Paymentus Holdings, Inc.
NYSE:PAY
31.86 (USD) • At close January 7, 2025
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 Q1 | 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 | 2003 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 187.542 | 192.88 | 184.152 | 183.195 | 162.062 | 159.068 | 143.637 | 147.334 | 148.314 | 158.335 | 163.384 | 168.386 | 177.506 | 266.39 | 49.369 | 46.666 | -27.427 | 168.405 | 152.8 | 131 | 158.8 | 134.5 | 147 | 148.4 | 156.6 | 156.569 | 185.7 | 208.9 | 242.1 | 234.2 | 240.6 | 250.2 | 263.806 | 229.829 | 249.3 | 268.2 | 309.3 | 505.953 | 476.668 | 454.072 | 409.807 | 361.037 | 379.979 | 594.562 | 584.2 | 531.542 | 479.167 | 445.137 | 400.462 | 378.988 | 374.617 | 324.996 | 254.812 | 201.306 | 155.075 | 157.16 | 182.014 | 215.039 | 209.31 | 215.001 | 212.946 | 175.76 | 161.889 | 86.564 | 77.601 | 91.218 | 66.596 | 65.065 | 20.091 | 8.742 | 28.083 | 12.705 | 5.877 |
Short Term Investments
| 3.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.005 | 3.073 | 2.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.544 | 12.711 | 21.6 | 16.769 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 190.785 | 192.88 | 184.152 | 183.195 | 162.062 | 159.068 | 143.637 | 147.334 | 148.314 | 158.335 | 163.384 | 168.386 | 177.506 | 266.39 | 49.369 | 46.666 | 27.427 | 168.405 | 152.8 | 131 | 158.8 | 134.5 | 147 | 148.4 | 156.6 | 156.569 | 185.7 | 208.9 | 242.1 | 234.2 | 240.6 | 250.2 | 263.806 | 229.829 | 249.3 | 268.2 | 309.3 | 507.958 | 479.741 | 456.739 | 409.807 | 361.037 | 379.979 | 594.562 | 584.2 | 531.542 | 479.167 | 445.137 | 400.462 | 378.988 | 374.617 | 324.996 | 254.812 | 201.306 | 155.075 | 157.16 | 182.014 | 215.039 | 209.31 | 215.001 | 212.946 | 175.76 | 161.889 | 86.564 | 92.145 | 103.929 | 88.196 | 81.834 | 20.091 | 8.742 | 28.083 | 12.705 | 5.877 |
Net Receivables
| 111.174 | 91.387 | 84.198 | 76.648 | 76.761 | 69.555 | 78.522 | 69.282 | 65.408 | 55.569 | 60.496 | 46.423 | 38.315 | 32.967 | 35.331 | 30.045 | 0 | 320.072 | 295.2 | 322.7 | 326.3 | 335.2 | 322.6 | 323.4 | 370.1 | 397.429 | 356.3 | 362 | 322.4 | 328.4 | 287.3 | 305.5 | 299.217 | 300.843 | 263.3 | 284 | 268.8 | 315.908 | 355.119 | 366.887 | 371.17 | 336.671 | 302.559 | 294.44 | 221.028 | 208.373 | 164.83 | 132.988 | 137.705 | 145.649 | 152.471 | 157.357 | 176.069 | 165.98 | 158.479 | 175.501 | 176.852 | 171.958 | 182.559 | 194.146 | 196.652 | 172.066 | 161.17 | 119.839 | 106.521 | 107.063 | 92.967 | 87.424 | 74.304 | 69.002 | 64 | 77.839 | 70.118 |
Inventory
