Overstock.com, Inc.
NASDAQ:OSTK
16.78 (USD) • At close November 14, 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 | 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
| 140.371 | 186.174 | 256.323 | 302.605 | 325.435 | 342.891 | 374.711 | 371.263 | 427.53 | 442.603 | 493.261 | 503.341 | 512.188 | 536.445 | 534.776 | 516.5 | 529.71 | 318.573 | 141.26 | 112.266 | 83.546 | 121.294 | 119.632 | 141.512 | 182.042 | 152.228 | 259.569 | 203.215 | 92.266 | 103.952 | 136.415 | 183.098 | 124.471 | 122.566 | 128.189 | 170.262 | 81.268 | 105.471 | 124.322 | 181.641 | 112.74 | 101.878 | 110.647 | 148.665 | 84.862 | 84.737 | 81.895 | 93.547 | 72.469 | 59.998 | 72.105 | 96.985 | 79.138 | 82.68 | 100.276 | 124.021 | 76.408 | 76.008 | 106.202 | 139.757 | 79.111 | 69.765 | 78.607 | 100.577 | 43.525 | 56.679 | 60.094 | 101.394 | 74.145 | 75.044 | 68.08 | 126.965 | 39.386 | 45.665 | 2.618 | 56.224 | 2.575 | 31.35 | 37.611 | 198.678 | 27.156 | 45.648 | 7.438 | 28.846 | 2.95 | 13.216 | 18.621 | 11.059 | 7.342 | 27.267 | 7.902 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.762 | 1.355 | 2.122 | 3.838 | 10.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.989 | 26.938 | 30.02 | 29.75 | 46 | 16.842 | 17.982 | 0 | 0 | 0 | 0 | 49.22 | 55.799 | 74.225 | 88.625 | 155.157 | 88.802 | 35.418 | 21.206 | 12.886 | 11.5 | 17.764 | 18.448 | 23.832 | 21.603 | 17.171 | 0 | 0 |
Cash and Short Term Investments
| 140.371 | 186.174 | 256.323 | 302.605 | 325.435 | 342.891 | 374.711 | 371.263 | 427.53 | 442.603 | 493.261 | 503.341 | 512.188 | 536.445 | 534.776 | 518.262 | 531.065 | 320.695 | 145.098 | 122.574 | 83.546 | 121.294 | 119.632 | 141.512 | 182.042 | 152.228 | 259.569 | 203.215 | 92.266 | 103.952 | 136.415 | 183.098 | 124.471 | 122.566 | 128.189 | 170.262 | 81.268 | 105.471 | 124.322 | 181.641 | 112.74 | 101.878 | 110.647 | 148.665 | 84.862 | 84.737 | 81.895 | 93.547 | 72.469 | 59.998 | 72.105 | 96.985 | 79.138 | 82.68 | 100.276 | 124.021 | 76.408 | 76.008 | 106.202 | 139.757 | 79.111 | 69.765 | 78.607 | 109.566 | 70.463 | 86.699 | 89.844 | 147.394 | 90.987 | 93.026 | 68.08 | 126.965 | 39.386 | 45.665 | 51.838 | 112.023 | 76.8 | 119.975 | 192.768 | 287.48 | 62.574 | 66.854 | 20.324 | 40.346 | 20.714 | 31.664 | 42.453 | 32.662 | 24.513 | 27.267 | 7.902 |
Net Receivables
| 15.027 | 18.694 | 23.087 | 19.42 | 19.58 | 19.122 | 22.071 | 17.693 | 20.753 | 23.088 | 23.749 | 21.19 | 25.172 | 33.008 | 38.518 | 30.125 | 35.403 | 47.765 | 37.664 | 27.839 | 22.407 | 23.635 | 30.819 | 35.93 | 30.552 | 28.597 | 21.798 | 30.08 | 24.328 | 20.751 | 21.615 | 28.142 | 21.045 | 19.305 | 19.025 | 16.128 | 16.951 | 15.843 | 15.651 | 18.963 | 14.941 | 15.628 | 15.836 | 16.047 | 14.672 | 14.582 | 15.851 | 19.273 | 14.02 | 10.084 | 11.941 | 13.501 | 8.445 | 6.642 | 7.881 | 13.56 | 8.388 | 8.285 | 8.411 | 11.64 | 8.589 | 8.739 | 9.693 | 8.235 | 10.081 | 15.436 | 14.046 | 13.81 | 9.113 | 9.95 | 10.572 | 18.34 | 11.591 | 9.838 | 8.266 | 11.695 | 7.551 | 13.649 | 6.467 | 5.715 | 2.478 | 6.579 | 11.199 | 10.183 | 7.678 | 8.22 | 7.036 | 6.994 | 4.748 | 2.042 | 1.198 |
