Universal Technical Institute, Inc.
NYSE:UTI
25.82 (USD) • At close January 14, 2025
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 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 161.9 | 115.505 | 120.545 | 143.59 | 151.547 | 110.511 | 120.579 | 162.229 | 66.452 | 70.713 | 61.498 | 99.513 | 133.721 | 102.856 | 58.965 | 44.212 | 76.803 | 59.956 | 76.606 | 70.533 | 65.442 | 42.689 | 52.925 | 58.649 | 58.104 | 55.968 | 82.245 | 86.45 | 50.138 | 35.077 | 88.984 | 102.859 | 119.045 | 103.245 | 40.433 | 32.443 | 29.438 | 10.895 | 16.367 | 33.044 | 38.985 | 25.129 | 34.343 | 36.934 | 35.657 | 23.916 | 28.536 | 30.197 | 45.665 | 58.524 | 58.281 | 51.067 | 53.67 | 37.141 | 52.676 | 58.461 | 48.974 | 59.034 | 49.354 | 61.838 | 56.199 | 50.149 | 69.453 | 87.531 | 80.878 | 71.991 | 75.037 | 99.645 | 75.594 | 29.933 | 40.406 | 46.763 | 41.431 | 54.883 | 76.33 | 79.816 | 52.045 | 47.264 | 46.836 | 45.76 | 42.602 | 40.751 | 33.987 | 28.799 | 8.925 |
Short Term Investments
| 0 | 0.827 | 0.833 | 1.083 | 0.957 | 0.943 | 0.759 | 0.813 | 28.918 | 0.259 | 0 | 0 | 0.194 | 0.25 | 19.502 | 27.878 | 38.055 | 31.578 | 41.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0.243 | 0.701 | 6.804 | 47.779 | 49.188 | 8.984 | 0.968 | 1.691 | 4.849 | 10.102 | 19.076 | 28.086 | 44.494 | 48.244 | 48.908 | 45.906 | 48.143 | 55.563 | 55.688 | 57.531 | 49.417 | 50.794 | 52.092 | 51.455 | 33.566 | 44.453 | 53.872 | 50.052 | 40.391 | 34.644 | 24.341 | 28.528 | 33.027 | 42.39 | 30.722 | 25.142 | 9.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.07 | 16.123 | 15.896 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 161.9 | 119.116 | 120.545 | 143.59 | 151.547 | 110.511 | 120.579 | 162.229 | 95.37 | 70.713 | 61.498 | 99.513 | 133.721 | 103.106 | 78.467 | 72.09 | 114.858 | 91.534 | 118.116 | 70.533 | 65.442 | 42.689 | 52.925 | 58.649 | 58.104 | 56.211 | 82.946 | 93.254 | 97.917 | 84.265 | 97.968 | 103.827 | 120.736 | 108.094 | 50.535 | 51.519 | 57.524 | 55.389 | 64.611 | 81.952 | 84.891 | 73.272 | 89.906 | 92.622 | 93.188 | 73.333 | 79.33 | 82.289 | 97.12 | 92.09 | 102.734 | 104.939 | 103.722 | 77.532 | 87.32 | 82.802 | 77.502 | 92.061 | 91.744 | 92.56 | 81.341 | 50.149 | 69.453 | 87.531 | 80.878 | 71.991 | 75.037 | 99.645 | 75.594 | 29.933 | 40.406 | 46.763 | 41.431 | 54.883 | 76.33 | 79.816 | 52.045 | 63.334 | 62.959 | 61.656 | 42.602 | 40.751 | 33.987 | 28.799 | 8.925 |
Net Receivables
| 37.296 | 36.218 | 30.457 | 28.723 | 31.152 | 31.12 | 31.389 | 27.979 | 22.091 | 32.098 | 20.984 | 20.318 | 22.689 | 31.052 | 25.116 | 29.561 | 40.595 | 45.578 | 28.876 | 17.639 | 23.164 | 17.182 | 16.146 | 15.667 | 26.289 | 20.031 | 17.382 | 14.043 | 15.197 | 10.091 | 9.972 | 10.223 | 15.253 | 15.027 | 16.1 | 22.991 | 22.409 | 12.563 | 9.864 | 18.609 | 12.118 | 7.75 | 10.47 | 10.078 | 9.127 | 10.584 | 12.04 | 10.9 | 14.91 | 13.37 | 11.265 | 10.644 | 11.205 | 16.62 | 29.849 | 13.813 | 19.253 | 19.143 | 12.485 | 14.07 | 14.892 | 13.207 | 16.482 | 15.654 | 20.222 | 18.418 | 17.137 | 16.143 | 14.504 | 13.61 | 11.382 | 12.905 | 16.702 | 13.388 | 18.305 | 18.586 | 21.244 | 14.15 | 19.33 | 21.732 | 20.124 | 13.909 | 14.034 | 13.489 | 19.856 |
