4.959 | 3.123 | 4.763 | 4.246 | 1.728 | 0.922 | 3.797 | 3.279 | 2.558 | 2.036 | 2.091 | 1.818 | 1.261 | 0.262 |
Total Non-Current Liabilities
| 6.531 | 7.554 | 5.991 | 5.161 | 19.18 | 19.666 | 18.611 | 4.953 | 4.744 | 4.74 | 3.418 | 3.75 | 2.535 | 2.911 | 2.155 | 2.967 | 3.744 | 3.519 | 4.204 | 10.076 | 5.118 | 5.169 | 8.248 | 7.325 | 7.725 | 6.607 | 7.734 | 7.578 | 7.107 | 7.57 | 7.969 | 7.932 | 7.558 | 7.035 | 7.596 | 7.347 | 7.242 | 6.94 | 7.624 | 8.234 | 7.698 | 7.208 | 7.896 | 7.782 | 7.77 | 7.567 | 8.185 | 8.124 | 7.288 | 7.522 | 35.281 | 38.483 | 38.774 | 8.091 | 39.354 | 38.899 | 38.633 | 38.417 | 40.091 | 39.622 | 48.69 | 106.987 | 114.363 | 118.464 | 118.333 | 118.05 | 123.737 | 119.784 | 115.428 | 94.266 | 68.759 | 62.428 | 86.764 | 75.778 | 70.518 | 79.581 | 73.506 | 73.57 | 68.552 | 62.684 | 53.763 | 49.841 | 44.396 | 48.468 | 36.411 | 38.834 |
Total Liabilities
| 869.465 | 829.749 | 852.497 | 812.807 | 857.589 | 722.433 | 646.985 | 566.584 | 557.131 | 522.639 | 493.62 | 418.569 | 337.857 | 313.368 | 301.901 | 264.972 | 231.253 | 217.278 | 194.92 | 171.146 | 133.877 | 119.541 | 114.513 | 106.226 | 101.549 | 95.062 | 92.323 | 85.687 | 85.971 | 93.321 | 105.843 | 110.082 | 115.051 | 116.622 | 118.404 | 119.988 | 123.534 | 124.511 | 116.428 | 129.695 | 125.983 | 121.551 | 119.759 | 126.385 | 132.33 | 128.999 | 125.678 | 133.503 | 130.871 | 136.833 | 141.127 | 146.471 | 144.764 | 147.686 | 168.836 | 177.324 | 182.123 | 187.47 | 198.219 | 208.528 | 209.474 | 258.669 | 249.593 | 261.936 | 243.103 | 232.975 | 236.303 | 228.839 | 231.793 | 219.3 | 224.47 | 216.235 | 227.491 | 205.28 | 199.348 | 198.792 | 190.095 | 187.634 | 183.698 | 174.747 | 153.097 | 147.835 | 141.174 | 137.811 | 127.065 | 120.279 |
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 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.118 | 0.116 | 0.099 | 0.096 | 0.096 | 0.072 | 0.072 | 0.072 | 0.072 | 0.071 | 0.068 | 0.06 | 0.06 | 0.048 | 0.045 | 0.038 | 0.032 | 0.032 | 0.029 | 0.029 | 0.029 | 0.028 | 0.019 | 0.019 | 0.018 | 0.018 | 0.018 | 0.015 | 0.013 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.096 | 0.095 | 0.095 | 0 | 0.093 | 0.093 | 0.082 | 0.082 | 0.08 | 0.08 | 0.079 | 0.315 | 0.315 | 0.309 | 0.269 | 0.265 | 0.224 | 0.008 | 0.008 | 0.008 | 0.008 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.031 | 0.031 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 |
Retained Earnings
| 1.023 | -2.847 | -6.796 | -10.098 | -13.594 | -15.971 | -18.52 | -19.789 | -21.101 | -22.073 | -23.623 | -24.296 | -25.241 | -26.096 | -30.683 | -31.6 | -32.044 | -32.392 | -32.761 | -32.265 | -31.918 | -31.61 | -31.366 | -31.086 | -30.66 | -30.51 | -29.889 | -29.687 | -31.591 | -31.306 | -31.227 | -31.169 | -31 | -30.717 | -30.629 | -30.652 | -30.597 | -30.321 | -30.288 | -30.333 | -30.34 | -30.158 | -30.169 | -30.09 | -31.433 | -31.763 | -29.429 | -29.104 | -26.845 | -24.688 | -22.368 | -21.343 | -20.573 | -19.991 | -19.934 | -19.371 | -17.401 | -16.244 | -14.56 | -13.021 | -10.897 | -7.791 | 1.265 | 3.012 | 4.302 | 4.244 | 4.743 | 4.542 | 5.342 | 4.913 | 4.411 | 3.973 | 4.89 | 4.474 | 4.094 | 3.643 | 4.765 | 4.249 | 3.821 | 3.42 | 3.032 | 2.648 | 2.269 | 1.893 | 1.502 | 1.078 |
Accumulated Other Comprehensive Income/Loss