| 0 | 0 | 0 | 0 | 4.83 | 3.4 | 1.386 | 2.351 | 0 | 0 | 0 | 33.443 | 38.071 | 0 | 0 | 0 | 0 | 123.989 | 127.4 | 126.6 | 127.5 | 141.7 | 155.9 | 175.2 | 183.1 | 154.575 | 136.7 | 129.7 | 121.8 | 129.4 | 137.6 | 124.3 | 112.718 | 113.338 | 121.5 | 138.7 | 171.9 | 181.348 | 188.783 | 178.274 | 164.873 | 162.107 | 171.414 | 144.316 | 109.861 | 106.411 | 112.084 | 111.901 | 111.415 | 110.103 | 94.496 | 95.921 | 98.48 | 105.641 | 139.77 | 168.36 | 162.664 | 133.461 | 116.711 | 107.168 | 145.398 | 125.39 | 130.815 | 86.631 | 73.87 | 47.951 | 39.024 | 35.52 | 33.016 | 47.353 | 45.519 | 32.113 | 40.657 |
Other Current Assets
| 18.138 | 7.036 | 8.4 | 7.612 | 16.245 | 8.998 | 10.468 | 12.345 | 89.919 | 67.936 | 44.148 | 41.627 | 47.808 | 7.234 | 3.593 | 5.328 | 0 | 136.942 | 121.3 | 138.4 | 165.9 | 195.2 | 105.5 | 110.4 | 136.5 | 132.041 | 118.6 | 81.7 | 111.7 | 112.8 | 103.8 | 105.6 | 115.224 | 124.698 | 114.9 | 134.1 | 148.8 | 137.509 | 135.102 | 133.543 | 153.167 | 418.225 | 427.082 | 124.286 | 93.251 | 89.069 | 87.055 | 71.065 | 67.36 | 68.071 | 55.879 | 44.508 | 56.585 | 61.68 | 71.068 | 61.829 | 90.724 | 99.883 | 100.673 | 87.267 | 32.187 | 44.326 | 35.961 | 26.21 | 21.493 | 21.374 | 21.759 | 20.835 | 12.607 | 22.871 | 16.571 | 13.756 | 8.946 |
Total Current Assets
| 320.097 | 294.196 | 276.75 | 267.455 | 255.068 | 241.021 | 232.627 | 228.961 | 303.641 | 281.84 | 268.028 | 256.436 | 263.629 | 306.854 | 88.293 | 79.828 | 27.427 | 749.408 | 696.7 | 718.7 | 778.5 | 806.6 | 731 | 757.4 | 846.3 | 840.614 | 797.3 | 782.3 | 798 | 804.8 | 769.3 | 785.6 | 790.965 | 768.708 | 749 | 825 | 898.8 | 1,142.723 | 1,158.745 | 1,135.443 | 1,099.017 | 1,278.04 | 1,281.034 | 1,157.604 | 1,008.34 | 935.395 | 843.136 | 761.091 | 716.942 | 702.811 | 677.463 | 622.782 | 585.946 | 534.607 | 524.392 | 562.85 | 612.254 | 620.341 | 609.253 | 603.582 | 587.183 | 517.542 | 489.835 | 319.244 | 294.029 | 280.317 | 241.946 | 225.613 | 140.018 | 147.968 | 154.173 | 136.413 | 125.598 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.933 | 10.326 | 11.052 | 11.585 | 11.272 | 11.909 | 12.121 | 11.384 | 11.578 | 12.759 | 9.857 | 9.747 | 10.556 | 11.562 | 9.534 | 10.094 | 0 | 126.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.222 | 5.427 | 5.754 | 5.378 |
Goodwill
| 131.849 | 131.845 | 131.85 | 131.86 | 131.852 | 131.866 | 131.854 | 131.851 | 129.344 | 129.387 | 129.417 | 129.413 | 120.934 | 13.216 | 13.216 | 13.205 | 0 | 1,125.897 | 1,158.7 | 1,104.4 | 1,116.8 | 1,069.9 | 1,111.7 | 1,110.5 | 1,134.5 | 1,164.744 | 1,095.9 | 1,084 | 1,083.8 | 1,087.1 | 1,099.3 | 1,185.9 | 1,231.266 | 1,254.568 | 1,243.7 | 1,252.4 | 1,224.7 | 1,186.163 | 1,206.008 | 1,179.381 | 1,159.651 | 1,199.498 | 1,203.287 | 561.414 | 207.671 | 177.076 | 171.533 | 169.322 | 155.501 | 154.888 | 154.26 | 150.845 | 150.701 | 141.519 | 135.48 | 321.903 | 634.928 | 615.213 | 612.489 | 611.977 | 564.718 | 549.073 | 534.703 | 52.689 | 47.26 | 47.