Inventory
| 11.058 | 12.099 | 12.903 | 13.04 | 11.519 | 6.313 | 6.238 | 6.526 | 6.07 | 5.666 | 5.419 | 5.137 | 5.782 | 7.009 | 6.711 | 6.243 | 6.867 | 6.34 | 4.678 | 5.84 | 7.244 | 11.877 | 13.554 | 14.108 | 17.308 | 15.355 | 12.471 | 13.703 | 13.562 | 15.152 | 17.726 | 18.937 | 15.717 | 17.518 | 19.439 | 20.042 | 23.206 | 27.528 | 24.467 | 26.208 | 25.283 | 20.202 | 22.773 | 27.043 | 22.733 | 20.989 | 21.535 | 26.464 | 21.39 | 21.074 | 16.645 | 22.993 | 19.21 | 21.07 | 20.163 | 32.114 | 34.393 | 25.726 | 19.641 | 23.375 | 17.532 | 12.023 | 13.096 | 17.723 | 17.481 | 14.036 | 17.97 | 25.933 | 22.4 | 15.425 | 16.662 | 20.274 | 68.782 | 74.822 | 81.351 | 93.269 | 94.601 | 59.783 | 48.956 | 45.279 | 34.791 | 30.848 | 32.556 | 29.926 | 24.945 | 19.475 | 14.43 | 13.954 | 10.914 | 8.776 | 6.834 |
Other Current Assets
| 16.626 | 15.239 | 13.131 | 15.008 | 19.195 | 20.554 | 18.229 | 19.027 | 20.95 | 20.417 | 21.376 | 22.122 | 21.53 | 28.762 | 24.251 | 28.11 | 22.274 | 25.406 | 23.444 | 21.11 | 20.484 | 21.826 | 20.948 | 23.717 | 25.258 | 26.958 | 23.396 | 18.199 | 20.826 | 21.847 | 14.882 | 30.464 | 34.182 | 34.981 | 30.223 | 42.031 | 30.302 | 35.592 | 30.626 | 31.25 | 31.179 | 33.392 | 27.134 | 27.536 | 16.768 | 20.217 | 14.357 | 16.714 | 17.278 | 18.895 | 13.103 | 15.714 | 19.052 | 20.021 | 14.926 | 16.275 | 18.481 | 17.451 | 15.815 | 17.568 | 13.808 | 12.486 | 8.733 | 10.455 | 15.487 | 13.129 | 12.686 | 11.144 | 15.26 | 10.859 | 14.184 | 14.432 | 13.368 | 13.023 | 19.227 | 18.141 | 21.925 | 18.49 | 19.653 | 15.766 | 15.13 | 7.013 | 4.673 | 4.583 | 10.21 | 7.5 | 5.278 | 2.333 | 3.803 | 1.976 | 0.662 |
Total Current Assets
| 183.082 | 232.206 | 305.444 | 350.073 | 375.729 | 388.88 | 421.249 | 414.509 | 475.303 | 491.774 | 543.805 | 551.79 | 564.672 | 605.224 | 604.256 | 582.74 | 595.609 | 400.206 | 210.884 | 177.363 | 133.681 | 178.632 | 184.953 | 215.267 | 255.16 | 223.138 | 317.234 | 265.197 | 150.982 | 161.702 | 190.638 | 260.641 | 195.415 | 194.37 | 196.876 | 248.463 | 151.727 | 184.434 | 195.066 | 258.062 | 184.143 | 171.1 | 176.39 | 219.291 | 139.035 | 140.525 | 133.638 | 155.998 | 125.157 | 110.051 | 113.794 | 149.193 | 125.845 | 130.413 | 143.246 | 185.97 | 137.67 | 127.47 | 150.069 | 192.34 | 119.04 | 103.013 | 110.129 | 145.979 | 113.512 | 129.3 | 134.546 | 198.281 | 137.76 | 129.26 | 109.498 | 180.011 | 133.127 | 143.348 | 160.682 | 235.128 | 200.877 | 211.897 | 267.844 | 354.24 | 114.973 | 111.294 | 68.752 | 85.038 | 63.547 | 66.859 | 69.197 | 55.943 | 43.978 | 40.061 | 16.596 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 29.168 | 57.416 | 57.228 | 57.93 | 114.008 | 114.934 | 113.428 | 117.366 | 115.97 | 118.233 | 119.719 | 122.063 | 123.151 | 123.935 | 126.254 | 147.073 | 150.544 | 150.182 | 150.347 | 155.412 | 175.962 | 176.699 | 168.918 | 134.687 | 133.425 | 131.923 | 126.765 | 129.343 | 131.981 | 134.563 | 137.296 | 134.552 | 136.594 | 126.344 | 106.869 | 93.696 | 78.807 | 