PGT Innovations, Inc.
NYSE:PGTI
41.995 (USD) • At close March 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 32.708 | 37.675 | 39.397 | 48.314 | 66.548 | 218.841 | 159.261 | 103.631 | 96.146 | 114.718 | 47.587 | 58.979 | 100.32 | 99.344 | 98.353 | 67.552 | 97.243 | 81.803 | 84.501 | 44.936 | 52.65 | 32.159 | 63.923 | 34.048 | 34.029 | 44.727 | 50.282 | 38.919 | 39.21 | 29.904 | 29.506 | 16.704 | 61.493 | 54.792 | 47.487 | 48.742 | 42.469 | 43.672 | 33.422 | 30.777 | 30.204 | 23.745 | 15.575 | 14.29 | 18.743 | 19.672 | 15.699 | 14.02 | 10.94 | 7.856 | 7.677 | 15.492 | 22.012 | 25.178 | 22.018 | 15.171 | 7.417 | 3.094 | 14.609 | 16.274 | 19.628 | 18.822 | 17.296 | 18.208 | 19.479 | 19.654 | 18.875 | 17.573 | 36.981 | 28.488 | 39.692 | 20.642 | 3.27 | 2.525 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.006 | 0.005 | 0.013 | 0.021 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.708 | 37.675 | 39.397 | 48.314 | 66.548 | 218.841 | 159.261 | 103.631 | 96.146 | 114.718 | 47.587 | 58.979 | 100.32 | 99.344 | 98.353 | 67.552 | 97.243 | 81.803 | 84.501 | 44.936 | 52.65 | 32.159 | 63.923 | 34.048 | 34.029 | 44.727 | 50.282 | 38.919 | 39.21 | 29.904 | 29.506 | 16.704 | 61.493 | 54.792 | 47.487 | 48.742 | 42.469 | 43.672 | 33.422 | 30.777 | 30.204 | 23.745 | 15.575 | 14.29 | 18.743 | 19.672 | 15.699 | 14.02 | 10.94 | 7.856 | 7.677 | 15.492 | 22.012 | 25.178 | 22.018 | 15.171 | 7.417 | 3.094 | 14.609 | 16.274 | 19.628 | 18.822 | 17.296 | 18.208 | 19.479 | 19.654 | 18.875 | 17.573 | 36.981 | 28.488 | 39.692 | 20.642 | 3.27 | 2.525 |
Net Receivables
| 155.35 | 203.236 | 201.44 | 209.836 | 208.026 | 223.198 | 237.494 | 230.36 | 196.46 | 196.748 | 188.144 | 166.464 | 121.567 | 123.112 | 108.527 | 112.725 | 78.638 | 90.11 | 86.272 | 85.41 | 87.474 | 106.563 | 85.982 | 66.434 | 60.308 | 55.949 | 57.308 | 47.404 | 41.646 | 50.915 | 46.179 | 39.66 | 31.783 | 38.957 | 37.638 | 33.009 | 25.374 | 30.266 | 28.179 | 22.392 | 20.821 | 21.671 | 22.03 | 18.871 | 13.997 | 16.439 | 17.099 | 14.44 | 13.83 | 17.221 | 18.565 | 15.184 | 13.687 | 17.405 | 17.882 | 16.494 | 17.995 | 17.044 | 18.001 | 17.07 | 17.321 | 21.387 | 23.561 | 21.613 | 20.956 | 24.863 | 29.905 | 28.23 | 25.244 | 37.294 | 41.508 | 46.029 | 45.193 | 26.996 |
Inventory
| 111.781 | 117.942 | 117.155 | 114.881 | 112.672 | 112.257 | 110.245 | 97.399 | 91.44 | 79.249 | 78.228 | 72.352 | 60.317 | 54.707 | 51.56 | 51.647 | 43.851 | 47.566 | 45.726 | 47.962 | 44.666 | 46.477 | 35.326 | 35.506 | 37.816 | 39.131 | 35.055 | 33.867 | 30.511 | 30.846 | 30.397 | 29.252 | 23.053 | 22.992 | 23.482 | 21.271 | 19.97 | 20.089 | 15.805 | 15.325 | 12.908 | 15.266 | 14.081 | 13.489 | 11.529 | 11.686 | 11.886 | 12.319 | 11.602 | 12.108 | 11.581 | 11.403 | 10.535 | 11.21 | 11.513 | 11.355 | 9.874 | 11.236 | 9.199 | 9.493 | 9.441 | 11.668 | 10.325 | 9.496 | 9.223 | 9.951 | 12.065 | 11.84 | 11.161 | 13.649 | 14.222 | 13.424 | 13.981 | 11.451 |
