Super Micro Computer, Inc.
NASDAQ:SMCI
25.48 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,669.766 | 2,115.476 | 725.66 | 543.156 | 440.459 | 362.801 | 304.595 | 238.268 | 267.397 | 247.424 | 247.407 | 270.047 | 232.266 | 177.894 | 315.61 | 300.089 | 210.533 | 300.859 | 309.038 | 239.3 | 248.164 | 169.735 | 109.783 | 105.761 | 115.377 | 113.196 | 107.779 | 128.752 | 146.696 | 180.964 | 176.406 | 169.892 | 110.894 | 95.442 | 109.245 | 83.201 | 117.512 | 96.872 | 101.714 | 89.883 | 111.458 | 93.038 | 93.974 | 88.398 | 58.323 | 80.826 | 88.861 | 102.377 | 92.28 | 69.943 | 68.096 | 87.216 | 83.519 | 72.644 | 66.731 | 82.275 | 73.598 | 70.295 | 62.702 | 60.297 | 64.774 | 51.481 | 41.354 | 45.4 | 50.315 | 50.864 | 20.828 | 21.632 | 17.05 | 16.509 | 11.17 |
Short Term Investments
| 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 1.59 | 1.59 | 0.3 | 1.556 | 1.556 | 1.556 | 1.556 | 1.699 | 1.699 | 1.699 | 1.699 | 0 | 1.699 | 0 | 0 | 0 | 0 | 0 | 0 | 7.596 | 8.124 | 1.411 | 1.411 | 1.411 | 1.411 | 1.411 | 1.411 | 0 | 1.411 | 1.411 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0 | 0.059 | 0.059 | 0 | 0 | 0 | 0 | 0.059 | 0.059 | 0.059 | 0.059 | 0.059 | 0.845 | 0.445 | 0.445 | 0.444 | 0.347 | 0.057 | 0.057 | 0.057 | 0.057 | 0.456 | 19.331 | 19.055 | 15.055 | 0 | 0.054 | 0.053 | 0.053 | 1.767 |
Cash and Short Term Investments
| 1,669.766 | 2,115.476 | 725.76 | 543.256 | 440.559 | 362.801 | 304.595 | 238.268 | 267.697 | 247.424 | 247.407 | 270.047 | 232.266 | 177.894 | 315.61 | 300.089 | 210.533 | 300.859 | 309.038 | 239.3 | 248.164 | 169.735 | 109.783 | 105.761 | 115.377 | 113.196 | 107.779 | 128.752 | 146.696 | 180.964 | 176.406 | 169.892 | 110.894 | 95.442 | 109.245 | 83.201 | 117.512 | 96.872 | 101.714 | 89.883 | 111.458 | 93.038 | 93.974 | 88.398 | 58.323 | 80.826 | 88.861 | 102.377 | 92.339 | 70.002 | 68.155 | 87.275 | 83.578 | 73.489 | 67.176 | 82.72 | 74.042 | 70.642 | 62.759 | 60.354 | 64.831 | 51.538 | 41.81 | 64.731 | 69.37 | 65.919 | 20.828 | 21.686 | 17.103 | 16.562 | 12.937 |
Net Receivables
| 2,668.415 | 1,650.153 | 1,502.971 | 845.729 | 1,148.259 | 672.055 | 768.167 | 736.312 | 834.513 | 679.785 | 497.431 | 458.076 | 463.834 | 407.365 | 323.021 | 322.845 | 403.745 | 333.172 | 360.172 | 452.268 | 476.674 | 388.107 | 515.805 | 543.895 | 544.396 | 483.4 | 391.334 | 366.885 | 328.267 | 288.941 | 285.705 | 314.176 | 297.078 | 322.594 | 221.561 | 258.784 | 194.37 | 212.738 | 182.028 | 161.174 | 134.056 | 149.34 | 122.339 | 118.912 | 112.787 | 102.014 | 100.98 | 80.1 | 87.81 | 85.005 | 79.766 | 77.79 | 71.81 | 72.963 | 63.868 | 54.897 | 50.102 | 45.709 | 42.771 | 39.587 | 46.2 | 49.501 | 42.141 | 45.774 | 40.655 | 33.426 | 32.777 | 31.159 | 26.577 | 22.252 | 13.523 |
Inventory