65.956 | 54.947 | 52.071 | 47.622 | 35.002 | 33.417 | 27.194 | 26.892 | 25.541 | 25.937 | 21.037 | 23.084 | 23.25 | 23.345 | 25.322 | 27.085 | 27.645 | 26.12 | 27.8 | 30.388 | 29.952 | 26.837 | 20.618 | 20.536 | 20.876 | 20.513 | 23.144 | 24.552 | 21.318 | 22.069 | 27.197 | 33.45 | 40.209 | 48.909 | 56.198 | 64.625 | 64.611 | 66.279 | 61.914 | 59.561 | 51.084 | 42.725 | 16.122 | 14.064 | 11.303 | 9.127 | 9.483 | 7.852 | 5.683 | 4.838 | 4.945 | 4.817 | 4.83 | 4.977 |
Goodwill
| 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 34.95 | 27.12 | 27.12 | 27.12 | 27.12 | 27.12 | 27.12 | 25.434 | 22.895 | 22.058 | 22.058 | 22.058 | 14.698 | 14.698 | 14.698 | 14.698 | 14.698 | 14.698 | 14.698 | 14.335 | 15.387 | 15.343 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 13.169 | 13.169 | 13.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 30.509 | 30.918 | 31.081 | 25.254 | 25.501 | 25.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.997 | 9.009 | 9.919 | 10.837 | 11.756 | 12.879 | 15.474 | 17.243 | 13.37 | 25.14 | 26.343 | 24.653 | 7.337 | 8.288 | 9.171 | 10.099 | 10.913 | 11.688 | 12.681 | 13.783 | 14.656 | 15.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0 | 13.169 | 13.169 | 2.784 | 2.784 | 2.93 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 36.669 | 37.078 | 37.241 | 31.414 | 31.661 | 31.743 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 | 48.947 | 36.129 | 37.039 | 37.957 | 38.876 | 39.999 | 42.594 | 42.677 | 36.265 | 47.198 | 48.401 | 46.711 | 22.035 | 22.986 | 23.869 | 24.797 | 25.611 | 26.386 | 27.379 | 28.118 | 30.043 | 30.777 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.807 | 2.784 | 2.784 | 2.784 | 2.838 | 2.784 | 2.784 | 2.784 | 2.841 | 13.169 | 13.169 | 13.169 | 13.169 | 13.169 | 2.784 | 2.784 | 2.93 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 2.784 | 0 | 0 | 0 |
Long Term Investments
| 112.468 | 129.667 | 137.421 | 155.873 | 169.326 | 208.476 | 289.124 | 296.317 | 311.356 | 350.58 | 352.833 | 342.682 | 330.196 | 330.778 | 0 | 47.29 | 48.983 | 50.542 | 53.84 | 42.043 | 41.713 | 43.757 | 48.466 | 60.427 | 57.436 | 43.543 | 0 | 13.023 | 0.25 | 0 | 0 | 11.75 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0.152 | 66.449 | 52.941 | 44.888 | 41.439 | 40.726 | 37.413 | 39.076 | 40.035 | 37.955 | 33.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.109 | 0.135 | 0 | 0 | -13.023 | 74.25 | 68.396 | 66.351 | 39.998 | 43.486 | 41.844 | 39.618 | 37.891 | 50.672 | 46.931 | 48.887 | 50.331 | 52.952 | 56.188 | 56.48 | 58.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66.951 | 40.415 | 39.924 | 40.376 | 13.611 | 13.578 | 12.54 | 2.755 | 2.72 | 2.79 | 2.852 | 3.236 | 2.783 | 2.376 | 157.054 | 4.164 | 11.717 | 7.173 | 3.707 | 4.033 | 8.446 | 7.492 | 7.875 | 14.464 | 8.113 | 5.888 | 35.564 | 4.217 | 14.992 | 24.345 | 22.219 | 12.524 | 22.395 | 24.885 | 20.577 | 12.036 | 19.823 | 20.665 | 18.714 | 13.617 | 10.869 | 11.455 | 11.507 | 11.701 | 10.727 | 2.476 | 2.867 | 2.166 | 2.643 | 1.648 | 1.792 | 2.26 | 2.261 | 1.964 | 1.071 | 1.405 | 1.454 | 1.368 | 1.357 | 0.758 | 2.015 | 2.658 | 2.92 | 0.515 | 4.614 | 4.483 | 4.347 | 4.213 | 4.242 | 4.211 | 13.288 | 17.115 | 11.464 | 12.069 | 12.825 | 15.702 | 15.968 | 2.205 | 2.952 | 2.972 | 3.521 | 3.64 | 1.813 | 0.427 | 0.387 | 0.395 | 0.446 | 0.284 | 3.145 | 3.277 | 3.683 |
