Spok Holdings, Inc.
NASDAQ:SPOK
16.76 (USD) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 27.83 | 23.875 | 23.34 | 31.989 | 27.301 | 30.866 | 29.55 | 35.754 | 37.165 | 23.437 | 31.35 | 44.583 | 37.461 | 38.127 | 41.646 | 48.729 | 49.235 | 40.886 | 42.284 | 47.361 | 49.319 | 47.829 | 62.927 | 83.343 | 95.233 | 94.068 | 101.302 | 107.157 | 110.14 | 107.151 | 118.947 | 125.816 | 122.461 | 117.095 | 111.921 | 111.332 | 113.383 | 117.144 | 105.637 | 107.869 | 106.94 | 97.035 | 91.594 | 89.075 | 82.982 | 72.029 | 71.694 | 61.046 | 49.545 | 40.968 | 37.518 | 53.655 | 40.589 | 29.47 | 23.383 | 129.22 | 141.813 | 129.123 | 115.555 | 109.591 | 95.692 | 79.57 | 65.075 | 75.032 | 103.728 | 85.756 | 68.978 | 64.542 | 63.532 | 57.636 | 80.292 | 66.507 | 58.701 | 109.164 | 76.292 | 37.547 | 43.323 | 42.643 | 37.111 | 46.995 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.995 | 14.978 | 14.999 | 29.998 | 29.998 | 29.996 | 29.995 | 29.994 | 29.974 | 29.906 | 29.899 | 29.87 | 29.854 | 18.868 | 3.963 | 0 | 0 | 0 | 3.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.869 | 0.862 | 0.641 | 0.42 | 0.428 | 0.424 | 0.702 | 0.597 | 0.06 | 0.057 | 0.062 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.83 | 23.875 | 23.34 | 31.989 | 27.301 | 30.866 | 29.55 | 35.754 | 37.165 | 38.432 | 46.328 | 59.582 | 67.459 | 68.125 | 71.642 | 78.724 | 79.229 | 70.86 | 72.19 | 77.26 | 79.189 | 77.683 | 81.795 | 87.306 | 95.233 | 94.068 | 101.302 | 107.157 | 110.14 | 107.151 | 118.947 | 125.816 | 122.461 | 117.095 | 111.921 | 111.332 | 113.383 | 117.144 | 105.637 | 107.869 | 106.94 | 97.035 | 91.594 | 89.075 | 82.982 | 72.029 | 71.694 | 61.046 | 49.545 | 40.968 | 37.518 | 53.655 | 40.589 | 29.47 | 23.383 | 129.22 | 141.813 | 129.123 | 115.555 | 109.591 | 95.692 | 79.57 | 65.075 | 75.032 | 103.728 | 85.756 | 68.978 | 64.542 | 63.532 | 57.636 | 80.292 | 66.507 | 58.701 | 109.164 | 76.292 | 37.547 | 43.323 | 42.643 | 37.111 | 46.995 |
Net Receivables
| 21.377 | 22.824 | 21.722 | 23.314 | 25.141 | 25.467 | 22.644 | 26.861 | 26.92 | 26.583 | 23.373 | 26.908 | 26.979 | 27.483 | 28.675 | 29.934 | 29.671 | 29.595 | 27.216 | 30.174 | 31.071 | 38.554 | 36.721 | 32.386 | 34.44 | 35.574 | 37.068 | 32.279 | 27.057 | 24.452 | 24.079 | 23.666 | 23.382 | 23.737 | 21.078 | 22.638 | 22.034 | 22.014 | 23.48 | 24.969 | 21.823 | 22.964 | 21.24 | 18.084 | 18.102 | 17.935 | 21.46 | 23.148 | 21.631 | 28.322 | 27.171 | 35.342 | 29.631 | 36.633 | 36.684 | 18.423 | 14.282 | 14.655 | 22.49 | 24.168 | 24.767 | 25.343 | 22.601 | 26.384 | 25.866 | 26.655 | 26.401 | 29.799 | 27.683 | 27.672 | 25.472 | 26.364 | 28.52 | 29.581 | 33.558 | 38.177 | 43.424 | 35.545 | 33.976 | 37.75 |
Inventory