| 4,407.972 | 4,124.587 | 2,466.997 | 2,052.805 | 1,445.564 | 1,540.419 | 1,421.817 | 1,736.055 | 1,545.606 | 1,588.542 | 1,393.672 | 1,184.573 | 1,040.964 | 903.903 | 807.431 | 773.856 | 851.498 | 866.226 | 704.43 | 685.231 | 670.188 | 761.113 | 829.166 | 820.973 | 853.252 | 635.959 | 642.314 | 599.269 | 499.987 | 448.98 | 479.276 | 486.531 | 461.371 | 463.493 | 430.382 | 409.205 | 341.541 | 315.837 | 295.089 | 290.927 | 254.31 | 254.17 | 257.341 | 243.597 | 263.152 | 276.599 | 228.933 | 193.36 | 189.004 | 192.711 | 205.641 | 187.646 | 151.51 | 135.584 | 144.412 | 134.283 | 100.061 | 90.044 | 82.929 | 89.142 | 100.853 | 85.683 | 93.378 | 92.665 | 73.427 | 66.772 | 72.996 | 74.664 | 77.986 | 57.612 | 40.525 |
Other Current Assets
| 308.471 | 143.467 | 146.727 | 129.144 | 145.144 | 139.9 | 154.924 | 5.516 | 158.799 | 10.325 | 154.778 | 124.259 | 130.195 | 150.488 | 98.211 | 82.731 | 126.985 | 148.102 | 147.055 | 5.095 | 4.429 | 8.95 | 10.95 | 7.23 | 5.809 | 13.533 | 13.485 | 13.738 | 13.402 | 13.435 | 9.416 | 8.553 | 7.796 | 7.516 | 5.477 | 5.384 | 4.709 | 6.237 | 5.42 | 5.504 | 4.923 | 6.819 | 6.512 | 5.889 | 23.79 | 22.473 | 21.28 | 18.861 | 19.711 | 21.904 | 18.496 | 16.468 | 16.608 | 14.821 | 14.809 | 1.54 | 12.971 | 13.623 | 15.856 | 18.98 | 10.637 | 13.161 | 9.968 | 9.328 | 8.331 | 7.389 | 8.779 | 9.671 | 7.518 | 4.751 | 3.444 |
Total Current Assets
| 9,054.624 | 8,063.932 | 4,842.355 | 3,570.834 | 3,179.426 | 2,715.175 | 2,649.503 | 2,879.88 | 2,806.315 | 2,678.715 | 2,293.288 | 2,036.955 | 1,867.259 | 1,639.65 | 1,544.273 | 1,479.521 | 1,592.761 | 1,648.359 | 1,520.695 | 1,420.331 | 1,421.771 | 1,356.071 | 1,490.633 | 1,495.69 | 1,530.878 | 1,246.599 | 1,156.707 | 1,113.808 | 989.371 | 938.002 | 983.611 | 999.648 | 898.242 | 914.415 | 795.252 | 781.742 | 685.102 | 654.081 | 610.845 | 567.583 | 524.222 | 523.192 | 499.805 | 475.495 | 458.052 | 481.912 | 440.054 | 394.698 | 388.864 | 369.622 | 372.058 | 369.179 | 323.506 | 296.857 | 290.265 | 284.915 | 237.176 | 220.018 | 204.315 | 208.063 | 222.521 | 199.883 | 187.297 | 212.498 | 191.783 | 173.506 | 135.38 | 137.18 | 129.184 | 101.177 | 70.429 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 414.008 | 385.566 | 297.102 | 291.669 | 290.24 | 290.038 | 289.255 | 290.752 | 285.972 | 282.319 | 280.282 | 284.148 | 274.713 | 265.566 | 255.406 | 241.852 | 233.785 | 230.477 | 220.551 | 226.112 | 207.337 | 203.442 | 198.252 | 198.158 | 196.631 | 196.007 | 195.553 | 193.67 | 190.848 | 187.949 | 179.622 | 173.192 | 169.149 | 163.038 | 153.332 | 142.66 | 133.067 | 130.589 | 128.504 | 128.072 | 96.767 | 95.912 | 95.442 | 96.712 | 97.121 | 97.419 | 96.301 | 96.051 | 81.289 | 74.438 | 69.639 | 68.842 | 68.736 | 62.691 | 44.396 | 44.822 | 44.556 | 44.96 | 45.461 | 45.766 | 46.017 | 45.602 | 45.564 | 44.398 | 32.758 | 31.089 | 31.165 | 31.183 | 30.572 | 29.605 | 19.077 |