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 21.096 | 87.229 | 86.904 | 85.945 | 85.667 | 84.508 | 83.29 | 82.049 | 78.824 | 76.833 | 74.552 | 72.976 | 79.713 | 25.561 | 23.372 | 21.259 | 0 | 259.764 | 233 | 236.4 | 257.5 | 261.4 | 283 | 306.3 | 340.2 | 368.017 | 339.3 | 317.5 | 335.9 | 360.8 | 389.3 | 457.6 | 510.958 | 559.694 | 601.5 | 642.9 | 664.8 | 672.244 | 719.134 | 734.808 | 748.892 | 814.273 | 828.952 | 263.767 | 72.711 | 39.105 | 43.671 | 50.121 | 40.163 | 46.887 | 55.745 | 52.974 | 62.721 | 71.987 | 81.12 | 92.637 | 126.356 | 140.429 | 155.365 | 170.073 | 180.835 | 199.517 | 201.13 | 16.544 | 11.352 | 13.582 | 63.42 | 66.172 | 72.866 | 82.349 | 72.192 | 75.458 | 96.628 |
Goodwill and Intangible Assets
| 152.945 | 219.074 | 218.754 | 217.805 | 217.519 | 216.374 | 215.144 | 213.9 | 208.168 | 206.22 | 203.969 | 202.389 | 200.647 | 38.777 | 36.588 | 34.464 | 0 | 1,385.661 | 1,391.7 | 1,340.8 | 1,374.3 | 1,331.3 | 1,394.7 | 1,416.8 | 1,474.7 | 1,532.761 | 1,435.2 | 1,401.5 | 1,419.7 | 1,447.9 | 1,488.6 | 1,643.5 | 1,742.224 | 1,814.262 | 1,845.2 | 1,895.3 | 1,889.5 | 1,858.407 | 1,925.142 | 1,914.189 | 1,908.543 | 2,013.771 | 2,032.239 | 825.181 | 280.382 | 216.181 | 215.204 | 219.443 | 195.664 | 201.775 | 210.005 | 203.819 | 213.422 | 213.506 | 216.6 | 414.54 | 761.284 | 755.642 | 767.854 | 782.05 | 745.553 | 748.59 | 735.833 | 69.233 | 58.612 | 60.842 | 63.42 | 66.172 | 72.866 | 82.349 | 72.192 | 75.458 | 96.628 |
Long Term Investments
| 0 | 0 | 61.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.264 | 23.123 | 19.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.358 | 0.09 | 0.091 | 0.094 | 0.117 | 0.117 | 0.117 | 0.116 | 0.165 | 0.167 | 1.052 | 0.163 | 0.01 | 0.144 | 0.154 | 0.27 | 0 | 30.159 | 32.3 | 33.1 | 36.1 | 35.4 | 35.8 | 37 | 39 | 37.964 | 34.3 | 35.9 | 12 | 13.2 | 13.7 | 30.4 | 25.214 | 25.167 | 23 | 23.9 | 235.5 | 240.135 | 215.963 | 215.139 | 213.676 | 222.331 | 221.404 | 205.496 | 10.489 | 10.593 | 10.016 | 9.933 | 4.608 | 4.629 | 4.914 | 4.158 | 1.01 | 0.439 | 0.218 | 1.276 | 69.835 | 60.688 | 64.782 | 67.796 | 75.493 | 46.198 | 25.225 | 21.706 | 20.706 | 19.562 | 18.578 | 17.705 | 15.605 | 14.414 | 12.506 | 11.508 | 3.779 |
Other Non-Current Assets
| 69.599 | 4.053 | -54.439 | 7.924 | 5.365 | 5.965 | 6.533 | 7.178 | 7.677 | 5.176 | 4.707 | 4.207 | 3.931 | 3.463 | 0.22 | 0.218 | -27.427 | 31.642 | 214.677 | 210.011 | 230.3 | 230.8 | 281.8 | 283.6 | 275.5 | 297.047 | 274.4 | 253.4 | 257.3 | 247 | 232.5 | 242.7 | 252.34 | 252.961 | 247.5 | 249.5 | 240.9 | 226.151 | 234.216 | 225.836 | 219.124 | 224.908 | 213.521 | 123.48 | 82.276 | 90.12 | 84.981 | 84.859 | 89.633 | 90.514 | 86.965 | 88.151 | 91.628 | 95.011 | 99.122 | 101.086 | 112.23 | 109.309 | 104.72 | 93.881 | 76.026 | 64.771 | 56.936 | 42.762 | 26.584 | 22.67 | 20.069 | 19.881 | 19.416 | 15.96 | 15.986 | 16.486 | 5.584 |
Total Non-Current Assets