Total Non-Current Assets
| 245.256 | 264.576 | 271.814 | 285.745 | 395.055 | 421.672 | 466.14 | 464.037 | 476.932 | 515.176 | 520.64 | 514.176 | 500.245 | 496.501 | 289.468 | 247.474 | 247.373 | 244.936 | 245.851 | 240.364 | 266.12 | 270.542 | 267.936 | 245.952 | 246.307 | 229.755 | 209.04 | 168.618 | 244.459 | 251.173 | 250.663 | 224.435 | 228.861 | 220.452 | 195.182 | 180.666 | 180.079 | 136.336 | 125.332 | 118.803 | 114.227 | 105.429 | 104.188 | 100.476 | 40.403 | 30.801 | 31.588 | 25.987 | 28.511 | 27.682 | 27.921 | 30.366 | 32.13 | 32.393 | 29.975 | 31.989 | 34.626 | 34.104 | 30.978 | 24.16 | 25.335 | 26.318 | 26.217 | 26.466 | 31.95 | 28.585 | 29.2 | 34.248 | 40.476 | 47.204 | 64.981 | 76.154 | 89.258 | 89.849 | 92.273 | 90.785 | 88.698 | 56.073 | 48.461 | 22.024 | 20.369 | 17.727 | 13.724 | 12.694 | 11.023 | 8.862 | 8.068 | 8.013 | 7.962 | 8.107 | 8.66 |
Total Assets
| 428.338 | 496.782 | 577.258 | 635.818 | 770.784 | 810.552 | 887.389 | 878.546 | 952.235 | 1,006.95 | 1,064.445 | 1,065.966 | 1,064.917 | 1,101.725 | 893.724 | 830.214 | 842.982 | 645.142 | 456.735 | 417.727 | 399.801 | 449.174 | 452.889 | 461.219 | 501.467 | 452.893 | 526.274 | 433.815 | 395.441 | 412.875 | 441.301 | 485.076 | 424.276 | 414.822 | 392.058 | 429.129 | 331.806 | 320.77 | 320.398 | 376.865 | 298.37 | 276.529 | 280.578 | 319.767 | 179.438 | 171.326 | 165.226 | 181.985 | 153.668 | 137.733 | 141.715 | 179.559 | 157.975 | 162.806 | 173.221 | 217.959 | 172.296 | 161.574 | 181.047 | 216.5 | 144.375 | 129.331 | 136.346 | 172.445 | 145.462 | 157.885 | 163.746 | 232.529 | 178.236 | 176.464 | 174.479 | 256.165 | 222.385 | 233.197 | 252.955 | 325.913 | 289.575 | 267.97 | 316.305 | 376.264 | 135.342 | 129.021 | 82.476 | 97.732 | 74.57 | 75.721 | 77.265 | 63.956 | 51.94 | 48.168 | 25.256 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 87.962 | 91.21 | 116.265 | 106.07 | 85.272 | 86.016 | 83.621 | 75.13 | 84.65 | 96.232 | 106.38 | 102.293 | 124.763 | 166.671 | 135.383 | 109.749 | 119.663 | 131.101 | 74.254 | 75.416 | 72.792 | 85.243 | 84.83 | 102.574 | 109.67 | 92.712 | 105.888 | 85.406 | 79.499 | 85.456 | 102.954 | 106.337 | 84.912 | 78.934 | 79.127 | 122.705 | 64.955 | 68.178 | 66.993 | 112.787 | 63.141 | 56.692 | 62.219 | 90.582 | 54.685 | 49.498 | 46.753 | 62.416 | 43.302 | 40.625 | 42.804 | 78.616 | 42.552 | 38.838 | 39.138 | 67.311 | 45.819 | 40.934 | 43.402 | 76.623 | 36.238 | 27.051 | 31.476 | 62.12 | 34.659 | 31.217 | 32.839 | 70.648 | 38.504 | 33.544 | 27.936 | 66.039 | 50.767 | 35.92 | 37.101 | 101.436 | 47.07 | 39.486 | 39.86 | 64.06 | 22.476 | 21.522 | 14.585 | 30.363 | 8.435 | 7.502 | 7.495 | 13.731 | 7.621 | 3.842 | 4.016 |
Short Term Debt