Inventory
| 0 | 0 | -0.833 | 17.35 | 14.789 | 14.725 | 13.896 | 15.964 | -0.632 | 9.72 | 19.529 | 19.128 | 18.914 | 19.333 | 21.079 | 21.925 | 18.237 | 26.16 | 21.361 | 21.513 | 22.167 | 22.531 | 24.797 | 26.177 | 24.375 | 0 | 0 | 0 | -40.02 | -39.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 22.755 | 21.231 | 19.232 | 25.129 | 22.286 | 22.848 | 22.638 | 24.835 | 14.948 | 19.128 | 26.99 | 27.453 | 26.982 | 27.728 | 27.51 | 28.91 | 24.726 | 33.088 | 28.267 | 28.429 | 29.498 | 29.933 | 32.062 | 33.998 | 32.402 | 32.255 | 33.58 | 33.99 | 33.712 | 33.216 | 35.049 | 35.545 | 25.96 | 22.553 | 21.09 | 28.845 | 28.124 | 26.288 | 30.205 | 30.045 | 30.523 | 26.325 | 27.44 | 28.667 | 32.825 | 21.775 | 22.212 | 22.239 | 22.954 | 19.601 | 18.899 | 19.103 | 18.988 | 17.215 | 17.186 | 18.149 | 18.676 | 19.088 | 17.448 | 17.262 | 17.932 | 16.302 | 15.915 | 17.361 | 16.519 | 12.551 | 14.206 | 13.41 | 13.036 | 11.99 | 12.729 | 11.795 | 12.136 | 16.083 | 15.916 | 14.755 | 14.211 | 7.939 | 6.277 | 4.301 | 14.402 | 5.295 | 5.268 | 4.887 | 3.038 |
Total Current Assets
| 221.951 | 176.565 | 170.234 | 197.442 | 204.985 | 164.479 | 174.606 | 215.043 | 135.953 | 121.939 | 109.472 | 147.284 | 183.392 | 161.886 | 131.093 | 130.561 | 180.179 | 170.2 | 175.259 | 116.601 | 118.104 | 89.804 | 101.133 | 108.314 | 116.795 | 108.497 | 133.908 | 141.287 | 146.826 | 127.572 | 142.989 | 149.595 | 161.949 | 145.674 | 87.725 | 103.355 | 108.057 | 94.24 | 104.68 | 130.606 | 127.532 | 107.347 | 127.816 | 131.367 | 133.347 | 105.692 | 113.582 | 115.428 | 134.984 | 125.061 | 132.898 | 134.686 | 133.473 | 111.367 | 134.355 | 114.764 | 115.431 | 130.292 | 121.677 | 123.892 | 114.165 | 88.764 | 101.85 | 120.546 | 117.619 | 102.96 | 106.38 | 129.198 | 103.134 | 55.533 | 64.517 | 71.463 | 70.269 | 84.354 | 110.551 | 113.157 | 103.698 | 85.423 | 88.566 | 87.689 | 77.128 | 59.955 | 53.289 | 47.175 | 31.819 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 445.785 | 427.422 | 433.164 | 438.895 | 443.003 | 448.349 | 445.502 | 440.783 | 346.33 | 346.917 | 334.82 | 310.441 | 281.126 | 265.086 | 262.572 | 256.933 | 217.406 | 206.131 | 210.808 | 216.684 | 104.126 | 106.49 | 110.115 | 113.014 | 114.848 | 113.732 | 109.163 | 105.794 | 106.664 | 108.452 | 109.877 | 111.533 | 114.033 | 117.207 | 119.746 | 121.109 | 124.144 | 116.509 | 113.376 | 103.656 | 106.927 | 107.095 | 105.049 | 107.182 | 103.07 | 101.325 | 92.133 | 92.459 | 91.939 | 89.812 | 92.22 | 95.091 | 100.377 | 103.472 | 106.186 | 99.687 | 99.04 | 94.547 | 85.018 | 81.373 | 81.168 | 70.391 | 68.812 | 67.588 | 68.258 | 68.252 | 69.522 | 70.264 | 104.595 | 135.292 | 129.627 | 119.823 | 117.298 | 107.627 | 88.822 | 80.232 | 74.417 | 64.335 | 54.562 | 37.95 | 36.925 | 33.78 | 31.798 | 29.099 | 27.446 |