| 0 | 0 | 0 | 7.885 | 7.428 | 7.371 | 7.15 | 6.849 | 7.322 | 7.187 | 8.095 | 6.641 | 9.169 | 8.369 | 8.284 | 8.958 | 8.056 | 7.921 | 8.411 | 1.004 | 0.995 | 1.229 | 1.436 | 1.708 | 1.663 | 1.505 | 1.649 | 1.672 | 1.906 | 1.642 | 1.841 | 1.996 | 2.1 | 2.129 | 1.986 | 2.291 | 1.896 | 1.914 | 3.222 | 2.673 | 2.676 | 2.07 | 1.989 | 2.221 | 2.544 | 2.641 | 3.032 | 3.257 | 3.222 | 2.799 | 2.575 | 2.268 | 2.424 | 2.845 | 2.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.605 | 0 | 0 | 0 | 13.834 | 0 | 0 | 0 | 28.81 | 0 | 0 | 0 | 27.868 | 0 | 0 | 0 | 33.788 |
Other Current Assets
| 9.173 | 9.448 | 7.87 | 0.704 | 1.293 | 0.841 | 0.628 | 0.587 | 0.785 | 0.788 | 0.878 | 0.922 | 0.896 | 1.197 | 1.681 | 1.269 | 1.645 | 2.997 | 2.433 | 1.71 | 9.975 | 9.31 | 8.666 | 9.578 | 7.928 | 7.05 | 7.789 | 5.752 | 6.637 | 7.669 | 4.65 | 4.384 | 4.293 | 4.116 | 4.858 | 5.063 | 0.869 | 8.052 | 7.728 | 8.538 | 10.143 | 9.135 | 8.941 | 9.882 | 8.985 | 10.318 | 9.842 | 8.458 | 9.306 | 7.728 | 8.369 | 12.955 | 11.118 | 12.843 | 12.319 | 6.713 | 3.721 | 4.638 | 4.729 | 4.084 | 4.204 | 6.461 | 9.772 | 0.38 | 12.807 | 13.272 | 15.562 | 1.286 | 21.946 | 27.652 | 28.437 | 1.883 | 23.622 | 27.69 | 30.688 | 1.687 | 40.132 | 41.592 | 46.947 | 3.369 |
Total Current Assets
| 58.38 | 56.147 | 52.932 | 63.892 | 61.163 | 64.545 | 59.972 | 70.051 | 72.192 | 72.99 | 78.674 | 94.053 | 104.503 | 105.174 | 110.282 | 118.885 | 118.601 | 111.373 | 110.25 | 117.665 | 121.23 | 126.776 | 128.618 | 130.978 | 139.264 | 138.197 | 147.808 | 146.86 | 145.74 | 140.914 | 149.517 | 155.862 | 152.236 | 147.077 | 139.843 | 141.613 | 144.319 | 149.467 | 140.067 | 144.955 | 142.502 | 132.139 | 123.764 | 120.168 | 112.613 | 103.9 | 106.028 | 95.909 | 83.704 | 79.817 | 75.633 | 104.22 | 83.762 | 81.791 | 74.818 | 154.356 | 159.816 | 148.416 | 142.774 | 137.843 | 124.663 | 111.374 | 97.448 | 112.401 | 142.401 | 125.683 | 110.941 | 109.461 | 113.161 | 112.96 | 134.201 | 123.564 | 110.843 | 166.435 | 140.538 | 105.279 | 126.879 | 119.78 | 118.034 | 121.902 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 15.585 | 16.233 | 17.109 | 17.847 | 19.037 | 20.582 | 21.203 | 22.099 | 22.527 | 23.854 | 21.635 | 22.567 | 23.947 | 24.63 | 25.057 | 21.831 | 21.275 | 21.964 | 23.246 | 24.317 | 25.948 | 26.532 | 26.788 | 10.354 | 12.655 | 13.035 | 12.622 | 13.399 | 13.706 | 13.889 | 13.6 | 12.818 | 13.672 | 14.297 | 14.806 | 15.386 | 15.377 | 16.104 | 16.265 | 17.395 | 19.703 | 20.936 | 21.176 | 21.122 | 21.247 | 21.15 | 20.783 | 20.809 | 20.777 | 21.262 | 21.092 | 22.421 | 22.428 | 24.632 | 26.248 | 27.135 | 26.55 | 30.984 | 36.18 | 41.295 | 44.123 | 50.482 | 55.017 | 57.867 | 63.102 | 65.154 | 69.649 | 75.669 | 76.03 | 79.838 | 85.458 | 91.562 | 99.023 | 108.146 | 117.966 | 127.802 | 155.853 | 163.771 | 187.608 | 216.508 |
Goodwill