Other Current Assets
| 28.446 | 30.537 | 34.857 | 28.935 | 28.295 | 15.865 | 15.386 | 28.515 | 28.985 | 29.085 | 22.107 | 17.916 | 11.111 | 10.549 | 9.55 | 10.687 | 10.516 | 10.312 | 9.923 | 10.317 | 7.908 | 9.112 | 7.899 | 11.025 | 9.873 | 6.329 | 6.083 | 7.232 | 8.365 | 5.405 | 5.352 | 8.377 | 8.49 | 6.458 | 6.603 | 5.284 | 4.9 | 4.271 | 3.409 | 3.174 | 7.467 | 3.072 | 2.92 | 3.114 | 3.802 | 3.099 | 3.251 | 3.337 | 2.821 | 3.048 | 3.341 | 4.468 | 4.246 | 0.7 | 0.7 | 9.774 | 4.078 | 4.213 | 4.325 | 6.071 | 5.569 | 5.355 | 4.837 | 9.485 | 7.08 | 7.925 | 11.374 | 13.29 | 13.041 | 7.249 | 12.309 | 13.924 | 11.36 | 9.171 |
Total Current Assets
| 328.285 | 389.39 | 392.849 | 401.966 | 415.541 | 582.617 | 535.841 | 471.141 | 421.758 | 431.647 | 348.888 | 326.338 | 301.672 | 297.776 | 277.093 | 249.199 | 233.61 | 234.07 | 230.353 | 194.12 | 195.561 | 197.889 | 195.887 | 159.774 | 144.516 | 149.095 | 151.336 | 131.276 | 122.377 | 119.891 | 113.762 | 97.285 | 126.989 | 128.309 | 120.32 | 113.444 | 99.437 | 100.961 | 83.287 | 75.167 | 71.4 | 66.423 | 56.847 | 50.39 | 53.33 | 57.118 | 54.247 | 44.951 | 40.114 | 41.488 | 42.268 | 47.629 | 51.361 | 60.603 | 57.901 | 53.416 | 39.986 | 35.947 | 46.663 | 49.239 | 53.117 | 61.251 | 59.821 | 62.095 | 60.421 | 69.48 | 78.912 | 76.204 | 91.658 | 96.719 | 114.228 | 105.963 | 76.937 | 53.646 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 362.138 | 319.553 | 316.029 | 314.402 | 312.475 | 278.325 | 281.108 | 274.842 | 276.428 | 239.44 | 242.485 | 225.892 | 173.722 | 171.622 | 169.41 | 171.849 | 154.589 | 149.253 | 148.463 | 149.806 | 115.707 | 113.076 | 93.433 | 88.193 | 84.133 | 84.469 | 84.375 | 84.258 | 84.209 | 83.307 | 79.74 | 77.903 | 71.503 | 69.344 | 66.218 | 63.026 | 60.898 | 58.205 | 51.174 | 46.34 | 44.123 | 42.786 | 40.967 | 40.597 | 41.22 | 41.945 | 42.704 | 48.025 | 48.606 | 49.589 | 50.697 | 51.683 | 52.863 | 59.76 | 60.552 | 62.223 | 65.104 | 67.944 | 69.54 | 71.422 | 73.505 | 74.956 | 76.412 | 78.357 | 80.184 | 78.954 | 79.987 | 78.465 | 78.802 | 82.551 | 79.504 | 73.989 | 65.508 | 57.971 |
Goodwill
| 462.63 | 462.63 | 461.927 | 461.381 | 460.415 | 370.115 | 372.652 | 370.366 | 364.598 | 362.025 | 360.23 | 359.746 | 329.695 | 328.425 | 327.507 | 323.8 | 277.6 | 277.6 | 277.773 | 277.827 | 277.827 | 272.439 | 108.06 | 108.06 | 108.06 | 108.06 | 108.06 | 108.06 | 108.06 | 107.872 | 108.179 | 108.179 | 65.635 | 66.58 | 66.58 | 66.58 | 66.58 | 66.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.348 | 77.648 | 169.648 | 169.648 | 169.648 | 169.648 | 169.648 | 169.648 | 169.648 | 169.648 | 169.648 | 169.648 | 169.648 |
Intangible Assets