Goodwill
| 0 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.308 | 1.371 | 1.433 | 0 | 1.558 | 1.62 | 0 | 0 | 0 | 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 | -0.509 | -0.494 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.699 | 0 | 6.086 | 5.907 | 5.843 | 5.785 | 5.844 | 6.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.308 | 1.371 | 1.433 | 0 | 1.558 | 1.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.557 | -15.103 | -16.106 | -17.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0.509 | 0.494 | -1.8 | 4.084 | 3.197 | 4.352 | 5.329 | 4.778 | 4.459 | 5.161 | 4.578 | 3.637 | 3.862 | 5.025 | 2.703 | 1.699 | 1.06 | 4.732 | 4.15 | 5.819 | 7.163 | 8.828 | 7.486 | 2.625 | 2.643 | 2.643 | 2.643 | 2.643 | 2.633 | 2.633 | 2.633 | 2.633 | 2.647 | 2.647 | 2.647 | 2.647 | 2.637 | 2.637 | 2.637 | 2.637 | 2.65 | 2.65 | 2.923 | 2.923 | 3.269 | 3.669 | 3.669 | 5.188 | 5.388 | 5.388 | 5.788 | 5.901 | 6.226 | 6.204 | 11.157 | 14.355 | 14.644 | 14.557 | 15.103 | 16.106 | 17.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 359.656 | 330.248 | 218.274 | 185.675 | 162.654 | 148.558 | 95.741 | 89.155 | 69.929 | 66.518 | 61.837 | 63.269 | 63.288 | 57.624 | 55.781 | 55.122 | 54.898 | 45.562 | 42.015 | 41.711 | 41.126 | 33.776 | 32.004 | 28.3 | 25.583 | 29.305 | 35.513 | 32.255 | 29.666 | 28.46 | 7.089 | 8.414 | 5.816 | 4.497 | 5.887 | 4.589 | 4.631 | 6.154 | 5.74 | 7.316 | 7.988 | 7.275 | 6.843 | 5.707 | 5.371 | 3.459 | 3.267 | 2.323 | 2.375 | 2.792 | 2.886 | 2.703 | 2.625 | 4.825 | 2.746 | 1.494 | 1.548 | 1.917 | 1.45 | 1.299 | 0.995 | 0.939 | 1.374 | 0.992 | 0.891 | 0.624 | 3.44 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 114.952 | 83.035 | 47.269 | 47.786 | 42.409 | 34.749 | 37.246 | 37.144 | 37.532 | 38.847 | 36.736 | 37.16 | 32.126 | 32.363 | 34.75 | 35.173 | 34.499 | 35.838 | 22.718 | 2.301 | 2.303 | 2.301 | 2.3 | 2.305 | 2.202 | 14.056 | 14.04 | 7.48 | 8.053 | 8.546 | 8.158 | 8.751 | 6.147 | 5.226 | 3.843 | 3.403 | 2.828 | 2.854 | 1.507 | 1.752 | 2.752 | 3.241 | 1.754 | 1.383 | 3.078 | 3.39 | 5.227 | 3.256 | 11.982 | 12.58 | 11.928 | 2.862 | 2.932 | 0.488 | 0.138 | 0.363 | 1.916 | 1.885 | 1.88 | 16.451 | 16.999 | 17.961 | 19.419 | 0.273 | 0.566 | 0.364 | -3.178 | 0.21 | 0.213 | 0.219 | 0.156 |
Total Non-Current Assets