| 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 124.182 | 124.182 | 124.182 | 124.182 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 133.031 | 132.781 | 132.561 | 130.968 | 130.968 | 130.921 | 130.921 | 131.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188.17 | 188.17 | 199.771 | 199.771 | 159.438 | 149.478 | 149.478 | 149.478 | 149.478 | 151.646 | 154.811 | 154.369 | 151.791 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.638 | 13.499 | 12.064 | 10.596 | 8.826 | 6.967 | 3.997 | 2.917 | 3.542 | 4.167 | 4.792 | 5.417 | 6.042 | 6.667 | 7.292 | 7.917 | 8.542 | 9.166 | 9.796 | 10.803 | 11.81 | 12.817 | 13.853 | 14.964 | 16.083 | 17.203 | 18.323 | 19.698 | 21.201 | 22.653 | 24.151 | 25.368 | 26.584 | 27.836 | 29.088 | 30.333 | 35.346 | 37.116 | 37.211 | 38.757 | 40.302 | 41.848 | 43.477 | 0.511 | 0.443 | 0.278 | 0.466 | 0.226 | 1.442 | 3.577 | 5.711 | 6.52 | 9.791 | 12.437 | 14.683 | 16.929 | 19.281 | 21.091 | 23.576 | 26.339 | 29.418 | 32.651 | 36.45 | 40.654 | 194.43 | 204.254 | 210.828 | 218.92 |
Goodwill and Intangible Assets
| 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 99.175 | 113.813 | 112.674 | 111.239 | 109.771 | 133.008 | 131.149 | 128.179 | 127.099 | 136.573 | 137.198 | 137.823 | 138.448 | 139.073 | 139.698 | 140.323 | 140.948 | 141.573 | 142.197 | 142.827 | 143.834 | 144.841 | 145.848 | 146.884 | 147.995 | 149.114 | 150.234 | 151.354 | 152.729 | 154.232 | 155.684 | 157.182 | 158.399 | 159.615 | 160.867 | 162.119 | 163.364 | 168.127 | 169.677 | 168.179 | 169.725 | 171.223 | 172.769 | 174.649 | 0.511 | 0.443 | 0.278 | 0.466 | 0.226 | 1.442 | 3.577 | 5.711 | 6.52 | 9.791 | 12.437 | 14.683 | 205.099 | 207.451 | 220.862 | 223.347 | 185.777 | 178.896 | 182.129 | 185.928 | 190.132 | 194.43 | 204.254 | 210.828 | 218.92 |
Long 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 | 0 | 0 | 1.178 | 0 | 0 | 0 | 0.832 | 0 | 0.97 | 0 | 1.109 | 1.172 | 0.779 | 0 | 1.121 | 1.186 | 8.6 | 8.826 | 8.985 | 0.191 | -0.831 | -0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 42.635 | 43.939 | 45.348 | 46.26 | 46.982 | 48.992 | 50.706 | 52.398 | 31.494 | 32.151 | 32.684 | 31.653 | 26.739 | 25.969 | 25.223 | 25.826 | 48.308 | 48.022 | 47.486 | 48.983 | 46.961 | 46.229 | 45.967 | 46.484 | 46.97 | 46.344 | 45.593 | 47.679 | 71.973 | 72.018 | 72.802 | 73.068 | 77.795 | 79.644 | 81.659 | 83.983 | 15.563 | 18.187 | 20.167 | 21.949 | 17.517 | 20.542 | 23.238 | 25.494 | 29.765 | 31.838 | 35.642 | 41.239 | 39.916 | 45.756 | 50.394 | 51.6 | 47.48 | 49.469 | 55.046 | 47.39 | 0.831 | 0.76 | 26.952 | 32.123 | 41.564 | 46.802 | 54.088 | 59.599 | 69.601 | 72.548 | 79.581 | 86.219 | 148.396 | 156.074 | 162.144 | 180.244 | 194.905 | 203.696 | 206.015 | 207.15 | 216.109 | 223.682 | 224.662 | 233.714 |
Other Non-Current Assets