| 415.245 | 427.25 | 433.754 | 440.259 | 447.052 | 369 | 374.801 | 380.682 | 394.525 | 319.433 | 324.717 | 324.458 | 256.507 | 261.208 | 265.908 | 279.89 | 255.962 | 259.859 | 263.788 | 267.803 | 271.818 | 275.917 | 111.725 | 113.384 | 115.043 | 116.702 | 117.771 | 119.357 | 120.93 | 122.701 | 123.533 | 125.144 | 79.311 | 80.176 | 81.041 | 81.906 | 82.724 | 83.701 | 38.441 | 38.441 | 38.869 | 40.45 | 42.076 | 43.701 | 45.327 | 46.953 | 48.578 | 50.204 | 51.83 | 59.414 | 61.04 | 62.665 | 64.291 | 63.034 | 64.53 | 66.026 | 67.522 | 69.019 | 69.893 | 71.286 | 72.678 | 91.871 | 93.563 | 94.956 | 96.348 | 97.741 | 99.133 | 100.526 | 101.918 | 103.311 | 104.703 | 106.096 | 107.76 | 122.98 |
Goodwill and Intangible Assets
| 877.875 | 889.88 | 895.681 | 901.64 | 907.467 | 739.115 | 747.453 | 751.048 | 759.123 | 681.458 | 684.947 | 684.204 | 586.202 | 589.633 | 593.415 | 603.69 | 533.562 | 537.459 | 541.561 | 545.63 | 549.645 | 548.356 | 219.785 | 221.444 | 223.103 | 224.762 | 225.831 | 227.417 | 228.99 | 230.573 | 231.712 | 233.323 | 144.946 | 146.756 | 147.621 | 148.486 | 149.304 | 150.359 | 38.441 | 38.441 | 38.869 | 40.45 | 42.076 | 43.701 | 45.327 | 46.953 | 48.578 | 50.204 | 51.83 | 59.414 | 61.04 | 62.665 | 64.291 | 63.034 | 64.53 | 66.026 | 67.522 | 69.019 | 69.893 | 71.286 | 72.678 | 168.219 | 171.211 | 264.604 | 265.996 | 267.389 | 268.781 | 270.174 | 271.566 | 272.959 | 274.351 | 275.744 | 277.408 | 292.628 |
Long Term Investments
| -52.685 | -47.438 | -47.134 | 0 | -47.407 | 0 | 0 | -38.519 | -37.489 | -31.135 | -31.172 | -29.947 | -28.329 | -26.099 | -25.575 | -26.794 | 0 | -22.991 | -23.062 | -23.144 | 0 | -23.136 | -23.287 | -23.398 | 0 | -31.838 | 0 | -31.838 | -32.171 | -26.527 | -25.894 | -25.894 | -25.894 | 0 | -5.11 | -5.138 | -5.16 | 0 | -1.313 | -2.333 | 0.013 | -1.547 | -1.547 | 0 | 0 | -15.041 | -15.041 | -15.041 | -0.05 | 1.931 | 1.653 | -0.185 | 0 | -0.622 | -0.622 | -0.622 | -0.622 | -0.36 | -0.529 | -0.331 | -1.158 | -4.019 | -3.802 | -3.293 | 0 | -7.087 | -6.693 | -5.271 | 0 | 0 | -6.497 | 0 | 0 | 0 |
Tax Assets
| 67.438 | 47.438 | 47.134 | 47.452 | 47.407 | 34.193 | 34.249 | 38.519 | 37.489 | 31.135 | 31.172 | 29.947 | 28.329 | 26.099 | 25.575 | 26.794 | 0 | 22.991 | 23.062 | 23.144 | 0 | 23.136 | 23.287 | 23.398 | 0 | 31.838 | 0 | 31.838 | 32.171 | 26.527 | 25.894 | 25.894 | 25.894 | 0 | 5.11 | 5.138 | 5.16 | 0 | 1.313 | 2.333 | -0.013 | 1.547 | 1.547 | 0 | 0 | 15.041 | 15.041 | 15.041 | 0.05 | 0.185 | 0.185 | 0.185 | 0 | 0.622 | 0.622 | 0.622 | 0.622 | 0.36 | 0.529 | 0.331 | 1.158 | 4.019 | 3.802 | 3.293 | 0 | 7.087 | 6.693 | 5.271 | 0 | 0 | 6.497 | 0 | 0 | 0 |
Other Non-Current Assets