Goodwill
| 28.459 | 28.459 | 28.459 | 28.459 | 28.459 | 28.459 | 28.459 | 26.992 | 16.859 | 16.859 | 16.859 | 18.026 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 8.222 | 8.222 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 0 | 20.579 | 20.579 | 20.579 | 0 | 20.579 | 20.579 | 0 |
Intangible Assets
| 18.229 | 18.453 | 18.627 | 18.801 | 18.975 | 19.148 | 19.322 | 18.895 | 14.215 | 16.244 | 16.273 | 16.302 | 0.124 | 0 | 8.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 |
Goodwill and Intangible Assets
| 46.688 | 46.912 | 47.086 | 47.26 | 47.434 | 47.607 | 47.781 | 45.887 | 31.074 | 33.103 | 33.132 | 34.328 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 8.222 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 9.005 | 8.222 | 8.222 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 | 20.579 |
Long Term Investments
| 0 | 36.651 | 36.397 | 33.393 | 30.672 | 29.93 | 31.551 | 32.485 | 2.067 | 30.593 | 31.491 | 36.824 | 35.213 | 34.546 | 33.555 | 4.528 | 4.494 | 4.459 | 4.401 | 4.371 | 4.338 | 4.304 | 4.271 | 4.239 | 4.206 | 4.172 | 4.14 | 4.108 | 4.112 | 0.251 | 0.724 | 4.043 | 4.036 | 4.916 | 0.047 | 0.975 | 1.719 | 5.002 | 10.006 | 9.294 | 11.257 | 17.797 | 11.996 | 8.023 | 4.188 | 14.112 | 14.959 | 7.04 | 4.533 | 11.896 | 14.199 | 8.095 | 5.83 | 8.954 | 4.541 | 3.351 | 3.596 | 6.722 | 7.053 | 4.653 | 3.806 | 8.181 | -6.424 | -5.995 | 0 | 0 | -6.007 | -6.085 | 0 | 0 | 0 | -5.837 | 0 | 0 | 0 | -7.998 | 0 | 0 | -0.563 | -0.896 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3.563 | 6.577 | 4.556 | 4.855 | 3.768 | 5.231 | 5.345 | 6.097 | 3.365 | 3.634 | 3.907 | -36.824 | 48.141 | -34.546 | -33.555 | -4.528 | -4.494 | -4.459 | -4.401 | -4.371 | -4.338 | -4.304 | -4.271 | -4.239 | -4.206 | -4.172 | -4.14 | -4.108 | -4.112 | 0 | 0 | -4.043 | -4.036 | -4.916 | 0 | 19.634 | 20.248 | 14.773 | 12.694 | 11.638 | 11.923 | 11.868 | 9.936 | 7.885 | 8.835 | 8.805 | 6.91 | 4.57 | 5.576 | 4.075 | 1.569 | 6.293 | 0 | 0 | 6.777 | 7.441 | 0 | 0 | 6.584 | 6.044 | 0 | -8.181 | 6.424 | 5.995 | 0 | 0 | 6.007 | 6.085 | 0 | 0 | 0 | 5.837 | 0 | 0 | 0 | 7.998 | 0 | 0 | 0.563 | 0.896 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 26.588 | 11.914 | 10.651 | 10.568 | 10.823 | 11.14 | 7.93 | 7.778 | 34.122 | 4.096 | 4.531 | 41.485 | -43.524 | 39.816 | 38.458 | 38.871 | 36.174 | 37.03 | 38.838 | 40.554 | 40.074 | 39.575 | 40.867 | 41.613 | 42.413 | 43.541 | 45.111 | 46.812 | 11.607 | 11.492 | 12.058 | 12.04 | 12.172 | 13.147 | 13.339 | 11.904 | 11.912 | 12.127 | 10.533 | 10.428 | 9.851 | 9.984 | 9.836 | 9.839 | 9.444 | 9.158 | 8.932 | 11.065 | 10.547 | 6.232 | 6.035 | -0.633 | 5.328 | 5.241 | -2.141 | -3.043 | 3.853 | 3.561 | -3.056 | -2.473 | 3.633 | 12.884 | 4.812 | 2.881 | 2.919 | 3.761 | 3.821 | 3.874 | 4.514 | 3.71 | 3.865 | 3.934 | 4.015 | 1.844 | 1.717 | 1.766 | 1.914 | 1.761 | 1.729 | 2.275 | 1.684 | 2.445 | 2.365 | 2.201 | 4.255 |