| 0.987 | 0.883 | 0.451 | 0.51 | 0.57 | 0.63 | 0.694 | 0.754 | 1.153 | 0.706 | 0.707 | 0.706 | 0.75 | 0.792 | 0.875 | 0.978 | 1.081 | 1.187 | 1.641 | 1.808 | 1.319 | 1.338 | 1.406 | 1.448 | 1.401 | 1.431 | 1.522 | 1.675 | 2.025 | 2.204 | 2.519 | 2.505 | 2.588 | 1.541 | 1.547 | 1.445 | 1.554 | 1.564 | 0.44 | 0.862 | 1.219 | 1.586 | 0.82 | 1.715 | 0.153 | 1.169 | 0.134 | 0.134 | 1.033 | 1.883 | 0.883 | 0.908 | 1.353 | 1.186 | 1.15 | 1.075 | 28.315 | 31.416 | 0.405 | 2.061 | 3.228 | 3.823 | 4.393 | 4.973 | 5.535 | 6.144 | 7.157 | 7.634 | 7.28 | 7.113 | 7.308 | 7.067 | 6.312 | 4.329 | 3.275 | 3.43 | 4.815 | 5.01 | 5.486 | 2.267 |
Total Non-Current Assets
| 158.382 | 160.23 | 162.083 | 163.792 | 165.764 | 169.379 | 171.778 | 174.426 | 154.349 | 155.886 | 154.201 | 154.101 | 165.249 | 164.065 | 162.394 | 158.406 | 203.672 | 202.322 | 200.552 | 202.207 | 210.801 | 211.297 | 211.984 | 196.734 | 200.099 | 200.508 | 200.06 | 203.701 | 229.277 | 230.308 | 231.748 | 232.225 | 238.896 | 241.33 | 244.896 | 248.809 | 181.608 | 186.089 | 189.404 | 192.935 | 192.671 | 198.748 | 203.248 | 206.73 | 211.75 | 215.024 | 219.787 | 226.718 | 230.632 | 238.578 | 241.669 | 245.84 | 251.084 | 256.882 | 266.078 | 76.302 | 55.308 | 62.678 | 64.003 | 75.705 | 90.357 | 104.684 | 119.209 | 128.959 | 148.029 | 156.283 | 171.07 | 374.621 | 439.157 | 463.887 | 478.257 | 464.65 | 479.136 | 498.3 | 513.184 | 528.514 | 571.207 | 596.717 | 628.584 | 671.409 |
Total Assets
| 216.762 | 216.377 | 215.015 | 227.684 | 226.927 | 233.924 | 231.75 | 244.477 | 226.541 | 228.876 | 232.875 | 248.154 | 269.752 | 269.239 | 272.676 | 277.291 | 322.273 | 313.695 | 310.802 | 319.872 | 332.031 | 338.073 | 340.602 | 327.712 | 339.363 | 338.705 | 347.868 | 350.561 | 375.017 | 371.222 | 381.265 | 388.087 | 391.132 | 388.407 | 384.739 | 390.422 | 325.927 | 335.556 | 329.471 | 337.89 | 335.173 | 330.887 | 327.012 | 326.898 | 324.363 | 318.924 | 325.815 | 322.627 | 314.336 | 318.395 | 317.302 | 350.06 | 334.846 | 338.673 | 340.896 | 230.658 | 215.124 | 211.094 | 206.777 | 213.548 | 215.02 | 216.058 | 216.657 | 241.36 | 290.43 | 281.966 | 282.011 | 484.082 | 552.318 | 576.847 | 612.458 | 588.214 | 589.979 | 664.735 | 653.722 | 633.793 | 698.086 | 716.497 | 746.618 | 793.311 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.944 | 5.418 | 3.809 | 5.969 | 4.445 | 6.768 | 4.659 | 5.88 | 5.792 | 4.16 | 3.863 | 5.292 | 4.521 | 4.166 | 4.451 | 6.685 | 5.112 | 5.717 | 4.003 | 3.615 | 3.605 | 3.795 | 3.358 | 2.01 | 1.07 | 0.31 | 1.049 | 1.305 | 3.023 | 1.554 | 1.976 | 1.909 | 1.584 | 2.089 | 1.192 | 2.121 | 1.578 | 2.668 | 1.215 | 2.784 | 2.531 | 1.905 | 1.511 | 9.885 | 1.637 | 10.53 | 2.84 | 2.205 | 2.329 | 1.424 | 2.008 | 1.793 | 0 | 0 | 0 | 3.284 | 0 | 1.001 | 1.866 | 3.394 | 1.132 | 1.012 | 1.47 | 0.908 | 2.843 | 2.358 | 48.523 | 3.243 | 2.079 | 2.667 | 4.871 | 3.634 | 62.21 | 58.837 | 3.669 | 3.632 | 76.152 | 74.772 | 70.041 | 6.011 |
Short Term Debt