| 62.266 | 9.839 | 6.854 | -41.042 | 4.766 | -31.646 | -32.286 | 2.087 | 3.301 | 3.724 | 3.861 | 3.224 | -27.404 | 1.103 | 0.978 | 0.893 | 0.972 | 1.012 | 1.158 | 1.192 | 1.24 | 1.217 | 1.336 | 1.363 | 1.367 | 1.272 | 1.403 | 1.166 | -31.099 | 1.152 | 0.751 | 0.639 | -23.603 | 2.37 | 2.426 | 2.002 | 2.11 | 2.22 | 1.842 | 2.05 | 2.227 | 2.428 | 2.285 | 1.117 | 1.44 | 1.518 | 1.722 | 1.948 | 2.235 | 0.345 | 0.248 | 0.267 | 0.604 | 0.784 | 0.971 | 1.273 | 0.396 | 1.43 | 1.119 | 1.227 | 1.317 | 1.273 | 1.028 | 1.187 | 1.264 | 1.32 | 1.507 | 1.645 | 1.968 | 3.083 | 120.635 | 5.633 | 5.7 | 5.691 |
Total Non-Current Assets
| 1,317.032 | 1,219.272 | 1,218.564 | 1,222.452 | 1,224.708 | 1,019.987 | 1,030.524 | 1,027.977 | 1,038.852 | 924.622 | 931.293 | 913.32 | 760.849 | 762.358 | 763.803 | 776.432 | 689.123 | 687.724 | 691.182 | 696.628 | 666.592 | 662.649 | 314.554 | 311 | 308.603 | 310.503 | 311.609 | 312.841 | 314.271 | 315.032 | 312.203 | 311.865 | 218.74 | 218.47 | 216.265 | 213.514 | 212.312 | 210.784 | 91.457 | 86.831 | 85.232 | 85.664 | 85.328 | 85.415 | 87.987 | 90.416 | 93.004 | 100.177 | 102.721 | 111.464 | 113.823 | 114.615 | 117.758 | 123.578 | 126.053 | 129.522 | 133.644 | 138.393 | 140.552 | 143.935 | 147.5 | 244.448 | 248.651 | 344.148 | 347.444 | 347.663 | 350.275 | 350.284 | 352.336 | 358.593 | 474.49 | 355.366 | 348.616 | 356.29 |
Total Assets
| 1,645.317 | 1,608.662 | 1,611.413 | 1,624.418 | 1,640.249 | 1,602.604 | 1,566.365 | 1,499.118 | 1,460.61 | 1,356.269 | 1,280.181 | 1,239.658 | 1,062.521 | 1,060.134 | 1,040.896 | 1,025.631 | 922.733 | 921.794 | 921.535 | 890.748 | 862.153 | 860.538 | 510.441 | 470.774 | 453.119 | 459.598 | 462.945 | 444.117 | 436.648 | 434.923 | 425.965 | 409.15 | 345.729 | 346.779 | 336.585 | 326.958 | 311.749 | 311.745 | 174.744 | 161.998 | 156.632 | 152.087 | 142.175 | 135.805 | 141.317 | 147.534 | 147.251 | 145.128 | 142.835 | 152.952 | 156.091 | 162.244 | 169.119 | 184.181 | 183.954 | 182.938 | 173.63 | 174.34 | 187.215 | 193.174 | 200.617 | 305.699 | 308.472 | 406.243 | 407.865 | 417.143 | 429.187 | 426.488 | 443.994 | 455.312 | 588.718 | 461.329 | 425.553 | 409.936 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 84.556 | 117.174 | 89.573 | 106.154 | 43.727 | 129.642 | 175.129 | 92.488 | 40.021 | 75.044 | 83.274 | 111.892 | 23.469 | 77.376 | 70.48 | 59.598 | 13.443 | 52.713 | 57.831 | 46.947 | 15.288 | 66.241 | 42.759 | 39.01 | 12.911 | 33.738 | 29.386 | 25.996 | 7.894 | 32.242 | 33.177 | 24.731 | 8.18 | -0.05 | 21.246 | 24.692 | 5.404 | -1.244 | 18.498 | 16.468 | 3.834 | 16.485 | 15.193 | 15.139 | 5.405 | 15.822 | 15.943 | 0 | 5.103 | 0 | 0 | 0 | 4.979 | 0 | 0 | 15.881 | 6.759 | 0 | 0 | 0 | 5.73 | 15.991 | 15.814 | 14.714 | 3.73 | 2.295 | 3.415 | 3.755 | 1.123 | 28.246 | 34.763 | 28.066 | 4.38 | 2.914 |
Short Term Debt
| 20.368 | 18.108 | 17.615 | 16.827 | 16.393 | 15.247 | 14.883 | 13.676 | 13.18 | 11.227 | 10.311 | 8.682 | 6.132 | 6.396 | 6.114 | 6.325 | 4.703 | 4.551 | 6.438 | 7.103 | 0.163 | 0.238 | 0.303 | 0.299 | 0.294 | 0.29 | 0.705 | 0.048 | 0 | 0 | 2.613 | 2.612 | 1.966 | 1.965 | 1.964 | 1.962 | 1.962 | 1.962 | 4.901 | 4.895 | 4.89 | 3.907 | 2.926 | 0 | 0.768 | 0 | 0 | 0.52 | 0.05 | 0.079 | 1.296 | 50.115 | 0.245 | 0.388 | 0.247 | 0.106 | 0.105 | 0.103 | 0.102 | 0.564 | 0.33 | 0.095 | 0.095 | 0.663 | 0.332 | 0 | 0 | 0 | 0.42 | 0 | 2.05 | 2.05 | 0 | 2 |