Total Non-Current Assets
| 522.624 | 529.476 | 531.854 | 534.971 | 535.7 | 542.257 | 538.109 | 533.03 | 416.958 | 418.343 | 407.881 | 386.254 | 329.178 | 313.124 | 309.252 | 304.026 | 261.802 | 251.383 | 257.868 | 265.46 | 152.422 | 154.287 | 159.204 | 162.849 | 165.483 | 165.495 | 163.279 | 161.611 | 127.276 | 129.2 | 131.664 | 132.578 | 135.21 | 139.359 | 142.137 | 161.844 | 166.245 | 168.99 | 167.188 | 155.595 | 160.537 | 167.323 | 157.396 | 153.508 | 146.116 | 153.979 | 143.513 | 135.713 | 133.174 | 132.594 | 134.602 | 129.425 | 132.114 | 138.246 | 135.942 | 128.015 | 127.068 | 125.409 | 116.178 | 110.176 | 109.186 | 103.854 | 94.203 | 91.048 | 91.756 | 92.592 | 93.922 | 94.717 | 129.688 | 159.581 | 154.071 | 144.336 | 141.892 | 130.05 | 111.118 | 102.577 | 96.91 | 86.675 | 76.87 | 60.804 | 59.188 | 56.804 | 54.742 | 51.879 | 52.28 |
Total Assets
| 744.575 | 706.041 | 702.088 | 732.413 | 740.685 | 706.736 | 712.715 | 748.073 | 552.911 | 540.282 | 517.353 | 533.538 | 512.57 | 475.01 | 440.345 | 434.587 | 441.981 | 421.583 | 433.127 | 382.061 | 270.526 | 244.091 | 260.337 | 271.163 | 282.278 | 273.992 | 297.187 | 302.898 | 274.102 | 256.772 | 274.653 | 282.173 | 297.159 | 285.033 | 229.862 | 265.199 | 274.302 | 263.23 | 271.868 | 286.201 | 288.069 | 274.67 | 285.212 | 284.875 | 279.463 | 259.671 | 257.095 | 251.141 | 268.158 | 257.655 | 267.5 | 264.111 | 265.587 | 249.613 | 270.297 | 242.779 | 242.499 | 255.701 | 237.855 | 234.068 | 223.351 | 192.618 | 196.053 | 211.594 | 209.375 | 195.552 | 200.302 | 223.915 | 232.822 | 215.114 | 218.588 | 215.799 | 212.161 | 214.404 | 221.669 | 215.734 | 200.608 | 172.098 | 165.436 | 148.493 | 136.316 | 116.759 | 108.031 | 99.054 | 84.099 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 26.273 | 18.832 | 17.658 | 17.992 | 14.438 | 13.619 | 11.827 | 13.039 | 21.746 | 13.824 | 9.07 | 11.632 | 13.702 | 12.646 | 10.571 | 12.039 | 12.471 | 12.309 | 9.924 | 9.227 | 10.033 | 6.982 | 7.335 | 8.649 | 8.759 | 8.197 | 6.728 | 7.583 | 9.515 | 7.104 | 6.808 | 6.39 | 11.805 | 7.323 | 8.096 | 11.406 | 14.498 | 14.047 | 14.137 | 10.148 | 12.99 | 9.625 | 13.839 | 12.759 | 13.758 | 4.96 | 5.046 | 3.04 | 8.246 | 6.543 | 9.405 | 7.585 | 10.186 | 5.737 | 5.208 | 42.175 | 9.147 | 47.333 | 41.397 | 37.236 | 47.276 | 0 | 0 | 34.372 | 37.995 | 4.105 | 4.968 | 3.322 | 6.083 | 4.18 | 4.921 | 5.377 | 6.257 | 9.432 | 8.042 | 6.866 | 9.765 | 34.801 | 7.688 | 27.3 | 32.816 | 30.158 | 25.166 | 23.581 | 25.005 |