| -5.153 | -5.57 | -4.486 | -5.451 | -5.697 | -5.315 | -6.523 | -5.575 | -5.287 | -5.826 | -5.841 | -5.034 | -2.706 | -0.635 | -0.336 | -0.587 | -0.969 | -0.069 | -0.116 | -0.119 | -0.152 | -0.205 | -0.22 | -0.245 | -0.313 | -0.33 | -0.352 | -0.356 | -0.297 | -0.25 | -0.194 | -0.208 | -0.236 | -0.252 | -0.09 | 0.086 | 0.02 | -0.138 | 0.079 | -0.032 | 0.206 | 0.083 | 0.198 | 0.255 | 0.129 | 0.004 | 0.062 | 0.107 | 0.195 | 0.226 | 0.103 | -0.5 | -0.611 | -0.938 | -0.854 | -0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.002 | -0.004 | -0.005 | -0.008 | -0.003 | -0.004 | -0.01 | -0.012 | -0.009 | -0.009 | -0.009 | -0.015 | -0.012 | -0.007 | -0.006 | -0.001 | -0.006 | -0.003 | -0.003 | -0.007 | 0 | -0.004 |
Other Total Stockholders Equity
| 112.015 | 111.485 | 103.878 | 102.424 | 102.239 | 91.221 | 91.221 | 91.221 | 91.221 | 90.408 | 80.601 | 77.3 | 77.204 | 65.193 | 64.146 | 61.321 | 54.304 | 50.263 | 46.532 | 42.032 | 39.532 | 38.994 | 36.359 | 36.356 | 36.128 | 36.128 | 36.018 | 35.105 | 34.748 | 34.09 | 34.039 | 34.039 | 34.039 | 34.039 | 34.025 | 34.215 | 33.627 | 33.33 | 33.293 | 33.226 | 33.167 | 32.961 | 32.952 | 31.732 | 31.671 | 31.463 | 31.427 | 31.316 | 31.066 | 31.057 | 30.823 | 29.251 | 29.093 | 27.491 | 19.071 | 19.071 | 19.071 | 19.071 | 19.046 | 19.046 | 19.046 | 19.046 | 19.046 | 19.046 | 18.494 | 18.494 | 18.494 | 18.494 | 17.308 | 17.308 | 17.271 | 17.23 | 15.93 | 15.93 | 15.915 | 15.89 | 14.257 | 14.141 | 14.113 | 14.113 | 14.09 | 14.051 | 13.989 | 13.912 | 13.895 | 13.8 |
Total Shareholders Equity
| 108.003 | 103.184 | 92.695 | 86.971 | 83.044 | 70.007 | 66.25 | 65.929 | 64.905 | 62.58 | 51.205 | 48.03 | 49.317 | 38.51 | 33.172 | 29.172 | 21.323 | 17.834 | 13.684 | 9.677 | 7.491 | 7.207 | 4.792 | 5.044 | 5.173 | 5.306 | 5.795 | 5.077 | 2.873 | 2.545 | 2.629 | 2.673 | 2.814 | 3.081 | 3.317 | 3.66 | 3.06 | 2.967 | 3.179 | 2.956 | 3.128 | 2.979 | 3.074 | 1.979 | 0.449 | -0.216 | 2.14 | 2.398 | 4.731 | 6.91 | 8.867 | 7.677 | 8.174 | 6.786 | -1.709 | -1.167 | 1.678 | 2.835 | 4.519 | 6.058 | 8.182 | 11.288 | 20.344 | 22.088 | 22.825 | 22.765 | 23.263 | 23.059 | 22.677 | 22.247 | 21.702 | 21.221 | 20.839 | 20.423 | 20.028 | 19.546 | 19.037 | 18.41 | 17.955 | 17.559 | 17.143 | 16.723 | 16.281 | 15.824 | 15.423 | 14.9 |
Total Equity
| 108.003 | 103.184 | 92.695 | 86.971 | 83.044 | 70.007 | 66.25 | 65.929 | 64.905 | 62.58 | 51.205 | 48.03 | 49.317 | 38.51 | 33.172 | 29.172 | 21.323 | 17.834 | 13.684 | 9.677 | 7.491 | 7.207 | 4.792 | 5.044 | 5.173 | 5.306 | 5.795 | 5.077 | 2.873 | 2.545 | 2.629 | 2.673 | 2.814 | 3.081 | 3.317 | 3.66 | 3.06 | 2.967 | 3.179 | 2.956 | 3.128 | 2.979 | 3.074 | 1.979 | 0.449 | -0.216 | 2.14 | 2.398 | 4.731 | 6.91 | 8.867 | 7.677 | 8.174 | 6.786 | -1.709 | -1.167 | 1.678 | 2.835 | 4.519 | 6.058 | 8.182 | 11.288 | 20.344 | 22.088 | 22.825 | 22.765 | 23.263 | 23.059 | 22.677 | 22.247 | 21.702 | 21.221 | 20.839 | 20.423 | 20.028 | 19.546 | 19.037 | 18.41 | 17.955 | 17.559 | 17.143 | 16.723 | 16.281 | 15.824 | 15.423 | 14.9 |
Total Liabilities & Shareholders Equity
| 977.468 | 932.933 | 945.192 | 899.778 | 940.633 | 792.44 | 713.235 | 632.513 | 622.036 | 585.219 | 544.825 | 466.599 | 387.174 | 351.878 | 335.073 | 294.144 | 252.576 | 235.112 | 208.604 | 180.823 | 141.368 | 126.748 | 119.305 | 111.27 | 106.722 | 100.368 | 98.118 | 90.764 | 88.844 | 95.866 | 108.472 | 112.755 | 117.865 | 119.703 | 121.721 | 123.648 | 126.594 | 127.478 | 119.607 | 132.651 | 129.111 | 124.53 | 122.833 | 128.364 | 132.779 | 128.783 | 127.818 | 135.901 | 135.602 | 143.743 | 149.994 | 154.148 | 152.938 | 154.472 | 167.127 | 176.157 | 183.801 | 190.305 | 202.738 | 214.586 | 217.656 | 269.957 | 269.937 | 284.024 | 265.928 | 255.74 | 259.566 | 251.898 | 254.47 | 241.547 | 246.172 | 237.456 | 248.33 | 225.703 | 219.376 | 218.338 | 209.132 | 206.044 | 201.653 | 192.306 | 170.24 | 164.558 | 157.455 | 153.635 | 142.488 | 135.179 |