Tax Payables
| 7.016 | 0 | 0 | 0 | 16.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.355 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 3.189 | 0 | 0 | 0 | 6.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.814 | 0 | 0 | 0 | 0.819 | 0 | 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
| 17.1 | 20.7 | 23.6 | 24.4 | 33.387 | 34.193 | 34.249 | 43.8 | 36.982 | 41.2 | 42.6 | -111.892 | 18.132 | -77.376 | -70.48 | -59.598 | 7.414 | 22.991 | -57.831 | -46.947 | 7.81 | -66.241 | -42.759 | -39.01 | 3.54 | -33.738 | -29.386 | -25.996 | 2.176 | 0 | -33.177 | -24.731 | 1.334 | 0.05 | -21.246 | -24.692 | 1.405 | 1.244 | -18.498 | -16.468 | 1.451 | -16.485 | -15.193 | 0 | 0.046 | 0 | 0 | 0 | 3.666 | 0 | 0 | 0 | 0.185 | 0 | 0 | -15.881 | 0 | 0 | 0 | 0 | 0 | -15.991 | -15.814 | -14.714 | 3.683 | 0 | 0 | 0 | 5.231 | 0 | -34.763 | 0 | 0 | 0 |
Other Current Liabilities
| 12.164 | 12.554 | 13.387 | 12.2 | 91.847 | 16.708 | -34.249 | 1.126 | 45.678 | 0 | 0 | 0 | 42.743 | 19.046 | 18.979 | 16.51 | 30.537 | -14.455 | 12.646 | 10.016 | 45.459 | 3.702 | 3.152 | 0.6 | 24.634 | 6.6 | 3.6 | 0 | 12.733 | 0 | 0 | 0 | 10.064 | 24.414 | 0.278 | 0.431 | 10.519 | 23.895 | 0.072 | 0.506 | 10.237 | 0.599 | 0.952 | 0.524 | 7.106 | 0 | 0 | 15.375 | 3.937 | 14.721 | 15.581 | 14.683 | 11.717 | 16.458 | 16.773 | 15.881 | 9.848 | 15.441 | 14.055 | 14.4 | 8.852 | 15.991 | 15.814 | 14.714 | 7.822 | 15.122 | 17.23 | 15.202 | 11.453 | 0 | 34.763 | 0 | 26.757 | 14.259 |
Total Current Liabilities
| 134.188 | 168.536 | 144.175 | 159.581 | 185.354 | 195.79 | 190.012 | 151.09 | 135.861 | 127.471 | 136.185 | 120.574 | 90.476 | 102.818 | 95.573 | 82.433 | 56.097 | 65.8 | 76.915 | 64.066 | 68.72 | 70.181 | 46.214 | 39.909 | 41.379 | 40.628 | 33.691 | 26.044 | 22.803 | 32.242 | 35.79 | 27.343 | 21.544 | 26.379 | 23.488 | 27.085 | 19.29 | 25.857 | 23.471 | 21.869 | 20.412 | 20.991 | 19.071 | 15.663 | 13.325 | 15.822 | 15.943 | 15.895 | 12.756 | 14.8 | 16.877 | 64.798 | 17.126 | 16.846 | 17.02 | 15.987 | 16.712 | 15.544 | 14.157 | 14.964 | 14.912 | 16.086 | 15.909 | 15.377 | 15.567 | 17.417 | 20.645 | 18.957 | 18.227 | 28.246 | 36.813 | 30.116 | 31.137 | 19.173 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 612.102 | 725.182 | 765.364 | 739.283 | 737.293 | 711.47 | 713.78 | 707.432 | 709.558 | 636.761 | 547.835 | 534.405 | 447.228 | 447.33 | 455.883 | 456.774 | 393.011 | 392.556 | 392.773 | 392.551 | 366.614 | 373.91 | 215.081 | 214.609 | 212.679 | 231.177 | 248.569 | 248.516 | 247.873 | 247.202 | 248.357 | 248.362 | 190.502 | 190.813 | 191.126 | 191.441 | 191.792 | 192.343 | 70.573 | 71.47 | 72.365 | 74.236 | 75.104 | 30 | 37.5 | 40.5 | 43.5 | 45 | 45.5 | 45.5 | 46.811 | 0.02 | 49.918 | 52.802 | 52.969 | 53.136 | 68.163 | 70.19 | 82.216 | 89.778 | 90.036 | 90.309 | 120.322 | 129.337 | 129.668 | 130 | 140.488 | 145.488 | 165.068 | 165.488 | 317.437 | 317.95 | 183.525 | 166.375 |