| 1.807 | 2.723 | 2.407 | 3.046 | 3.056 | 3.108 | 3.872 | 4.41 | 5.283 | 5.636 | 5.478 | 5.402 | 5.157 | 4.612 | 4.837 | 6.63 | 5.959 | 4.785 | 5.968 | 6.603 | 5.725 | 8.839 | 5.726 | 87.858 | 84.36 | 109.732 | 75.883 | 82.611 | 3.326 | 3.297 | 3.267 | 3.256 | 2.241 | 2.229 | 1.71 | 1.059 | 64.858 | 0.5 | 0 | 0.473 | 0 | 0 | 0 | 0.567 | 0 | 0 | 0 | 1.653 | 17 | 17 | 17.033 | 17.11 | 0.185 | 24.731 | 25.171 | 0.729 | 0.722 | 0.701 | 0.551 | 0.52 | 0.491 | 0.52 | 0 | 0 | 0 | 0 | 0.002 | 3.796 | 3.801 | 3.806 | 3.81 | 5.074 | 5.361 | 5.401 | 25.618 | 6.683 | 11.006 | 6.445 | 9.266 | 0.595 | 1.6 | 1.698 | 0.066 | 0.075 | 0.087 | 0.087 | 0.098 | 0.124 | 0 | 0.188 | 3.101 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.288 | 0 | 0 | 0 | 8.756 | 0 | 0 | 0 | 11.647 | 15.623 | 14.222 | 9.058 | 10.105 | 9.813 | 9.881 | 10.543 | 9.923 | 20.254 | 0 | 0 | 0 | 0 | 0 | 0 | 1.482 | 0 | 0 | 0 | 1.463 | 0 | 0 | 0 | 2.639 | 0 | 0 | 0 | 1.833 | 0 | 0 | 0 | 2.349 | 0 | 0 | 0 | 1.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.949 | 47.806 | 54.675 | 49.597 | 47.45 | 43.379 | 47.123 | 44.48 | 51.052 | 56.554 | 61.421 | 59.387 | 65.206 | 84.447 | 96.308 | 72.311 | 78.757 | 89.705 | 54.143 | 41.821 | 40.512 | 40.95 | 39.938 | 50.578 | 39.917 | 42.644 | 41.712 | 46.468 | 41.505 | 39.137 | 40.187 | 41.78 | 41.257 | 44.07 | 42.812 | 50.944 | 45.153 | 45.84 | 43.742 | 48.451 | 40.651 | 36.228 | 36.843 | 37.321 | 29.858 | 29.859 | 31.531 | 38.411 | 28.814 | 24.263 | 26.814 | 27.978 | 21.18 | 21.454 | 22.119 | 24.027 | 20.75 | 20.186 | 21.195 | 20.665 | 19.192 | 17.27 | 17.683 | 19.026 | 19.73 | 15.417 | 16.188 | 17.357 | 0 | 0 | 22.976 | 40.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 54.321 | 61.306 | 72.528 | 73.682 | 73.613 | 64.632 | 71.503 | 61.834 | 92.301 | 95.222 | 111.297 | 96.495 | 107.352 | 116.096 | 133.465 | 127.244 | 133.848 | 134.22 | 85.225 | 82.054 | 57.881 | 58.929 | 60.991 | -9.447 | -19.782 | 0.468 | 0.182 | 0.178 | 51.335 | 64.124 | 66.156 | 96.361 | 79.534 | 77.67 | 70.757 | 82.6 | 1.123 | 67.13 | 72.998 | 78.452 | 62.37 | 50.891 | 51.854 | 63.279 | 45.412 | 47.064 | 46.871 | 43.672 | 40.508 | 35.809 | 36.127 | 38.078 | 43.528 | 37.432 | 41.669 | 79.157 | 40.568 | 28.563 | 36.518 | 43.296 | 29.034 | 24.952 | 27.234 | 25.154 | 25.631 | 24.248 | 23.82 | 35.241 | 26.499 | 28.615 | 0.993 | 3.684 | 20.432 | 23.504 | 31.167 | 46.847 | 45.278 | 25.411 | 23.263 | 21.869 | 17.735 | 9.911 | 9.468 | 9.316 | 5.467 | 4.116 | 4.951 | 6.409 | 2.87 | 3.241 | 1.992 |
Total Current Liabilities
| 189.039 | 203.045 | 245.875 | 232.395 | 209.391 | 197.135 | 206.119 | 191.142 | 233.286 | 253.644 | 284.576 | 272.333 | 302.478 | 371.826 | 369.993 | 327.581 | 353.85 | 374.033 | 228.648 | 215.999 | 186.723 | 203.842 | 202.028 | 241.486 | 234.419 | 245.556 | 223.665 | 214.663 | 175.665 | 192.014 | 212.564 | 249.216 | 207.944 | 202.903 | 194.406 | 258.771 | 176.089 | 181.648 | 183.733 | 242.802 | 166.162 | 143.811 | 150.916 | 193.582 | 129.955 | 126.421 | 125.155 | 148.501 | 129.624 | 