Short Term Debt
| 23.973 | 24.931 | 25.441 | 25.081 | 24.998 | 23.768 | 23.552 | 26.151 | 14.074 | 14.126 | 15.314 | 17.26 | 14.951 | 20.917 | 19.696 | 20.487 | 23.795 | 25.058 | 25.577 | 51.766 | 1.554 | 1.493 | 1.434 | 1.376 | 1.319 | 1.264 | 1.21 | 1.158 | 1.106 | 1.056 | 1.007 | 0.959 | 0.913 | 0.867 | 0.823 | 0.78 | 0.737 | 0.675 | 0.648 | 0.622 | 5.234 | 5.332 | 0.546 | 0.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.006 | 0.01 | 0.01 | 0.012 | 0.037 | 0.063 | 0.106 | 0.233 | 3.86 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0.334 | 0.49 | 0.845 | 0.427 | 1.991 | 0 | 0 | 0 | 0 | 1.187 | 0 | 0 | 0.159 | 4.336 | 1.086 | 0 | 0 | 0.079 | 0.178 | 0 | 0 | 0.744 | 2.021 | 0.379 | 1.887 | 2.032 | 0 | 0 | 4.484 | 0 | 0 | 0 | 6.214 | 1.794 | 0 | 0 | 2.5 | 0 | 0 | 0.416 | 3.852 | 0 | 0 | 0 | 5.161 | 0 | 0 | 0 | 7.988 | 0 | 0 | 0 | 4.957 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 92.538 | 65.977 | 67.599 | 81.474 | 85.738 | 57.484 | 64.814 | 75.328 | 54.223 | 42.682 | 42.01 | 50.81 | 57.648 | 41.993 | 40.954 | 42.616 | 40.694 | 32.913 | 36.754 | 42.191 | 42.886 | 27.672 | 36.482 | 41.374 | 38.236 | 25.847 | 35.59 | 41.88 | 41.338 | 25.04 | 35.347 | 42.208 | 44.491 | 27.335 | 39.43 | 46.303 | 44.693 | 30.33 | 40.68 | 49.21 | 46.365 | 38.579 | 50.482 | 47.091 | 46.89 | 38.114 | 46.725 | 43.249 | 52.564 | 44.494 | 55.036 | 54.092 | 61.394 | 57.309 | 68.569 | 57.79 | 63.276 | 53.901 | 50.484 | 54.654 | 48.175 | 36.628 | 41.387 | 45.605 | 44.695 | 37.002 | 37.734 | 44.884 | 49.389 | 42.644 | 45.034 | 49.96 | 49.479 | 39.47 | 41.2 | 45.05 | 42.84 | 36.911 | 35.644 | 35.512 | 34.523 | 26.516 | 29.89 | 30.066 | 25.692 |
Other Current Liabilities
| 62.179 | 64.021 | 55.744 | 57.388 | 59.526 | 56.064 | 54.349 | 54.694 | 47.679 | 50.301 | 51.958 | 43.495 | 46.417 | 44.789 | 43.538 | 37.344 | 44.68 | 50.527 | 43.356 | 13.79 | 42.371 | 37.839 | 42.882 | 39.926 | 44.148 | 37.956 | 43.764 | 32.75 | 33.94 | 32.56 | 34.886 | 31.607 | 37.351 | 36.823 | 33.01 | 30.775 | 35.379 | 42.038 | 35.542 | 37.528 | 33.41 | 33.058 | 30.563 | 32.068 | 78.524 | 32.597 | 32.556 | 33.999 | 37.886 | 38.186 | 35.969 | 34.882 | 31.084 | 32.821 | 48.711 | 5.238 | 49.891 | 41.446 | 4.828 | 4.561 | 4.301 | 44.631 | 45.538 | 3.929 | 3.914 | 33.475 | 37.569 | 33.36 | 40.41 | 32.456 | 38.342 | 33.095 | 40.542 | 35.796 | 36.295 | 33.754 | 37.27 | 5.368 | 33.678 | 3.285 | 3.14 | 3.787 | 5.221 | 6.333 | 6.502 |
Total Current Liabilities