| 232.835 | 233.543 | 237.225 | 237.408 | 234.273 | 234.365 | 233.915 | 232.578 | 227.588 | 224.322 | 219.585 | 216.506 | 215.144 | 53.946 | 46.496 | 45.046 | -27.427 | 1,593.972 | 1,661.8 | 1,603.5 | 1,640.7 | 1,597.5 | 1,712.3 | 1,737.4 | 1,789.2 | 1,867.772 | 1,743.9 | 1,690.8 | 1,689 | 1,708.1 | 1,734.8 | 1,916.6 | 2,019.778 | 2,092.39 | 2,115.7 | 2,168.7 | 2,365.9 | 2,324.693 | 2,375.321 | 2,355.164 | 2,341.343 | 2,461.01 | 2,467.164 | 1,154.157 | 373.147 | 316.894 | 310.201 | 314.235 | 289.905 | 296.918 | 301.884 | 296.128 | 306.06 | 308.956 | 315.94 | 516.902 | 943.349 | 925.639 | 937.356 | 943.727 | 897.072 | 859.559 | 817.994 | 133.701 | 105.902 | 103.074 | 102.067 | 103.758 | 107.887 | 118.945 | 106.111 | 109.206 | 111.369 |
Total Assets
| 552.932 | 527.739 | 513.975 | 504.863 | 489.341 | 475.386 | 466.542 | 461.539 | 531.229 | 506.162 | 487.613 | 472.942 | 478.773 | 360.8 | 134.789 | 124.874 | 0 | 2,343.38 | 2,358.5 | 2,322.2 | 2,419.2 | 2,404.1 | 2,443.3 | 2,494.8 | 2,635.5 | 2,708.386 | 2,541.2 | 2,473.1 | 2,487 | 2,512.9 | 2,504.1 | 2,702.2 | 2,810.743 | 2,861.098 | 2,864.7 | 2,993.7 | 3,264.7 | 3,467.416 | 3,534.066 | 3,490.607 | 3,440.36 | 3,739.05 | 3,748.198 | 2,311.761 | 1,381.487 | 1,252.289 | 1,153.337 | 1,075.326 | 1,006.847 | 999.729 | 979.347 | 918.91 | 892.006 | 843.563 | 840.332 | 1,079.752 | 1,555.603 | 1,545.98 | 1,546.609 | 1,547.309 | 1,484.255 | 1,377.101 | 1,307.829 | 452.945 | 399.931 | 383.391 | 344.013 | 329.371 | 247.905 | 266.913 | 260.284 | 245.619 | 236.967 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 49.659 | 43.145 | 41.097 | 35.182 | 33.45 | 30.545 | 32.573 | 29.232 | 27.394 | 27.789 | 29.527 | 24.748 | 25.091 | 21.705 | 21.677 | 16.825 | 0 | 164.596 | 145.8 | 144.8 | 157.1 | 154.9 | 133.4 | 154.6 | 191.8 | 217.493 | 185.3 | 189.4 | 150.1 | 170.9 | 146.3 | 161.2 | 142.875 | 146.858 | 110.2 | 116.5 | 111.7 | 151.469 | 154.598 | 193.062 | 183.601 | 138.107 | 152.279 | 144.278 | 104.238 | 93.367 | 77.596 | 64.016 | 71.252 | 99.008 | 88.194 | 87.094 | 74.813 | 61.118 | 49.533 | 104.405 | 105.796 | 106.914 | 100.61 | 105.215 | 97.81 | 72.566 | 69.893 | 66.685 | 62.583 | 64.257 | 41.863 | 47.161 | 35.462 | 43.656 | 52.405 | 43.702 | 41.243 |
Short Term Debt
| 2.098 | 4.224 | 3.932 | 1.853 | 3.338 | 1.677 | 1.643 | 3.275 | 5.641 | 3.461 | 2.859 | 3.838 | 7.115 | 2.448 | 3.135 | 4.142 | 0 | 30.436 | 66.6 | 68.8 | 68.2 | 74.6 | 67.2 | 66 | 65.7 | 55.296 | 49.3 | 39.1 | 32 | 32 | 32.1 | 32.1 | 32.156 | 103.843 | 103.8 | 92.5 | 79.1 | 67.054 | 52.585 | 54.916 | 53.329 | 329.476 | 324.271 | 272.055 | 268.043 | 5.207 | 5.193 | 5.28 | 8.397 | 8.65 | 5.699 | 5.699 | 5.7 | 11.464 | 5.013 | 5.022 | 5.034 | 5.044 | 5.202 | 5.386 | 5.367 | 5.416 | 5.058 | 1.985 | 1.916 | 1.927 | 1.956 | 1.994 | 2.028 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.087 | 3.132 | 0.363 | 0.023 | 0.106 | 0.268 | 0.635 | 0.72 | 0.494 | 1.579 | 0.122 | 0 | 0 | 0 | 0.