| 888.616 | 798.849 | 562.645 | 525.13 | 495.303 | 477.429 | 425.439 | 421.403 | 398.762 | 392.462 | 383.314 | 389.738 | 374.705 | 359.19 | 349.799 | 337.172 | 325.885 | 311.877 | 286.344 | 280.942 | 260.823 | 251.181 | 245.504 | 243.435 | 238.627 | 241.993 | 247.749 | 236.048 | 231.21 | 227.598 | 197.502 | 192.99 | 183.745 | 175.394 | 165.709 | 153.299 | 143.173 | 142.244 | 139.696 | 141.148 | 111.577 | 109.065 | 108.247 | 108.072 | 108.493 | 107.191 | 108.064 | 105.299 | 99.315 | 94.998 | 89.841 | 79.795 | 80.081 | 73.905 | 53.506 | 52.883 | 59.177 | 63.117 | 63.435 | 63.516 | 64.011 | 64.502 | 66.357 | 45.663 | 34.215 | 32.077 | 31.427 | 31.393 | 30.785 | 29.824 | 19.233 |
Total Assets
| 9,943.24 | 8,862.781 | 5,405 | 4,095.964 | 3,674.729 | 3,192.604 | 3,074.942 | 3,301.283 | 3,205.077 | 3,071.177 | 2,676.602 | 2,426.693 | 2,241.964 | 1,998.84 | 1,894.072 | 1,816.693 | 1,918.646 | 1,960.236 | 1,807.039 | 1,701.273 | 1,682.594 | 1,607.252 | 1,736.137 | 1,739.125 | 1,769.505 | 1,488.592 | 1,404.456 | 1,349.856 | 1,220.581 | 1,165.6 | 1,181.113 | 1,192.638 | 1,081.987 | 1,089.809 | 960.961 | 935.041 | 828.275 | 796.325 | 750.541 | 708.731 | 635.799 | 632.257 | 608.052 | 583.567 | 566.545 | 589.103 | 548.118 | 499.997 | 488.179 | 464.62 | 461.899 | 448.974 | 403.587 | 370.762 | 343.771 | 337.798 | 296.353 | 283.135 | 267.75 | 271.579 | 286.532 | 264.385 | 253.654 | 258.161 | 225.998 | 205.583 | 166.807 | 168.573 | 159.969 | 131.001 | 89.662 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,545.05 | 1,092.445 | 1,261.533 | 1,084.058 | 776.831 | 641.839 | 559.962 | 785.025 | 655.403 | 779.561 | 695.18 | 564.628 | 612.336 | 465.012 | 396.288 | 333.359 | 417.673 | 462.808 | 392.537 | 332.173 | 360.47 | 331.983 | 459.592 | 466.011 | 527.158 | 382.585 | 348.733 | 341.94 | 287.638 | 249.239 | 277.279 | 321.232 | 263.223 | 299.774 | 261.603 | 283.768 | 222.556 | 219.354 | 205.246 | 205.758 | 165.66 | 172.855 | 163.607 | 149.441 | 140.084 | 173.991 | 142.156 | 115.859 | 123.601 | 113.34 | 128.542 | 143.996 | 113.067 | 95.416 | 103.491 | 112.624 | 86.349 | 73.532 | 60.507 | 65.556 | 86.872 | 80.962 | 79.756 | 94.614 | 70.144 | 61.453 | 66.177 | 76.42 | 69.106 | 52.019 | 37.748 |
Short Term Debt
| 402.346 | 89.72 | 285.247 | 40.843 | 170.123 | 53.972 | 27.869 | 101.173 | 449.146 | 403.045 | 176.904 | 233.674 | 63.49 | 57.503 | 24.921 | 24.047 | 23.704 | 33.158 | 23.25 | 27.703 | 23.647 | 22.66 | 48.172 | 79.299 | 116.181 | 68.519 | 113.26 | 92.443 | 60.983 | 53.589 | 93.795 | 94.233 | 94.574 | 93.479 | 44.836 | 33.459 | 34.446 | 42.554 | 42.13 | 37.208 | 28.916 | 28.638 | 28.745 | 29.195 | 29.423 | 13.362 | 12.937 | 12.655 | 0.555 | 0.591 | 0.594 | 0.593 | 18.602 | 18.615 | 0.035 | 0.037 | 0.039 | 0.361 | 0.356 | 0.349 | 0.35 | 0.377 | 0.342 | 0.359 | 0.409 | 0.422 | 0.815 | 0.845 | 0.761 | 0.781 | 0.504 |
Tax Payables