| 204.963 | 173.761 | 166.442 | 181.935 | 184.7 | 150.935 | 154.542 | 169.212 | 137.722 | 120.933 | 118.352 | 123.197 | 132.718 | 120.345 | 114.759 | 112.486 | 121.64 | 120.807 | 115.611 | 116.974 | 96.844 | 73.986 | 88.153 | 91.325 | 92.462 | 73.264 | 87.292 | 83.705 | 86.389 | 66.605 | 78.475 | 83.155 | 94.56 | 72.348 | 81.359 | 89.264 | 96.494 | 87.09 | 91.007 | 97.667 | 102.335 | 87.68 | 95.43 | 92.437 | 92.361 | 75.849 | 84.327 | 80.288 | 99.44 | 91.244 | 100.789 | 98.446 | 104.696 | 95.867 | 122.488 | 109.687 | 122.314 | 142.68 | 96.709 | 102.665 | 101.546 | 81.259 | 86.925 | 86.406 | 86.604 | 74.582 | 80.687 | 85.418 | 95.882 | 79.28 | 88.297 | 93.593 | 96.278 | 84.698 | 85.537 | 93.662 | 89.881 | 77.09 | 77.02 | 71.066 | 70.516 | 60.524 | 60.383 | 60.213 | 61.059 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 269.838 | 283.862 | 293.461 | 323.087 | 324.626 | 331.111 | 332.529 | 356.759 | 195.725 | 203.656 | 183.68 | 200.961 | 183.078 | 169.064 | 140.136 | 132.175 | 134.22 | 121.944 | 124.873 | 130.813 | 39.161 | 39.567 | 39.961 | 40.348 | 40.715 | 41.061 | 41.395 | 41.724 | 42.035 | 42.325 | 42.606 | 42.881 | 43.141 | 43.381 | 43.613 | 43.841 | 44.053 | 31.959 | 32.138 | 32.315 | 32.478 | 32.634 | 32.787 | 32.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.004 | 0.006 | 0.009 | 0.016 | 0.011 | 28.014 |
Deferred Revenue Non-Current
| 0 | 4.076 | 162.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.326 | 9.927 | 10.265 | 11.545 | 12.003 | 10.914 | 6.587 | 6.334 | 6.887 | 7.365 | 8.014 | 8.478 | 8.987 | 9.45 | 9.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.975 | 12.951 | 12.162 | 0 | 10.507 | 10.105 | 6.11 | 5.621 | 5.512 | 5.558 | 5.589 | 5.593 | 5.6 | 5.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.054 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.696 | 0.663 | 0.663 | 0.663 | 0.663 | 0 | 0 | 0 | 0 | 0 | 0 | 1.959 | 0.674 | 0.674 | 0.674 | 0.674 | 0.674 | 0.674 | 0.674 | 0.329 | 0.329 | 0.329 | 0.329 | 0.329 | 0.329 | 0.329 | 0.329 | 0.329 | 3.141 | 3.141 | 3.141 | 3.141 | 3.141 | 3.141 | 3.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.141 | 2.443 | 2.233 | 2.607 | 1.041 | 0.933 | 1.638 | 0.871 | 1.304 | 3.086 | 1.419 | 1.066 | 1.491 | 2.908 | 3.024 | 2.291 | 2.017 | 2.025 | 1.538 | 1.584 | 2.038 | 2.9 | 6.726 | 6.977 | 7.193 | 7.622 | 2.414 | 2.862 | 3.439 | 3.054 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4.847 | 8.372 | 8.909 | 4.543 | 4.729 | 4.562 | 4.777 | 4.816 | 4.067 | 4.049 | 4.586 | 4.814 | 7.57 | 7.73 | 8.318 | 10.946 | 8.925 | 7.176 | 6.913 | 7.672 | 19.904 | 19.482 | 19.66 | 20.98 | 22.127 | 20.729 | 16.683 | 16.257 | 16.761 | 17.386 | 18.437 | 18.853 | 19.703 | 20.481 | 20.65 | 19.875 | 20.28 | 20.79 | 20.718 | 21.539 | 20.064 | 20.737 | 21.311 | 21.159 | 48.332 | 43.434 | 31.35 | 27.482 | 22.633 | 19.046 | 6.039 | 17.202 | 16.333 | 16.503 | 15.606 | 11.759 | 10.86 | 10.927 | 11.049 | 11.88 | 12.021 | 12.325 | 12.449 | 11.844 | 11.676 | 11.53 | 11.066 | 10.87 | 10.41 | 10.034 | 10.299 | 10.084 | 10.081 | 11.363 | 8.969 | 7.54 | 7.372 | 7.132 | 8.09 | 7.979 | 7.715 | 9.374 | 8.027 | 7.353 | 78.178 |