Deferred Revenue Non-Current
| 114.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.88 | 0 | 0 | 13.38 | 0 | 0 | 0 | 14.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.13 | 0 | 0 | 0 | 0 | -17.675 | 0 | 0 | 0 | 35.224 | 0 | 0 | 48.927 | 0 | 0 | 0 | 52.417 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 120.123 | 47.438 | 47.134 | 47.452 | 47.407 | 34.193 | 34.249 | 38.519 | 37.489 | 31.135 | 31.172 | 29.947 | 28.329 | 26.099 | 25.575 | 26.794 | 27.945 | 22.991 | 23.062 | 23.144 | 22.758 | 23.136 | 23.287 | 23.398 | 22.772 | 31.838 | 31.838 | 31.838 | 32.171 | 26.527 | 25.894 | 25.894 | 25.894 | 25.956 | 25.956 | 25.956 | 25.956 | 19.88 | 13.38 | 13.38 | 13.38 | 12.076 | 12.267 | 14.858 | 14.858 | 15.041 | 15.041 | 15.041 | 15.041 | 17.13 | 17.13 | 17.13 | 17.13 | 17.937 | 17.937 | 17.937 | 17.937 | 17.675 | 17.844 | 17.646 | 18.473 | 35.224 | 35.532 | 48.927 | 48.927 | 52.417 | 52.417 | 52.417 | 52.417 | 54.319 | 54.319 | 54.32 | 54.32 | 58.219 |
Other Non-Current Liabilities
| 5.007 | 6.135 | 6.933 | 7.094 | 7.459 | 7.98 | 7.91 | 8.766 | 11.742 | 9.41 | 10.361 | 10.971 | 11.354 | 12.533 | 12.855 | 14.549 | 14.132 | 14.815 | 14.41 | 15.139 | 18.517 | 16.963 | 17.015 | 8.317 | 0.964 | 1.466 | 1.367 | 1.299 | 1.282 | 1.28 | 1.131 | 1.015 | 0.828 | 0.96 | 0.889 | 0.84 | 0.735 | -17.974 | 1.743 | 1.426 | -11.98 | 1.638 | 1.028 | 1.291 | -13.434 | 1.581 | 1.752 | 1.892 | 2.176 | 2.069 | 2.158 | 2.291 | -15.227 | 2.019 | 2.367 | 2.386 | 2.609 | 20.333 | 2.901 | 2.718 | 3.011 | -32.334 | 3.113 | 3.174 | -45.696 | 3.192 | 3.444 | 3.247 | -49.341 | 0 | 0 | 0 | 0 | 0.062 |
Total Non-Current Liabilities
| 851.262 | 778.755 | 819.431 | 793.829 | 792.159 | 753.643 | 755.939 | 754.717 | 758.789 | 677.306 | 589.368 | 575.323 | 486.911 | 485.962 | 494.313 | 498.117 | 435.088 | 430.362 | 430.245 | 430.834 | 407.889 | 414.009 | 255.383 | 246.324 | 236.415 | 264.481 | 281.774 | 281.653 | 281.326 | 275.009 | 275.382 | 275.271 | 217.224 | 217.729 | 217.971 | 218.237 | 218.483 | 214.129 | 85.696 | 86.276 | 87.145 | 87.95 | 88.399 | 46.149 | 53.782 | 57.122 | 60.293 | 61.933 | 62.717 | 64.699 | 66.099 | 19.441 | 68.951 | 72.758 | 73.273 | 73.459 | 88.709 | 90.523 | 102.961 | 110.142 | 111.52 | 128.423 | 158.967 | 181.438 | 181.826 | 185.609 | 196.349 | 201.152 | 220.561 | 219.807 | 371.756 | 372.27 | 237.845 | 224.656 |
Total Liabilities