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.192 | 2.9 | 4.097 | 4.089 | 5.633 | 3.414 | 4.639 | 4.358 | 1.328 | 1.323 | 1.253 | 2.173 | 1.912 | 0.913 | 1.495 | 0.612 | 0 | 106.466 | 109 | 101.4 | 110.6 | 109.2 | 107.9 | 104.8 | 108.6 | 112.922 | 92.1 | 82.9 | 85.8 | 92.4 | 94.1 | 92.1 | 98.191 | 97.601 | 102.6 | 86.6 | 91.5 | 97.965 | 119.003 | 91.545 | 101.089 | 98.698 | 97.715 | 68.824 | 57.555 | 56.129 | 54.696 | 55.264 | 51.419 | 49.704 | 47.783 | 45.668 | 48.506 | 49.633 | 47.049 | 47.687 | 54.312 | 48.528 | 59.857 | 43.049 | 39.271 | 36.175 | 34.101 | 23.567 | 20.702 | 20.716 | 20.417 | 17.542 | 16.355 | 17.354 | 15.257 | 14.152 | 9.601 |
Other Current Liabilities
| 20.299 | 18.092 | 16.258 | 21.301 | 21.657 | 15.519 | 12.288 | 13.996 | 94.202 | 73.756 | 49.081 | 43.552 | 50.024 | 12.048 | 9.03 | 9.069 | 0 | 212.788 | 194.9 | 227.3 | 253.3 | 246 | 206.7 | 213.4 | 226.8 | 228.501 | 220.1 | 229.9 | 213.9 | 199.1 | 189.6 | 207 | 241.744 | 230.677 | 214 | 292.1 | 284.1 | 288.613 | 221.172 | 230.867 | 252.28 | 245.339 | 253.993 | 219.167 | 157.907 | 148.887 | 146.316 | 135.246 | 142.084 | 134.08 | 137.609 | 107.192 | 103.33 | 112.981 | 114.596 | 109.42 | 165.268 | 162.671 | 145.678 | 153.117 | 117.359 | 97.59 | 81.677 | 60.431 | 45.108 | 48.472 | 48.608 | 46.475 | 37.733 | 56.981 | 52.398 | 53.157 | 82.131 |
Total Current Liabilities
| 74.248 | 64.62 | 62.626 | 62.788 | 59.534 | 51.261 | 51.411 | 51.496 | 125.097 | 105.054 | 83 | 74.433 | 84.142 | 37.114 | 35.337 | 31.111 | 0 | 514.286 | 516.3 | 542.3 | 589.2 | 584.7 | 515.2 | 538.8 | 592.9 | 614.212 | 546.8 | 541.3 | 481.8 | 494.4 | 462.1 | 492.4 | 514.966 | 578.979 | 530.6 | 587.7 | 566.4 | 605.101 | 547.358 | 570.39 | 590.299 | 811.62 | 828.258 | 704.324 | 587.743 | 303.59 | 283.801 | 259.806 | 273.152 | 291.442 | 279.285 | 245.653 | 232.349 | 235.196 | 216.191 | 266.534 | 330.41 | 323.157 | 311.347 | 306.767 | 259.807 | 211.747 | 190.729 | 152.668 | 130.309 | 135.372 | 112.844 | 113.172 | 91.578 | 117.991 | 120.06 | 111.011 | 132.975 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7.146 | 7.379 | 8.054 | 8.661 | 8.62 | 9.191 | 9.313 | 8.608 | 8.804 | 9.65 | 6.654 | 7.346 | 7.753 | 7.719 | 5.905 | 5.888 | 0 | 835.745 | 775.4 | 762 | 809.9 | 803.4 | 836.6 | 859.9 | 907.8 | 899.456 | 883.2 | 760.2 | 781.6 | 811.4 | 831.2 | 851 | 891.899 | 836.411 | 897.2 | 943.3 | 1,040.3 | 1,212.213 | 1,238.966 | 1,252.701 | 1,268.51 | 1,282.783 | 1,313.175 | 211.756 | 212.984 | 473.259 | 470.759 | 468.231 | 465.292 | 462.903 | 460.714 | 504.165 | 505.446 | 507.163 | 541.926 | 543.357 | 544.713 | 545.96 | 547.211 | 547.766 | 549.006 | 494.036 | 495.065 | 190.904 | 179.379 | 179.848 | 180.333 | 180.812 | 181.296 | 258.824 | 259.35 | 259.879 | 52.316 |