| 18.268 | 20.021 | 46.453 | 161.395 | 129.166 | 92.598 | 38.713 | 68.411 | 41.743 | 17.413 | 14.464 | 14.273 | 12.741 | 9.616 | 10.555 | 6.325 | 4.7 | 1.979 | 3.529 | 3.806 | 13.021 | 8.729 | 9.724 | 10.932 | 7.191 | 1.679 | 1.646 | 1.048 | 6.029 | 5.172 | 9.291 | 8.417 | 14.866 | 14.111 | 8.337 | 12.977 | 21.248 | 11.414 | 12.782 | 7.747 | 7.274 | 6.049 | 3.723 | 2.799 | 3.634 | 2.754 | 1.322 | 0.756 | 0.975 | 0.936 | 1.545 | 1.096 | 4.151 | 3.219 | 0.132 | 1.105 | 2.121 | 3.256 | 0.067 | 7.166 | 0.357 | 2.661 | 0 | 1.191 | 3.14 | 1.489 | 1.556 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 200.36 | 233.293 | 253.864 | 166.025 | 134.667 | 148.747 | 120.53 | 185.225 | 111.313 | 114.688 | 142.021 | 113.683 | 101.479 | 96.123 | 99.509 | 104.247 | 106.157 | 109.73 | 115.059 | 148.978 | 130.594 | 126.389 | 117.665 | 113.241 | 102.241 | 47.587 | 32.816 | 28.726 | 23.847 | 19.683 | 17.071 | 16.365 | 12.397 | 10.399 | 7.102 | 5.454 | 4.8 | 4.185 | 3.727 | 4.614 | 4.196 | 4.134 | 0 | 0 | -47.9 | 0 | 0 | 0 | -27.241 | 1 | 0.957 | 1.012 | 1.11 | 22.651 | 1.69 | 1.426 | 1.401 | 1.22 | 1.202 | 16.96 | 19.551 | 14.79 | 14.295 | 13.015 | 14.548 | 14.074 | 14.348 | 10.926 | 13.461 | 9.466 | 6.569 |
Other Current Liabilities
| 256.189 | 302.237 | 191.445 | 313.895 | 293.031 | 247.822 | 208.579 | 281.932 | 254.162 | 198.861 | 185.474 | 189.494 | 191.591 | 163.358 | 152.253 | 128.035 | 160.101 | 179.127 | 140.894 | 79.558 | 91.258 | 83.037 | 82.765 | 80.331 | 65.977 | 34.445 | 39.723 | 46.653 | 43.025 | 41.107 | 46.352 | 48.222 | 49.436 | 50.455 | 45.626 | 50.452 | 52.152 | 44.793 | 41.427 | 39.062 | 34.728 | 36.037 | 36.793 | 34.814 | 82.824 | 33.155 | 30.249 | 28.394 | 53.389 | 25.716 | 24.781 | 27.047 | 27.834 | 1.193 | 18.33 | 18.942 | 16.433 | 13.918 | 16.351 | 2.045 | 1.699 | 1.362 | 1.379 | 2.087 | 4.045 | 2.471 | 2.5 | 3.016 | 4.857 | 1.885 | 2.686 |
Total Current Liabilities
| 2,403.945 | 1,717.695 | 1,992.089 | 1,604.821 | 1,374.652 | 1,092.38 | 916.94 | 1,353.355 | 1,470.024 | 1,496.155 | 1,199.579 | 1,101.479 | 968.896 | 781.996 | 672.971 | 589.688 | 707.635 | 784.823 | 671.74 | 588.412 | 605.969 | 564.069 | 708.194 | 738.882 | 811.557 | 533.136 | 534.532 | 509.762 | 415.493 | 363.618 | 434.497 | 480.052 | 419.63 | 454.107 | 359.167 | 373.133 | 313.954 | 310.886 | 292.53 | 286.642 | 233.5 | 241.664 | 229.145 | 213.45 | 204.431 | 220.508 | 185.342 | 156.908 | 150.304 | 140.647 | 154.874 | 172.648 | 160.613 | 137.875 | 123.546 | 133.029 | 104.222 | 89.031 | 78.416 | 84.91 | 108.472 | 97.491 | 95.772 | 110.075 | 89.146 | 78.42 | 83.84 | 91.207 | 88.185 | 64.151 | 47.507 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,771.799 | 1,781.901 | 99.322 | 105.389 | 120.179 | 133.235 | 142.273 | 148.551 | 147.618 | 144.423 | 139.032 | 45.134 | 34.7 | 27.867 | 20.577 | 11.98 | 5.697 | 19.488 | 8.169 | 8.624 | 0 | 0 | 0 | 0 | 0 | 92.927 | 32.251 | 34.732 | 37.212 | 40 | 0 | 0 | 0.233 | 0.933 | 1.633 | 2.333 | 3.033 | 3.733 | 4.433 | 5.133 | 5.833 | 6.533 | 7.233 | 7.933 | 8.633 | 19.395 | 23.179 | 22.003 | 30.045 | 27.646 | 27.61 | 0.036 | 0.041 | 0.046 | 0.043 | 0.05 | 0.059 | 9.741 | 9.855 | 9.939 | 10.019 | 10.089 | 10.11 | 10.176 | 11.187 | 11.291 | 18.165 | 18.345 | 18.509 | 18.685 | 12.572 |