| 985.45 | 947.291 | 963.606 | 953.41 | 977.513 | 949.433 | 945.951 | 905.807 | 894.65 | 804.777 | 725.553 | 695.897 | 577.387 | 588.78 | 589.886 | 580.55 | 491.185 | 496.162 | 507.16 | 494.9 | 476.609 | 484.19 | 301.597 | 286.233 | 277.794 | 305.109 | 315.465 | 307.697 | 304.129 | 307.251 | 311.172 | 302.614 | 238.768 | 244.108 | 241.459 | 245.322 | 237.773 | 239.986 | 109.167 | 108.145 | 107.557 | 108.941 | 107.47 | 61.812 | 67.107 | 72.944 | 76.236 | 77.828 | 75.473 | 79.499 | 82.976 | 84.239 | 86.077 | 89.604 | 90.293 | 89.446 | 105.421 | 106.067 | 117.118 | 125.106 | 126.432 | 144.509 | 174.876 | 196.815 | 197.393 | 203.026 | 216.994 | 220.109 | 238.788 | 248.053 | 408.569 | 402.386 | 268.982 | 243.829 |
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 | 4.052 | 0 | 0 | 0 |
Common Stock
| 0.644 | 0.645 | 0.641 | 0.643 | 0.639 | 0.639 | 0.639 | 0.639 | 0.635 | 0.635 | 0.632 | 0.631 | 0.625 | 0.625 | 0.626 | 0.626 | 0.619 | 0.617 | 0.615 | 0.613 | 0.607 | 0.605 | 0.533 | 0.526 | 0.525 | 0.524 | 0.523 | 0.521 | 0.519 | 0.517 | 0.515 | 0.515 | 0.511 | 0.509 | 0.508 | 0.501 | 0.498 | 0.497 | 0.494 | 0.493 | 0.489 | 0.488 | 0.477 | 0.54 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.536 | 0.353 | 0.353 | 0.353 | 0.352 | 0.352 | 0.352 | 0.281 | 0.276 | 0.276 | 0.275 | 0.274 | 0.27 | 0.27 | 0.269 | 0.245 | 0.157 | 0.157 | 0.157 |
Retained Earnings
| 311.095 | 306.452 | 267.25 | 236.483 | 204.891 | 193.866 | 163.616 | 127.104 | 106.398 | 91.871 | 98.681 | 92.119 | 79.896 | 69.909 | 52.587 | 50.388 | 34.788 | 31.508 | 16.402 | -0.643 | -8.9 | -19.374 | -32.945 | -55.493 | -64.716 | -85.009 | -91.301 | -101.556 | -104.71 | -108.832 | -119.628 | -126.978 | -128.457 | -132.231 | -138.577 | -145.357 | -152.009 | -154.93 | -157.261 | -165.062 | -168.414 | -173.758 | -180.046 | -189.969 | -195.233 | -198.428 | -201.15 | -204.839 | -204.188 | -197.875 | -198.115 | -193.078 | -187.29 | -175.061 | -174.854 | -174.855 | -172.795 | -173.095 | -169.736 | -170.078 | -163.378 | -80.411 | -78.782 | -2.133 | -0.346 | 3.685 | 2.616 | -0.168 | -0.969 | 1.022 | -4.052 | -14.076 | 0 | 6.992 |
Accumulated Other Comprehensive Income/Loss
| 0.191 | 0.311 | -0.566 | 0.35 | 0.223 | -2.529 | -2.368 | 9.989 | 7.006 | 11.22 | 11.33 | 7.615 | 2.72 | 0.225 | -1.346 | -3.688 | -0.238 | -1.884 | -2.178 | -1.941 | -3.065 | -0.824 | -0.384 | -0.062 | 0 | 0 | 0 | 0 | -87.565 | 0 | 0 | 0 | 0 | 0 | 0 | -1.638 | -1.671 | -1.715 | -2.465 | -2.313 | -2.223 | -2.101 | -1.797 | -1.572 | -1.414 | -1.418 | -1.899 | -1.522 | -1.798 | -1.674 | -1.426 | -1.117 | -1.243 | -1.274 | -1.746 | -1.044 | -1.031 | -0.567 | -2.069 | -3.547 | -3.966 | -0.257 | 0.109 | 0.233 | -0.422 | -0.268 | 0.085 | 0.055 | 0.106 | 0.506 | -1.525 | 3.699 | 3.767 | 1.5 |
Other Total Stockholders Equity