Deferred Revenue Non-Current
| 2.744 | 2.869 | 2.752 | 2.731 | 2.782 | 5.626 | 4.606 | 2.826 | 2.637 | 2.64 | 2.581 | 1.713 | 1.888 | -7.44 | -4.136 | -3.499 | 0 | 59.19 | 62.2 | 61.8 | 66.8 | 69.7 | 69.8 | 66.5 | 62.5 | 61.711 | 58.3 | 55.3 | 53.6 | 53.1 | 50.2 | 51 | 50.584 | 49.919 | 42 | 42.6 | 41.9 | 41.783 | 39.056 | 37.062 | 30.07 | 31.446 | 33.178 | 31.467 | 26.983 | 26.103 | 23.798 | 22.344 | 20.562 | 18.774 | 18.583 | 18.294 | 15.431 | 11.455 | 12.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.001 | 1.244 | 1.159 | 1.067 | 0.957 | 0.864 | 0.772 | 0.68 | -11.34 | -12.186 | 5.6 | 3.318 | 6.455 | 5.775 | 4.136 | 3.499 | 0 | 91.518 | 98.4 | 97.5 | 102.4 | 100.9 | 100.9 | 99.4 | 110.9 | 113.508 | 112.9 | 102.9 | 121.4 | 121.4 | 129.3 | 136.1 | 150.983 | 158.881 | 165.4 | 176 | 186.5 | 198.597 | 216.494 | 214.537 | 228.192 | 244.483 | 243.801 | 92.594 | 77.229 | 66.561 | 62.777 | 62.081 | 65.826 | 67.303 | 66.956 | 68.084 | 70.234 | 60.222 | 63.814 | 68.928 | 94.696 | 92.679 | 90.977 | 87.142 | 70.155 | 70.06 | 42.925 | 0.859 | 0 | 0 | 0 | 0 | 2.036 | 1.987 | 1.984 | 1.726 | 0.04 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.75 | 0.649 | 0.646 | 0.684 | 0 | 0 | 0 | 0 | 0 | 0 | 72.423 | 76.5 | 76.2 | 70 | 68.6 | 75.4 | 76.8 | 90.1 | 88.142 | 83.3 | 78.9 | 73.8 | 70.2 | 69.5 | 101 | 93.715 | 94.656 | 92.8 | 92.5 | 88.9 | 81.039 | 71.11 | 70.44 | 69.586 | 76.277 | 75.435 | 76.127 | 54.839 | 49.72 | 47.793 | 56.267 | 54.804 | 57.766 | 61.111 | 48.264 | 46.231 | 43.815 | 44.391 | 56.721 | 46.439 | 45.499 | 45.025 | 22.225 | 21.428 | 22.444 | 25.155 | 9.773 | 9.308 | 8.353 | 8.223 | 8.849 | 8.774 | 8.547 | 8.207 | 8.39 | 90.777 |
Total Non-Current Liabilities
| 9.891 | 11.492 | 11.965 | 12.459 | 12.359 | 15.681 | 15.091 | 12.864 | 12.09 | 12.936 | 15.519 | 12.377 | 16.096 | 13.494 | 10.041 | 9.387 | 0 | 1,058.876 | 1,012.5 | 997.5 | 1,049.1 | 1,042.6 | 1,082.7 | 1,102.6 | 1,171.3 | 1,162.817 | 1,137.7 | 997.3 | 1,030.4 | 1,056.1 | 1,080.2 | 1,139.1 | 1,187.181 | 1,139.867 | 1,197.4 | 1,254.4 | 1,357.6 | 1,533.632 | 1,565.626 | 1,574.74 | 1,596.358 | 1,634.989 | 1,665.589 | 411.944 | 372.035 | 615.643 | 605.127 | 608.923 | 606.484 | 606.746 | 607.364 | 638.807 | 637.342 | 622.655 | 662.163 | 669.006 | 685.848 | 684.138 | 683.213 | 657.133 | 640.589 | 586.54 | 563.145 | 201.536 | 188.687 | 188.201 | 188.556 | 189.661 | 192.106 | 269.358 | 269.541 | 269.995 | 143.133 |
Total Liabilities