Deferred Revenue Non-Current
| 226.493 | 203.198 | 190.342 | 174.478 | 169.781 | 161.176 | 159.574 | 134.625 | 122.548 | 115.063 | 110.531 | 101.749 | 100.838 | 93.92 | 95.396 | 97.576 | 97.612 | 95.752 | 100.553 | 104.293 | 109.266 | 105.584 | 103.242 | 97.721 | 89.731 | 47.548 | 40.666 | 31.765 | 25.028 | 21.94 | 0 | 0 | -5.816 | -4.497 | -5.887 | -4.589 | -4.631 | -6.154 | -5.74 | -7.316 | -7.988 | -7.275 | -6.843 | -5.707 | -5.371 | -3.459 | -3.267 | -2.323 | -2.375 | -2.792 | -2.886 | -2.703 | -2.625 | -4.825 | -2.746 | -1.494 | -1.548 | -1.917 | -1.45 | -1.299 | -0.995 | -0.939 | -1.374 | -0.992 | -0.891 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -0 | -203.198 | 0 | 0 | 9.26 | 18.865 | 18.315 | 19.686 | 29.044 | 19.427 | 19.203 | 18.392 | 24.809 | 0 | 0 | 0 | 0 | -19.488 | -8.169 | 25.481 | 0 | 0 | 0 | 0 | 0 | -47.548 | -40.666 | -31.765 | -25.028 | -21.94 | 7.089 | 8.414 | 5.816 | 4.497 | 5.887 | 4.589 | 4.631 | 6.154 | 5.74 | 7.316 | 7.988 | 7.275 | 6.843 | 5.707 | 5.371 | 3.459 | 3.267 | 2.323 | 2.375 | 2.792 | 2.886 | 2.703 | 2.625 | 4.825 | 2.746 | 1.494 | 1.548 | 1.917 | 1.45 | 1.299 | 0.995 | 0.939 | 1.374 | 0.992 | 0.891 | 0.624 | 0.3 | 0.354 | 0.398 | 0.398 | 0.456 |
Other Non-Current Liabilities
| 71.343 | 269.029 | 46.173 | 45.737 | 28.687 | 18.375 | 18.998 | 19.863 | 3.613 | 3.774 | 3.787 | 8.775 | 8.752 | 41.109 | 40.908 | 44.707 | 41.995 | 41.266 | 33.193 | 2.607 | 26.183 | 24.441 | 26.49 | 27.23 | 24.565 | 62.31 | 60.647 | 53.001 | 44.661 | 40.603 | 30.526 | 26.024 | 17.215 | 15.684 | 14.408 | 14.353 | 12.814 | 12.475 | 11.039 | 11.169 | 10.502 | 10.336 | 9.507 | 10.764 | 11.006 | 10.849 | 10.744 | 9.609 | 9.254 | 9.07 | 9.821 | 27.567 | 8.363 | 8.14 | 7.753 | 6.485 | 6.138 | 5.741 | 4.737 | 4.984 | 4.771 | 4.934 | 4.384 | 3.933 | 3.73 | -0.624 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2,069.635 | 2,050.93 | 335.837 | 325.604 | 327.907 | 331.651 | 339.16 | 322.725 | 309.306 | 301.103 | 290.178 | 192.416 | 176.67 | 162.896 | 156.881 | 154.263 | 145.304 | 137.018 | 133.746 | 141.005 | 135.449 | 130.025 | 129.732 | 124.951 | 114.296 | 155.237 | 92.898 | 87.733 | 81.873 | 80.603 | 37.615 | 34.438 | 17.448 | 16.617 | 16.041 | 16.686 | 15.847 | 16.208 | 15.472 | 16.302 | 16.335 | 16.869 | 16.74 | 18.697 | 19.639 | 30.244 | 33.923 | 31.612 | 39.299 | 36.716 | 37.431 | 27.603 | 8.404 | 8.186 | 7.796 | 6.535 | 6.197 | 15.482 | 14.592 | 14.923 | 14.79 | 15.023 | 14.494 | 14.109 | 14.917 | 11.291 | 18.465 | 18.699 | 18.907 | 19.083 | 13.028 |