117.697 | 122.778 | 163.322 | 107.445 | 122.455 | 128.097 | 171.224 | 107.859 | 90.384 | 101.666 | 141.104 | 84.955 | 69.793 | 76.393 | 106.3 | 80.02 | 70.882 | 72.849 | 127.042 | 68.804 | 65.965 | 55.715 | 114.939 | 76.56 | 64.825 | 93.886 | 154.966 | 103.354 | 71.342 | 72.389 | 87.572 | 41.811 | 33.131 | 24.119 | 39.754 | 13.989 | 11.705 | 12.544 | 20.264 | 10.491 | 7.271 | 9.109 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 34.587 | 34.645 | 34.789 | 35.184 | 35.854 | 36.538 | 37.189 | 38.102 | 39.507 | 41.468 | 43.672 | 45.944 | 47.932 | 50.04 | 52.077 | 61.639 | 63.788 | 63.739 | 64.148 | 21.554 | 42.51 | 44.105 | 39.206 | 3.069 | 3.069 | 3.069 | 39.977 | 39.909 | 52.731 | 53.831 | 54.924 | 56.01 | 47.576 | 40.611 | 26.633 | 14.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 17.003 | 14.034 | 11.882 | 0.113 | 34.633 | 50.615 | 60.256 | 60.272 | 60.29 | 60.153 | 61.73 | 66.558 | 66.481 | 75.795 | 75.71 | 75.623 | 75.537 | 75.451 | 75.365 | 79.262 | 79.074 | 79.071 | 78.99 | 77.993 | 91.503 | 91.506 | 123.497 | 116.994 | 0.889 | 0.944 | 0.075 | 0.086 | 0.099 | 0.099 | 0.043 | 0.058 | 0.064 | 0.087 | 0.126 |
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 | 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 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 8.519 | 8.738 | 8.847 | 9.107 | 9.355 | 3.713 | 3.576 | 3.476 | 2.797 | 3.128 | 3.587 | 3.303 | 5.393 | 3.679 | 22.714 | 4.668 | 6.038 | 4.022 | 2.284 | 2.319 | 1.616 | 2.147 | 2.093 | 5.958 | 5.934 | 6.16 | 6.539 | 7.12 | 7.159 | 7.099 | 6.84 | 6.89 | 9.164 | 9.515 | 8.924 | 6.974 | 7.38 | 6.207 | 6.888 | 4.843 | 3.888 | 3.95 | 3.997 | 3.294 | 1.147 | 1.383 | 2.049 | 2.522 | 2.765 | 2.431 | 2.63 | 2.998 | 17.519 | 3.332 | 3.567 | 15.964 | 15.533 | 4.222 | 4.099 | 4.324 | 2.931 | 3.422 | 2.823 | 2.572 | 2.642 | 2.975 | 2.828 | 3.034 | 3.113 | 3.227 | 0 | 0 | 0 | 2.398 | 2.684 | 3.205 | 3.306 | 3.259 | 3.212 | 3.166 | 3.119 | 3.072 | 3.026 | 2.978 | 2.929 | 3.48 | 4.44 | 4.363 | 4.857 | 4.915 | 11.977 |
Total Non-Current Liabilities
| 43.106 | 43.383 | 43.636 | 44.291 | 45.209 | 40.251 | 40.765 | 41.578 | 42.304 | 44.596 | 47.259 | 49.247 | 53.325 | 53.719 | 74.791 | 66.307 | 69.826 | 67.761 | 66.432 | 23.873 | 44.126 | 46.252 | 41.299 | 9.027 | 9.003 | 9.229 | 46.516 | 47.029 | 59.89 | 60.93 | 61.764 | 62.9 | 56.74 | 50.126 | 35.557 | 20.997 | 7.38 | 6.207 | 6.888 | 4.843 | 3.888 | 3.95 | 3.997 | 3.294 | 1.147 | 1.383 | 2.049 | 2.522 | 2.765 | 2.431 | 2.632 | 3 | 34.522 | 17.366 | 15.449 | 16.077 | 50.166 | 54.837 | 64.355 | 64.596 | 63.221 | 63.575 | 64.553 | 69.13 | 69.123 | 78.77 | 78.538 | 78.657 | 78.65 | 78.678 | 75.365 | 79.262 | 79.074 | 81.469 | 81.674 | 81.198 | 94.809 | 94.765 | 126.709 | 120.16 | 4.008 | 4.016 | 3.101 | 3.064 | 3.028 | 3.579 | 4.483 | 4.421 | 4.921 | 5.002 | 12.103 |
Total Liabilities