| 347.937 | 353.963 | 380.482 | 396.797 | 422.262 | 421.484 | 418.918 | 415.923 | 415.058 | 413.118 | 410.979 | 408.901 | 401.893 | 400.595 | 399.143 | 397.755 | 396.379 | 395.391 | 399.536 | 397.819 | 396.902 | 395.941 | 241.64 | 239.57 | 239.516 | 238.974 | 238.258 | 237.455 | 324.275 | 235.987 | 233.906 | 232.999 | 234.907 | 234.393 | 233.195 | 228.13 | 227.158 | 227.907 | 224.809 | 220.735 | 219.223 | 218.517 | 216.071 | 264.994 | 270.32 | 273.899 | 273.527 | 273.124 | 272.811 | 272.465 | 272.119 | 271.663 | 271.038 | 270.375 | 269.724 | 268.855 | 241.682 | 241.582 | 241.549 | 241.341 | 241.177 | 241.506 | 211.988 | 211.052 | 210.964 | 210.425 | 209.218 | 206.222 | 205.799 | 205.462 | 181.429 | 69.163 | 152.647 | 157.458 |
Total Shareholders Equity
| 659.867 | 661.371 | 647.807 | 634.273 | 628.015 | 613.46 | 580.805 | 553.655 | 529.097 | 516.844 | 521.622 | 509.266 | 485.134 | 471.354 | 451.01 | 445.081 | 431.548 | 425.632 | 414.375 | 395.848 | 385.544 | 376.348 | 208.844 | 184.541 | 175.325 | 154.489 | 147.48 | 136.42 | 132.519 | 127.672 | 114.793 | 106.536 | 106.961 | 102.671 | 95.126 | 81.636 | 73.976 | 71.759 | 65.577 | 53.853 | 49.075 | 43.146 | 34.705 | 73.993 | 74.21 | 74.59 | 71.015 | 67.3 | 67.362 | 73.453 | 73.115 | 78.005 | 83.042 | 94.577 | 93.661 | 93.492 | 68.209 | 68.273 | 70.097 | 68.068 | 74.185 | 161.19 | 133.596 | 209.428 | 210.472 | 214.117 | 212.193 | 206.379 | 205.206 | 207.259 | 180.149 | 58.943 | 156.571 | 166.107 |
Total Equity
| 2,237.746 | 2,270.033 | 2,259.22 | 671.008 | 662.736 | 653.171 | 620.414 | 593.311 | 565.96 | 551.492 | 554.628 | 543.761 | 485.134 | 471.354 | 451.01 | 445.081 | 431.548 | 425.632 | 414.375 | 395.848 | 385.544 | 376.348 | 208.844 | 184.541 | 175.325 | 154.489 | 147.48 | 136.42 | 132.519 | 127.672 | 114.793 | 106.536 | 106.961 | 102.671 | 95.126 | 81.636 | 73.976 | 71.759 | 65.577 | 53.853 | 49.075 | 43.146 | 34.705 | 73.993 | 74.21 | 74.59 | 71.015 | 67.3 | 67.362 | 73.453 | 73.115 | 78.005 | 83.042 | 94.577 | 93.661 | 93.492 | 68.209 | 68.273 | 70.097 | 68.068 | 74.185 | 161.19 | 133.596 | 209.428 | 210.472 | 214.117 | 212.193 | 206.379 | 205.206 | 207.259 | 180.149 | 58.943 | 156.571 | 166.107 |
Total Liabilities & Shareholders Equity
| 1,645.317 | 1,608.662 | 1,611.413 | 1,624.418 | 1,640.249 | 1,602.604 | 1,566.365 | 1,499.118 | 1,460.61 | 1,356.269 | 1,280.181 | 1,239.658 | 1,062.521 | 1,060.134 | 1,040.896 | 1,025.631 | 922.733 | 921.794 | 921.535 | 890.748 | 862.153 | 860.538 | 510.441 | 470.774 | 453.119 | 459.598 | 462.945 | 444.117 | 436.648 | 434.923 | 425.965 | 409.15 | 345.729 | 346.779 | 336.585 | 326.958 | 311.749 | 311.745 | 174.744 | 161.998 | 156.632 | 152.087 | 142.175 | 135.805 | 141.317 | 147.534 | 147.251 | 145.128 | 142.835 | 152.952 | 156.091 | 162.244 | 169.119 | 184.181 | 183.954 | 182.938 | 173.63 | 174.34 | 187.215 | 193.174 | 200.617 | 305.699 | 308.472 | 406.243 | 407.865 | 417.143 | 429.187 | 426.488 | 443.994 | 455.312 | 588.718 | 461.329 | 425.553 | 409.936 |