| 2.961 | 3.352 | 3.773 | 4.184 | 4.774 | 4.693 | 4.964 | 5.096 | 5.139 | 5.15 | 5.112 | 5.405 | 5.643 | 5.825 | 6.037 | 5.264 | 5.22 | 5.267 | 5.236 | 5.437 | 5.303 | 5.261 | 5.286 | 13.17 | 14.171 | 11.316 | 11.274 | 13.949 | 16.61 | 14.31 | 17.493 | 22.54 | 0 | 0 | 0 | 0.046 | 0.05 | 0.053 | 0.056 | 0.164 | 0.168 | 0.189 | 0.202 | 0.152 | 0.142 | 0.132 | 0.097 | 0.087 | 0.284 | 29.696 | 3.489 | 0.11 | 11.25 | 11.875 | 12.5 | 0 | 0.753 | 0.797 | 0.837 | 0 | 0.951 | 36.647 | 36.151 | 40.06 | 46 | 41.63 | 0 | 50.175 | 49.901 | 52.775 | 56.63 | 60.345 | 0 | 0 | 0.001 | 0.013 | 0.014 | 17.681 | 32.318 | 47.558 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.487 | 1.419 | 1.529 | 1.605 | 1.785 | 1.812 | 1.822 | 2.587 | 2.055 | 2.097 | 2.547 | 2.668 | 2.658 | 4.047 | 4.132 | 3.14 | 3.083 | 3.193 | 3.465 | 4.225 | 4.865 | 4.533 | 4.195 | 3.938 | 3.076 | 4.371 | 3.959 | 4.289 | 4.149 | 4.208 | 4.171 | 4.378 | 4.588 | 5.073 | 4.722 | 0 | 0 | 0 | 4.547 | 0 | 7.439 | 7.507 | 7.607 | 9.474 | 12.365 | 13.482 | 15.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 28.743 | 25.239 | 24.998 | 26.298 | 25.238 | 23.984 | 24.629 | 26.274 | 26.203 | 25.975 | 24.223 | 25.608 | 26.767 | 25.598 | 26.743 | 27.686 | 27.174 | 24.688 | 25.265 | 25.944 | 27.668 | 27.938 | 28.091 | 26.285 | 32.299 | 32.449 | 30.59 | 31.414 | 30.159 | 31.807 | 30.663 | 29.145 | 30.183 | 28.239 | 27.415 | 27.045 | 28.177 | 27.222 | 24.612 | 24.034 | 24.507 | 24.571 | 23.459 | 23.023 | 27.966 | 26.047 | 29.571 | 29.986 | 16.473 | 16.484 | 14.627 | 16.499 | 17.44 | 15.898 | 13.759 | 6.986 | 7.095 | 6.681 | 7.035 | 8.31 | 8.153 | 8.169 | 9.336 | 9.958 | 11.087 | 11.113 | 11.523 | 12.059 | 13.392 | 15.667 | 16.384 | 16.194 | 16.424 | 17.433 | 19.088 | 17.924 | 19.929 | 20.921 | 22.475 | 23.623 |
Other Current Liabilities
| 9.984 | 9.347 | 7.309 | 11.557 | 10.726 | 13.88 | 10.886 | 16.201 | 15.573 | 16.566 | 20.916 | 18.693 | 20.429 | 16.926 | 17.007 | 17.805 | 18.41 | 15.228 | 15.451 | 16.187 | 15.601 | 13.145 | 13.815 | 3.483 | 3.464 | 4.01 | 4.455 | 4.226 | 2.185 | 2.82 | 0.205 | 2.733 | 17.125 | 17.899 | 16.449 | 17.944 | 18.497 | 21.948 | 18.114 | 22.781 | 19.722 | 18.989 | 18.779 | 13.767 | 20.889 | 12.236 | 26.929 | 28.448 | 25.144 | 2.613 | 28.272 | 38.164 | 30.28 | 31.79 | 34.421 | 24.211 | 23.131 | 26.945 | 27.063 | 31.82 | 31.454 | 1.028 | 1.103 | 1.218 | 2.257 | 2.452 | 2.549 | 1.685 | 1.877 | 2.015 | 2.225 | 2.685 | 2.828 | 84.418 | 62.833 | 65.191 | 3.427 | 3.606 | 3.971 | 74.727 |
Total Current Liabilities
| 45.632 | 43.356 | 39.889 | 48.008 | 45.183 | 49.325 | 45.138 | 53.451 | 52.707 | 51.851 | 54.114 | 54.998 | 57.36 | 52.515 | 54.238 | 57.44 | 55.916 | 50.9 | 49.955 | 51.183 | 52.177 | 50.139 | 50.55 | 44.948 | 51.004 | 48.085 | 47.368 | 50.894 | 51.977 | 50.491 | 50.337 | 56.327 | 48.892 | 48.227 | 45.056 | 47.156 | 48.302 | 51.891 | 43.997 | 49.763 | 46.928 | 45.654 | 43.951 | 46.827 | 50.634 | 48.945 | 59.437 | 60.726 | 44.23 | 50.217 | 48.396 | 56.566 | 58.97 | 59.563 | 60.68 | 34.481 | 30.979 | 35.424 | 