| 232.145 | 246.428 | 289.511 | 276.686 | 254.6 | 237.386 | 246.884 | 232.72 | 275.59 | 298.24 | 331.835 | 321.58 | 355.803 | 425.545 | 444.784 | 393.888 | 423.676 | 441.794 | 295.08 | 239.872 | 230.849 | 250.094 | 243.327 | 250.513 | 243.422 | 254.785 | 270.181 | 261.692 | 235.555 | 252.944 | 274.328 | 312.116 | 264.684 | 253.029 | 229.963 | 279.768 | 183.469 | 187.855 | 190.621 | 247.645 | 170.05 | 147.761 | 154.913 | 196.876 | 131.102 | 127.804 | 127.204 | 151.023 | 132.389 | 120.128 | 125.41 | 166.322 | 141.967 | 139.821 | 143.546 | 187.301 | 158.025 | 145.221 | 166.021 | 205.7 | 148.176 | 133.368 | 140.946 | 175.43 | 149.143 | 149.652 | 151.387 | 205.699 | 147.454 | 144.643 | 131.08 | 194.201 | 155.634 | 146.294 | 175.56 | 236.164 | 198.163 | 166.107 | 199.098 | 207.732 | 45.819 | 37.147 | 27.22 | 42.818 | 17.017 | 15.284 | 17.027 | 24.685 | 15.412 | 12.273 | 21.212 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Retained Earnings
| 0 | 0 | 0 | -481.671 | -320.678 | -257.629 | -184.136 | -173.829 | -158.318 | -121.323 | -126.467 | -136.59 | -168.803 | -199.229 | -509.14 | -525.233 | -537.089 | -560.48 | -596.723 | -580.39 | -553.335 | -522.397 | -497.716 | -458.897 | -413.395 | -365.472 | -300.561 | -254.692 | -158.893 | -157.926 | -150.427 | -153.898 | -156.993 | -153.895 | -152.991 | -166.42 | -166.53 | -149.457 | -151.125 | -153.864 | -154.148 | -152.708 | -154.617 | -158.587 | -232.168 | -235.701 | -239.399 | -247.096 | -255.883 | -258.576 | -259.046 | -261.765 | -258.356 | -250.569 | -242.771 | -242.327 | -257.186 | -253.828 | -252.486 | -256.056 | -267.734 | -266.695 | -267.084 | -264.985 | -265.999 | -254.081 | -247.618 | -243.709 | -238.549 | -233.845 | -220.077 | -198.694 | -153.079 | -128.544 | -112.772 | -96.829 | -94.03 | -79.816 | -77.254 | -73.005 | -75.439 | -72.441 | -70.073 | -67.815 | -64.621 | -60.898 | -59.684 | -55.666 | -56.663 | -56.291 | -53.818 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | -0.506 | -0.51 | -0.514 | -0.518 | -0.522 | -0.525 | -0.529 | -0.533 | -0.537 | -0.541 | -0.545 | -0.549 | -0.553 | -0.556 | -0.56 | -0.564 | -0.568 | -0.572 | -0.576 | -0.58 | -0.584 | -0.587 | -0.591 | -0.595 | -0.599 | -1.42 | -1.472 | -1.391 | -1.54 | -3.054 | -2.99 | -2.45 | -1.43 | -1.643 | -0.736 | -1.324 | -0.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | -0.076 | -0.129 | 0.005 | -0.094 | -0.135 | -0.11 | -0.147 | -0.132 | -0.155 | -0.195 | 1.462 | 0.657 | -0.09 | -0.51 | -1.317 | -1.496 | -1.044 | -1.491 | -1.512 | -1.107 | -1.101 | -1.63 | -1.909 | -2.246 | -2.986 | -4.095 | -5.033 |
Other Total Stockholders Equity
| 196.193 | 250.354 | 287.747 | 841.309 | 837.367 | 831.304 | 825.154 | 820.172 | 835.483 | 830.557 | 859.606 | 881.509 | 878.454 | 875.95 | 873.567 | 899.474 | 895.175 | 700.447 | 697.562 | 696.038 | 657.359 | 650.264 | 633.124 | 591.224 | 584.773 | 486.45 | 481.014 | 430.916 | 323.504 | 322.315 | 321.533 | 330.761 | 321.668 | 320.413 | 318.96 | 318.3 | 317.352 | 283.367 | 282.338 | 283.721 | 282.466 | 281.474 | 280.28 | 281.476 | 280.502 | 279.221 | 277.419 | 278.056 | 277.16 | 276.179 | 275.349 | 275 | 274.362 | 273.552 | 272.444 | 272.983 | 271.455 | 270.179 | 267.51 | 266.854 | 263.931 | 262.656 | 262.482 | 261.95 | 262.392 | 262.441 | 259.97 | 270.631 | 269.464 | 265.774 | 263.621 | 260.788 | 219.983 | 215.64 | 188.703 | 185.919 | 185.53 | 182.187 | 195.776 | 243.031 | 166.004 | 165.804 | 126.839 | 123.834 | 123.273 | 122.963 | 121.83 | 97.182 | 96.176 | 96.28 | 62.894 |