Total Liabilities
| 4,473.58 | 3,768.625 | 2,327.926 | 1,930.425 | 1,702.559 | 1,424.031 | 1,256.1 | 1,676.08 | 1,779.33 | 1,797.258 | 1,489.757 | 1,293.895 | 1,145.566 | 944.892 | 829.852 | 743.951 | 852.939 | 921.841 | 805.486 | 729.417 | 741.418 | 694.094 | 837.926 | 863.833 | 925.853 | 688.373 | 627.43 | 597.495 | 497.366 | 444.221 | 472.112 | 514.49 | 437.078 | 470.724 | 375.208 | 389.819 | 329.801 | 327.094 | 308.002 | 302.944 | 249.835 | 258.533 | 245.885 | 232.147 | 224.07 | 250.752 | 219.265 | 188.52 | 189.603 | 177.363 | 192.305 | 200.251 | 169.017 | 146.061 | 131.342 | 139.564 | 110.419 | 104.513 | 93.008 | 99.833 | 123.262 | 112.514 | 110.266 | 124.184 | 104.063 | 89.711 | 102.305 | 109.906 | 107.092 | 83.234 | 60.535 |
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 |
Common Stock
| 2,827.627 | 2,805.008 | 1,190.276 | 574.718 | 538.352 | 528.279 | 514.559 | 497.183 | 481.741 | 471.088 | 460.99 | 448.976 | 438.012 | 425.489 | 410.522 | 400.157 | 389.972 | 381.125 | 360.06 | 354.157 | 349.683 | 345.308 | 341.07 | 336.365 | 331.55 | 305.322 | 299.256 | 291.275 | 284.09 | 277.339 | 271.95 | 257.776 | 252.426 | 247.081 | 240.436 | 222.971 | 207.442 | 199.062 | 188.931 | 168.755 | 162.255 | 157.712 | 154.579 | 150.87 | 146.861 | 143.806 | 139.851 | 129.552 | 125.425 | 122.693 | 115.761 | 105.586 | 103.002 | 100.35 | 95.974 | 89.512 | 85.067 | 81.893 | 80.492 | 0 | 0 | 0 | 67.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 2,641.163 | 2,288.436 | 1,885.977 | 1,590.009 | 1,433.014 | 1,239.445 | 1,303.506 | 1,127.339 | 942.923 | 802.101 | 725.129 | 683.197 | 657.76 | 627.929 | 653.129 | 722.812 | 696.211 | 677.761 | 661.954 | 638.248 | 611.903 | 588.193 | 577.547 | 559.327 | 532.271 | 515.295 | 498.165 | 481.499 | 459.503 | 445.971 | 439 | 422.338 | 394.444 | 373.95 | 347.248 | 324.192 | 292.95 | 272.087 | 255.538 | 238.964 | 225.629 | 217.93 | 209.504 | 202.464 | 197.55 | 196.651 | 191.141 | 184.064 | 175.29 | 166.798 | 156.067 | 145.371 | 133.802 | 126.585 | 118.87 | 111.137 | 103.533 | 99.67 | 97.312 | 96.081 | 90.735 | 83.563 | 76.715 | 71.691 | 63.951 | 59.133 | 53.632 | 49.561 | 44.603 | 39.794 | 22.847 |
Accumulated Other Comprehensive Income/Loss
| 0.706 | 0.549 | 0.657 | 0.651 | 0.639 | 0.683 | 0.612 | 0.514 | 0.911 | 0.554 | 0.549 | 0.449 | 0.453 | 0.362 | 0.396 | 0.095 | -0.152 | -0.166 | -0.135 | -0.22 | -0.08 | -0.012 | -0.072 | -0.066 | 0.165 | -0.077 | -0.07 | -0.083 | -0.076 | -0.085 | -0.092 | -0.096 | -0.098 | -0.08 | -0.074 | -0.079 | -0.066 | -0.063 | -0.074 | -0.07 | -0.065 | -0.069 | -0.061 | -0.052 | -0.072 | -0.076 | -0.109 | -0.109 | -0.109 | -0.204 | -0.204 | -0.204 | -0.204 | -0.204 | -0.385 | -0.385 | -0.596 | -0.801 | -0.801 | -1.235 | -1.046 | -1.126 | -1.245 | -1.059 | -1.267 | -1.5 | -1.746 | -1.993 | -2.237 | -2.563 | -1.182 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -20.491 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 | -2.07 | -2.14 | -2.261 | 76.9 | 73.581 | 69.434 | 0 | 63.345 | 59.251 | 58.239 | 12.616 | 11.099 | 10.511 | 10.536 | 7.462 |
Total Shareholders Equity
| 5,469.496 | 5,093.993 | 3,076.91 | 2,165.378 | 1,972.005 | 1,768.407 | 1,818.677 | 1,625.036 | 1,425.575 | 1,273.743 | 1,186.668 | 1,132.622 | 1,096.225 | 1,053.78 | 1,064.047 | 1,072.573 | 1,065.54 | 1,038.229 | 1,001.388 | 971.694 | 941.015 | 912.998 | 898.054 | 875.135 | 843.495 | 800.049 | 776.86 | 752.2 | 723.026 | 721.195 | 708.828 | 677.988 | 644.742 | 618.921 | 585.58 | 545.054 | 498.296 | 469.056 | 442.365 | 405.619 | 385.789 | 373.543 | 361.992 | 351.252 | 342.309 | 338.351 | 328.853 | 311.477 | 298.576 | 287.257 | 269.594 | 248.723 | 234.57 | 224.701 | 212.429 | 198.234 | 185.934 | 178.622 | 174.742 | 171.746 | 163.27 | 151.871 | 143.388 | 133.977 | 121.935 | 115.872 | 64.502 | 58.667 | 52.877 | 47.767 | 29.127 |
Total Equity
| 5,469.66 | 5,094.156 | 3,077.074 | 2,165.539 | 1,972.17 | 1,768.573 | 1,818.842 | 1,625.203 | 1,425.747 | 1,273.919 | 1,186.845 | 1,132.798 | 1,096.398 | 1,053.948 | 1,064.22 | 1,072.742 | 1,065.707 | 1,038.395 | 1,001.553 | 971.856 | 941.176 | 913.158 | 898.211 | 875.292 | 843.652 | 800.219 | 777.026 | 752.361 | 723.215 | 721.379 | 709.001 | 678.148 | 644.909 | 619.085 | 585.753 | 545.222 | 498.474 | 469.231 | 442.539 | 405.787 | 385.964 | 373.724 | 362.167 | 351.42 | 342.475 | 338.351 | 328.853 | 311.477 | 298.576 | 287.257 | 269.594 | 248.723 | 234.57 | 224.701 | 212.429 | 198.234 | 185.934 | 178.622 | 174.742 | 171.746 | 163.27 | 151.871 | 143.388 | 133.977 | 121.935 | 115.872 | 64.502 | 58.667 | 52.877 | 47.767 | 29.127 |
Total Liabilities & Shareholders Equity
| 9,943.24 | 8,862.781 | 5,405 | 4,095.964 | 3,674.729 | 3,192.604 | 3,074.942 | 3,301.283 | 3,205.077 | 3,071.177 | 2,676.602 | 2,426.693 | 2,241.964 | 1,998.84 | 1,894.072 | 1,816.693 | 1,918.646 | 1,960.236 | 1,807.039 | 1,701.273 | 1,682.594 | 1,607.252 | 1,736.137 | 1,739.125 | 1,769.505 | 1,488.592 | 1,404.456 | 1,349.856 | 1,220.581 | 1,165.6 | 1,181.113 | 1,192.638 | 1,081.987 | 1,089.809 | 960.961 | 935.041 | 828.275 | 796.325 | 750.541 | 708.731 | 635.799 | 632.257 | 608.052 | 583.567 | 566.545 | 589.103 | 548.118 | 499.997 | 488.179 | 464.62 | 461.899 | 448.974 | 403.587 | 370.762 | 343.771 | 337.798 | 296.353 | 283.135 | 267.75 | 271.579 | 286.532 | 264.385 | 253.654 | 258.161 | 225.998 | 205.583 | 166.807 | 168.573 | 159.969 | 131.001 | 89.662 |