36.801 | 43.524 | 41.69 | 46.856 | 48.06 | 52.144 | 62.187 | 57.553 | 62.595 | 67.162 | 67.249 | 73.124 | 80.11 | 82.858 | 81.462 | 160.688 | 85.591 | 86.76 | 99.522 | 116.98 | 128.805 | 151.919 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.148 | 6.374 | 6.63 | 6.902 | 7.468 | 9.52 | 10.064 | 10.604 | 12.976 | 13.575 | 11.256 | 11.883 | 11.951 | 12.211 | 12.64 | 9.456 | 9.766 | 10.162 | 10.972 | 11.575 | 11.658 | 12.084 | 12.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.539 | 0.562 | 0.59 | 0.432 | 0.472 | 0.504 | 0.535 | 0.203 | 0.252 | 0.292 | 0.332 | 0.385 | 0 | 0 | 0 | 28.25 | 17 | 25.947 | 46.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.833 | 24.214 | 47.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -5.145 | 0 | 0 | 0 | -5.965 | 0 | 0 | 0 | -2.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.47 | 0.476 | 0.705 | 0.961 | 0.964 | 1.063 | 1.051 | 0.651 | 0.749 | 0.752 | 0.712 | 0.674 | 0.738 | 0.741 | 0.796 | 0.819 | 0.888 | 0.937 | 0.642 | 0.645 | 0.804 | 0.862 | 0.421 | 0.544 | 0.605 | 0.693 | 0.471 | 0.511 | 0.521 | 0.581 | 0.545 | 0.287 | 0.487 | 0 | 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 | 5.145 | 0 | 0 | 0 | 5.965 | 0 | 0 | 0 | 2.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.539 | -0.562 | 7.599 | -0.432 | -0.472 | -0.504 | 8.307 | -0.203 | 8.567 | -0.292 | 8.49 | 8.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.694 | 8.435 | 8.327 | 9.003 | 8.771 | 8.468 | 8.199 | 8.344 | 7.596 | 7.256 | 7.61 | 7.582 | 8.827 | 9.509 | 9.226 | 9.782 | 8.569 | 6.952 | 7.095 | 7.02 | 7.399 | 7.35 | 0.229 | 7.734 | 8.545 | 8.393 | 8.282 | 8.075 | 8.62 | 8.57 | 8.774 | 8.921 | 9.074 | 8.96 | 8.854 | 8.972 | 8.692 | 8.455 | 0.145 | 8.131 | 9.321 | 9.231 | 0.26 | 9.259 | 0.65 | 9.515 | 0.772 | 0.926 | 9.809 | 8.641 | 12.277 | 12.223 | 19.689 | 19.307 | 12.657 | 11.787 | 12.631 | 12.104 | 11.901 | 11.228 | 11.509 | 11.128 | 48.974 | 48.478 | 50.249 | 42.459 | 41.188 | 43.352 | 47.287 | 68.793 | 65.698 | 29.384 | 23.733 | 28.598 | 22.215 | 14.04 | 12.276 | 5.233 | 7.559 | 10.555 |
Total Non-Current Liabilities
| 14.842 | 14.809 | 14.957 | 15.905 | 16.239 | 17.988 | 18.263 | 18.948 | 20.572 | 20.831 | 18.866 | 19.465 | 20.778 | 21.72 | 21.866 | 19.238 | 18.335 | 17.114 | 18.067 | 18.595 | 19.057 | 19.434 | 19.518 | 8.21 | 9.25 | 9.354 | 9.246 | 9.138 | 9.671 | 9.221 | 9.523 | 9.673 | 9.786 | 9.634 | 9.592 | 9.713 | 9.488 | 9.274 | 9.222 | 9.068 | 9.963 | 9.876 | 9.906 | 10.121 | 9.89 | 10.059 | 10.199 | 10.482 | 10.28 | 9.152 | 12.798 | 41.054 | 37.234 | 45.541 | 60.091 | 11.787 | 12.631 | 12.104 | 11.901 | 11.228 | 11.509 | 11.128 | 48.974 | 48.478 | 50.249 | 42.459 | 41.188 | 43.352 | 47.287 | 68.793 | 65.698 | 29.384 | 23.733 | 28.598 | 22.215 | 14.04 | 12.276 | 14.066 | 31.773 | 58.055 |
Total Liabilities