Total Shareholders Equity
| 196.193 | 250.354 | 287.747 | 359.132 | 516.184 | 573.166 | 640.505 | 645.826 | 676.645 | 708.71 | 732.61 | 744.386 | 709.114 | 676.18 | 363.882 | 373.692 | 357.534 | 139.411 | 100.279 | 115.084 | 103.455 | 127.294 | 134.831 | 131.746 | 170.794 | 120.39 | 179.861 | 175.628 | 163.194 | 162.92 | 169.718 | 175.326 | 161.624 | 163.531 | 163.522 | 150.453 | 149.182 | 133.176 | 129.891 | 129.238 | 128.32 | 128.768 | 125.665 | 122.891 | 48.336 | 43.522 | 38.022 | 30.962 | 21.279 | 17.605 | 16.305 | 13.237 | 16.008 | 22.985 | 29.675 | 30.658 | 14.271 | 16.353 | 15.026 | 10.8 | -3.801 | -4.037 | -4.6 | -2.985 | -3.681 | 8.233 | 12.359 | 26.83 | 30.782 | 31.821 | 43.399 | 61.964 | 66.751 | 86.903 | 77.395 | 89.749 | 91.412 | 101.863 | 117.207 | 168.532 | 89.523 | 91.874 | 55.256 | 54.914 | 57.553 | 60.437 | 60.238 | 39.271 | 36.528 | 35.895 | 4.044 |
Total Equity
| 196.193 | 250.354 | 287.747 | 359.132 | 516.184 | 573.166 | 640.505 | 645.826 | 676.645 | 708.71 | 732.61 | 744.386 | 709.114 | 676.18 | 448.94 | 436.326 | 419.306 | 203.348 | 161.655 | 177.855 | 168.952 | 199.08 | 209.562 | 210.706 | 258.045 | 198.108 | 256.093 | 172.123 | 159.886 | 159.931 | 166.973 | 172.96 | 159.592 | 161.793 | 162.095 | 149.361 | 148.337 | 132.915 | 129.777 | 129.22 | 128.32 | 128.768 | 125.665 | 122.891 | 48.336 | 43.522 | 38.022 | 30.962 | 21.279 | 17.605 | 16.305 | 13.237 | 16.008 | 22.985 | 29.675 | 30.658 | 14.271 | 16.353 | 15.026 | 10.8 | -3.801 | -4.037 | -4.6 | -2.985 | -3.681 | 8.233 | 12.359 | 26.83 | 30.782 | 31.821 | 43.399 | 61.964 | 66.751 | 86.903 | 77.395 | 89.749 | 91.412 | 101.863 | 117.207 | 168.532 | 89.523 | 91.874 | 55.256 | 54.914 | 57.553 | 60.437 | 60.238 | 39.271 | 36.528 | 35.895 | 4.044 |
Total Liabilities & Shareholders Equity
| 428.338 | 496.782 | 577.258 | 635.818 | 770.784 | 810.552 | 887.389 | 878.546 | 952.235 | 1,006.95 | 1,064.445 | 1,065.966 | 1,064.917 | 1,101.725 | 893.724 | 830.214 | 842.982 | 645.142 | 456.735 | 417.727 | 399.801 | 449.174 | 452.889 | 461.219 | 501.467 | 452.893 | 526.274 | 433.815 | 395.441 | 412.875 | 441.301 | 485.076 | 424.276 | 414.822 | 392.058 | 429.129 | 331.806 | 320.77 | 320.398 | 376.865 | 298.37 | 276.529 | 280.578 | 319.767 | 179.438 | 171.326 | 165.226 | 181.985 | 153.668 | 137.733 | 141.715 | 179.559 | 157.975 | 162.806 | 173.221 | 217.959 | 172.296 | 161.574 | 181.047 | 216.5 | 144.375 | 129.331 | 136.346 | 172.445 | 145.462 | 157.885 | 163.746 | 232.529 | 178.236 | 176.464 | 174.479 | 256.165 | 222.385 | 233.197 | 252.955 | 325.913 | 289.575 | 267.97 | 316.305 | 376.264 | 135.342 | 129.021 | 82.476 | 97.732 | 74.57 | 75.721 | 77.265 | 63.956 | 51.94 | 48.168 | 25.256 |