| 84.139 | 76.112 | 74.591 | 75.247 | 71.893 | 66.942 | 66.502 | 64.36 | 137.187 | 117.99 | 98.519 | 86.81 | 100.238 | 50.608 | 45.378 | 40.498 | 0 | 1,573.162 | 1,528.8 | 1,539.8 | 1,638.3 | 1,627.3 | 1,597.9 | 1,641.4 | 1,764.2 | 1,777.029 | 1,684.5 | 1,538.6 | 1,512.2 | 1,550.5 | 1,542.3 | 1,631.5 | 1,702.147 | 1,718.846 | 1,728 | 1,842.1 | 1,924 | 2,138.733 | 2,112.984 | 2,145.13 | 2,186.657 | 2,446.609 | 2,493.847 | 1,116.268 | 959.778 | 919.233 | 888.928 | 868.729 | 879.636 | 898.188 | 886.649 | 884.46 | 869.691 | 857.851 | 878.354 | 935.54 | 1,016.258 | 1,007.295 | 994.56 | 963.9 | 900.396 | 798.287 | 753.874 | 354.204 | 318.996 | 323.573 | 301.4 | 302.833 | 283.684 | 387.349 | 389.601 | 381.006 | 276.108 |
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 |
Common Stock
| 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.517 | 0.517 | 0 | 1.107 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.105 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.127 | 1.115 | 1.1 | 1.1 | 1.1 | 1.086 | 1.084 | 1.081 | 1.079 | 1.078 | 1.065 | 1.058 | 0.909 | 0.894 | 0.882 | 0.868 | 0.857 | 0.854 | 0.849 | 0.845 | 0.845 | 0.845 | 0.845 | 0.845 | 0.842 | 0.842 | 0.842 | 0.841 | 0.833 | 0.828 | 0.824 | 0.682 | 0.68 | 0.678 | 0.678 | 0.676 | 0.651 | 0.564 | 0.564 | 0.564 | 0.543 |
Retained Earnings
| 82.764 | 68.334 | 58.97 | 51.744 | 42.342 | 35.965 | 30.126 | 29.422 | 28.465 | 29.202 | 31.653 | 29.935 | 25.27 | 24.848 | 58.685 | 55.047 | 0 | -851.235 | -834.2 | -792.2 | -795.2 | -724.2 | -634.9 | -618.3 | -613.8 | -582.658 | -585.6 | -535.7 | -497.3 | -506.8 | -524.4 | -538.2 | -569.259 | -540.226 | -516.3 | -500.1 | -252.4 | -250.561 | -192.185 | -204.023 | -231.007 | -268.702 | -272.179 | -269.056 | -467.882 | -494.229 | -519.429 | -551.46 | -600.902 | -619.441 | -639.666 | -642.009 | -645.696 | -667.606 | -686.162 | -504.173 | -137.535 | -130.336 | -112.349 | -77.484 | -26.154 | -39.592 | -44.452 | -43.468 | -57.394 | -74.149 | -89.185 | -102.979 | -115.039 | -121.574 | -130.381 | -136.218 | -39.869 |
Accumulated Other Comprehensive Income/Loss
| -0.003 | 0.005 | 0.045 | 0.087 | -0 | 0.064 | -0.029 | -0.022 | -0.067 | 0.019 | 0.123 | 0.168 | 0.174 | 0.168 | 0.237 | 0.216 | 68.604 | -237.067 | 0 | -221.574 | -232.142 | -218.905 | 0 | -243.127 | 0 | 0 | 0 | -213.526 | 0 | 0 | 0 | -202.243 | -196.683 | -185.138 | -169.176 | -152.989 | -141.192 | -130.347 | -122.152 | -106.688 | -99.278 | 0 | 0 | -60.295 | 0 | 0 | 0 | -46.056 | 0 | 0 | 0 | -36.918 | 0 | 0 | 0 | -26.136 | -16.151 | -16.151 | -16.151 | -16.151 | -17.432 | -17.951 | -16.259 | -14.186 | -9.014 | -8.271 | -7.502 | -6.883 | -4.114 | -4.114 | -4.846 | -4.114 | -1.67 |
Other Total Stockholders Equity