| 60.474 | 58.165 | 54.846 | 63.913 | 61.422 | 67.313 | 63.401 | 72.399 | 73.279 | 72.682 | 72.98 | 74.463 | 78.138 | 74.235 | 76.104 | 76.678 | 74.251 | 68.014 | 68.022 | 69.778 | 71.234 | 69.573 | 70.068 | 53.158 | 60.254 | 57.439 | 56.614 | 60.032 | 61.648 | 59.712 | 59.86 | 66 | 58.678 | 57.861 | 54.648 | 56.869 | 57.79 | 61.165 | 53.219 | 58.831 | 56.891 | 55.53 | 53.857 | 56.948 | 60.524 | 59.004 | 69.636 | 71.208 | 54.51 | 59.369 | 61.194 | 97.62 | 96.204 | 105.104 | 120.771 | 46.268 | 43.61 | 47.528 | 48.702 | 54.752 | 53.199 | 57.984 | 97.034 | 100.622 | 112.436 | 100.012 | 103.783 | 110.514 | 114.536 | 141.917 | 145.808 | 112.242 | 105.195 | 189.286 | 107.806 | 100.8 | 111.798 | 131.046 | 160.578 | 209.974 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.499 | 0.394 | 0.361 | 0.301 | 0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.002 | 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 | 0.002 | 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 | 0.003 | 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 |
Retained Earnings
| 53.914 | 57.034 | 60.233 | 62.597 | 65.787 | 67.859 | 70.645 | 74.077 | 56.285 | 59.826 | 64.259 | 77.986 | 97.122 | 102.161 | 105.433 | 110.283 | 159.379 | 158.716 | 157.446 | 164.819 | 176.68 | 180.477 | 183.627 | 185.294 | 188.444 | 191.012 | 194.527 | 191.796 | 215.737 | 214.565 | 215.637 | 217.275 | 226.11 | 224.677 | 223.855 | 223.116 | 154.822 | 154.175 | 153.546 | 152.379 | 148.24 | 146.367 | 144.789 | 142.684 | 137.405 | 134.418 | 130.354 | 126.205 | 131.796 | 126.551 | 123.635 | 120.826 | 107.523 | 102.721 | 89.768 | 54.692 | 42.061 | 32.144 | 24.66 | 21.416 | 23.52 | 20.052 | 0 | 0 | -165.11 | -167.528 | -177.8 | 0 | 4.942 | 0 | 0 | 0 | 8.659 | 0 | 23.957 | 11.692 | 27.387 | 27.031 | 29.68 | 28.388 |
Accumulated Other Comprehensive Income/Loss
| -1.747 | -1.77 | -1.722 | -1.764 | -1.78 | -1.862 | -1.897 | -1.909 | -2.06 | -1.792 | -1.563 | -1.588 | -1.598 | -1.435 | -1.438 | -1.452 | -1.656 | -1.718 | -1.821 | -1.601 | -1.499 | -1.394 | -1.361 | -1.301 | -2.217 | -1.85 | -1.508 | -1 | -111.044 | -110.698 | -110.682 | -110.315 | 0 | -0 | 0 | -108.917 | 0 | 0 | 0 | -108.231 | -0 | 0 | -0 | -107.097 | -0 | 0 | -0 | -107.027 | 0 | 0 | 0 | -109.867 | 0 | 0 | 0 | -124.057 | 0 | 0 | 0 | -141.521 | 0 | 0 | 0 | -148.3 | -165.082 | -165.082 | -165.082 | -165.082 | -199.027 | -199.027 | -199.027 | -199.027 | -265.845 | -265.845 | -265.845 | -1.754 | -267.387 | -267.387 | -267.387 | -0.137 |
Other Total Stockholders Equity
| 104.119 | 102.946 | 101.656 | 102.936 | 101.496 | 100.612 | 99.599 | 99.908 | 99.035 | 98.158 | 97.197 | 97.291 | 96.088 | 94.276 | 92.575 | 91.78 | 90.297 | 88.681 | 87.153 | 86.874 | 85.115 | 89.021 | 87.905 | 90.258 | 92.663 | 92.102 | 98.233 | 99.731 | 208.674 | 207.641 | 216.448 | 215.125 | 106.342 | 105.867 | 106.234 | 219.352 | 113.313 | 120.214 | 122.704 | 234.909 | 130.04 | 128.988 | 128.364 | 234.361 | 126.432 | 125.5 | 125.823 | 232.239 | 128.028 | 132.473 | 132.471 | 241.479 | 131.117 | 130.846 | 130.355 | 253.753 | 129.451 | 131.42 | 133.413 | 278.899 | 138.299 | 138.02 | 119.621 | 289.036 | 508.183 | 514.561 | 521.107 | 538.647 | 631.864 | 633.954 | 665.674 | 674.996 | 741.967 | 741.291 | 787.801 | 523.052 | 826.285 | 825.804 | 823.744 | 555.083 |
Total Shareholders Equity
| 156.288 | 158.212 | 160.169 | 163.771 | 165.505 | 166.611 | 168.349 | 172.078 | 153.262 | 156.194 | 159.895 | 173.691 | 191.614 | 195.004 | 196.572 | 200.613 | 248.022 | 245.681 | 242.78 | 250.094 | 260.797 | 268.5 | 270.534 | 274.554 | 279.109 | 281.266 | 291.254 | 290.529 | 313.369 | 311.51 | 321.405 | 322.087 | 332.454 | 330.546 | 330.091 | 333.553 | 268.137 | 274.391 | 276.252 | 279.059 | 278.282 | 275.357 | 273.155 | 269.95 | 263.839 | 259.92 | 256.179 | 251.419 | 259.826 | 259.026 | 256.108 | 252.44 | 238.642 | 233.569 | 220.125 | 184.39 | 171.514 | 163.566 | 158.075 | 158.796 | 161.821 | 158.074 | 119.623 | 140.738 | 177.994 | 181.954 | 178.228 | 373.568 | 437.782 | 434.93 | 466.65 | 475.972 | 484.784 | 475.449 | 545.916 | 532.993 | 586.288 | 585.451 | 586.04 | 583.337 |
Total Equity
| 156.288 | 158.212 | 160.169 | 163.771 | 165.505 | 166.611 | 168.349 | 172.078 | 153.262 | 156.194 | 159.895 | 173.691 | 191.614 | 195.004 | 196.572 | 200.613 | 248.022 | 245.681 | 242.78 | 250.094 | 260.797 | 268.5 | 270.534 | 274.554 | 279.109 | 281.266 | 291.254 | 290.529 | 313.369 | 311.51 | 321.405 | 322.087 | 332.454 | 330.546 | 330.091 | 333.553 | 268.137 | 274.391 | 276.252 | 279.059 | 278.282 | 275.357 | 273.155 | 269.95 | 263.839 | 259.92 | 256.179 | 251.419 | 259.826 | 259.026 | 256.108 | 252.44 | 238.642 | 233.569 | 220.125 | 184.39 | 171.514 | 163.566 | 158.075 | 158.796 | 161.821 | 158.074 | 119.623 | 140.738 | 177.994 | 181.954 | 178.228 | 373.568 | 437.782 | 434.93 | 466.65 | 475.972 | 484.784 | 475.449 | 545.916 | 532.993 | 586.288 | 585.451 | 586.04 | 583.337 |
Total Liabilities & Shareholders Equity
| 216.762 | 216.377 | 215.015 | 227.684 | 226.927 | 233.924 | 231.75 | 244.477 | 226.541 | 228.876 | 232.875 | 248.154 | 269.752 | 269.239 | 272.676 | 277.291 | 322.273 | 313.695 | 310.802 | 319.872 | 332.031 | 338.073 | 340.602 | 327.712 | 339.363 | 338.705 | 347.868 | 350.561 | 375.017 | 371.222 | 381.265 | 388.087 | 391.132 | 388.407 | 384.739 | 390.422 | 325.927 | 335.556 | 329.471 | 337.89 | 335.173 | 330.887 | 327.012 | 326.898 | 324.363 | 318.924 | 325.815 | 322.627 | 314.336 | 318.395 | 317.302 | 350.06 | 334.846 | 338.673 | 340.896 | 230.658 | 215.124 | 211.094 | 206.777 | 213.548 | 215.02 | 216.058 | 216.657 | 241.36 | 290.43 | 281.966 | 282.011 | 484.082 | 552.318 | 576.847 | 612.458 | 588.214 | 589.979 | 664.735 | 653.722 | 633.793 | 698.086 | 716.497 | 746.618 | 793.311 |