| 386.02 | 383.276 | 380.357 | 377.773 | 375.094 | 372.403 | 369.931 | 367.767 | 365.632 | 358.939 | 357.306 | 356.017 | 353.079 | 285.164 | 29.972 | 28.596 | 0 | 1,832.419 | 1,633.4 | 1,767.174 | 1,778.342 | 1,692.105 | 1,441 | 1,674.027 | 1,443.6 | 1,479.202 | 1,406.2 | 1,647.726 | 1,436.1 | 1,433.6 | 1,448.1 | 1,773.143 | 1,836.653 | 1,830.526 | 1,783.976 | 1,766.589 | 1,695.992 | 1,671.292 | 1,696.915 | 1,617.425 | 1,546.006 | 1,521.178 | 1,486.806 | 1,522.486 | 887.294 | 825.019 | 781.575 | 802.673 | 726.573 | 719.523 | 728.572 | 710.131 | 664.864 | 650.19 | 645.032 | 671.618 | 690.07 | 682.279 | 677.543 | 673.716 | 623.313 | 629.897 | 613.842 | 155.713 | 146.663 | 141.56 | 138.622 | 135.724 | 82.723 | 4.688 | 5.346 | 4.381 | 1.855 |
Total Shareholders Equity
| 468.793 | 451.627 | 439.384 | 429.616 | 417.448 | 408.444 | 400.04 | 397.179 | 394.042 | 388.172 | 389.094 | 386.132 | 378.535 | 310.192 | 89.411 | 84.376 | 68.604 | 745.224 | 800.3 | 754.5 | 752.1 | 750.1 | 807.2 | 813.7 | 830.9 | 897.649 | 821.7 | 899.6 | 939.9 | 927.9 | 924.8 | 1,033.8 | 1,071.838 | 1,106.277 | 1,099.6 | 1,114.6 | 1,303.5 | 1,291.47 | 1,383.662 | 1,307.795 | 1,216.8 | 1,253.554 | 1,215.692 | 1,194.193 | 420.321 | 331.684 | 263.028 | 206.025 | 126.528 | 100.936 | 89.755 | 32.049 | 20.013 | -16.571 | -40.285 | 142.154 | 537.226 | 536.634 | 549.885 | 580.922 | 580.56 | 573.182 | 553.955 | 98.741 | 80.935 | 59.818 | 42.613 | 26.538 | -35.779 | -120.436 | -129.317 | -135.387 | -39.141 |
Total Equity
| 468.793 | 451.627 | 439.384 | 429.616 | 417.448 | 408.444 | 400.04 | 397.179 | 394.042 | 388.172 | 389.094 | 386.132 | 378.535 | 310.192 | 89.411 | 84.376 | 68.604 | 745.224 | 800.3 | 754.5 | 752.1 | 750.1 | 807.2 | 813.7 | 830.9 | 897.649 | 821.7 | 899.6 | 939.9 | 927.9 | 924.8 | 1,033.8 | 1,071.838 | 1,106.277 | 1,099.6 | 1,114.6 | 1,303.5 | 1,291.47 | 1,383.662 | 1,307.795 | 1,216.8 | 1,253.554 | 1,215.692 | 1,194.193 | 420.321 | 331.684 | 263.028 | 206.025 | 126.528 | 100.936 | 89.755 | 32.049 | 20.013 | -16.571 | -40.285 | 142.154 | 537.226 | 536.634 | 549.885 | 580.922 | 580.56 | 573.182 | 553.955 | 98.741 | 80.935 | 59.818 | 42.613 | 26.538 | -35.779 | -120.436 | -129.317 | -135.387 | -39.141 |
Total Liabilities & Shareholders Equity
| 552.932 | 527.739 | 513.975 | 504.863 | 489.341 | 475.386 | 466.542 | 461.539 | 531.229 | 506.162 | 487.613 | 472.942 | 478.773 | 360.8 | 134.789 | 124.874 | 68.604 | 2,318.386 | 2,329.1 | 2,294.3 | 2,390.4 | 2,377.4 | 2,405.1 | 2,455.1 | 2,595.1 | 2,674.678 | 2,506.2 | 2,438.2 | 2,452.1 | 2,478.4 | 2,467.1 | 2,665.3 | 2,773.985 | 2,825.123 | 2,827.6 | 2,956.7 | 3,227.5 | 3,430.203 | 3,496.646 | 3,452.925 | 3,403.457 | 3,700.163 | 3,709.539 | 2,310.461 | 1,380.099 | 1,250.917 | 1,151.956 | 1,074.754 | 1,006.164 | 999.124 | 976.404 | 916.509 | 889.704 | 841.28 | 838.069 | 1,077.694 | 1,553.484 | 1,543.929 | 1,544.445 | 1,544.822 | 1,480.956 | 1,371.469 | 1,307.829 | 452.945 | 399.931 | 383.391 | 344.013 | 329.371 | 247.905 | 266.913 | 260.284 | 245.619 | 236.967 |