Total Non-Current Liabilities
| 279.381 | 292.897 | 303.033 | 328.293 | 330.018 | 335.673 | 337.306 | 361.575 | 199.792 | 207.705 | 188.266 | 207.734 | 191.322 | 177.468 | 149.128 | 143.795 | 143.819 | 129.794 | 132.46 | 138.814 | 59.394 | 59.378 | 59.95 | 61.657 | 63.171 | 62.119 | 58.407 | 58.31 | 61.937 | 62.852 | 64.184 | 64.875 | 65.985 | 67.003 | 67.404 | 63.716 | 64.333 | 52.749 | 52.856 | 53.854 | 52.542 | 53.371 | 54.098 | 54.099 | 48.332 | 43.434 | 31.35 | 27.482 | 22.633 | 19.046 | 18.99 | 18.343 | 18.776 | 18.736 | 18.213 | 12.8 | 11.793 | 12.565 | 11.92 | 13.184 | 15.107 | 13.744 | 13.515 | 13.335 | 14.584 | 14.554 | 13.357 | 12.887 | 12.435 | 11.572 | 11.883 | 12.122 | 12.981 | 18.089 | 15.946 | 14.733 | 14.994 | 9.546 | 10.955 | 11.422 | 10.775 | 9.383 | 8.043 | 7.364 | 106.192 |
Total Liabilities
| 484.344 | 466.658 | 469.475 | 510.228 | 514.718 | 486.608 | 491.848 | 530.787 | 337.514 | 328.638 | 306.618 | 330.931 | 324.04 | 297.813 | 263.887 | 256.281 | 265.459 | 250.601 | 248.071 | 255.788 | 156.238 | 133.364 | 148.103 | 152.982 | 155.633 | 135.383 | 145.699 | 142.015 | 148.326 | 129.457 | 142.659 | 148.03 | 160.545 | 139.351 | 148.763 | 152.98 | 160.827 | 139.839 | 143.863 | 151.521 | 154.877 | 141.051 | 149.528 | 146.536 | 140.693 | 119.283 | 115.677 | 107.77 | 122.073 | 110.29 | 119.779 | 116.789 | 123.472 | 114.603 | 140.701 | 122.487 | 134.107 | 155.245 | 108.629 | 115.849 | 116.653 | 95.003 | 100.44 | 99.741 | 101.188 | 89.136 | 94.044 | 98.305 | 108.317 | 90.852 | 100.18 | 105.715 | 109.259 | 102.787 | 101.483 | 108.395 | 104.875 | 86.636 | 87.975 | 82.488 | 81.291 | 69.907 | 68.426 | 67.577 | 167.251 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 66.481 | 66.481 | 66.481 | 66.481 | 66.481 | 66.481 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.853 | 68.82 | 68.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165.436 | 148.493 | 0 | 0 | 108.031 | 99.054 | 0 |
Common Stock
| 0.005 | 0.005 | 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Retained Earnings
| 38.509 | 19.669 | 14.684 | 6.897 | 5.946 | 0.521 | 2.293 | 0.064 | -1.307 | -2.89 | -2.437 | -8.497 | -21.996 | -32.729 | -34.416 | -31.557 | -32.971 | -38.098 | -23.521 | -32.205 | -44.673 | -48.827 | -47.153 | -40.595 | -31.555 | -19.231 | -6.209 | 3.919 | -30.832 | -28.752 | -23.526 | -20.501 | -17.454 | -7.186 | -2.016 | 30.473 | 32.638 | 42.946 | 48.335 | 50.193 | 49.582 | 50.158 | 52.247 | 56.221 | 57.026 | 58.618 | 60.766 | 64.128 | 63.036 | 63.917 | 65.566 | 66.161 | 62.121 | 56.17 | 52.134 | 45.139 | 34.883 | 27.667 | 57.714 | 51.668 | 42.388 | 34.802 | 32.879 | 32.959 | 30.655 | 30.104 | 30.828 | 28.922 | 22.4 | 23.721 | 19.865 | 13.746 | 8.124 | 3.818 | -0.68 | -8.997 | -19.262 | -28.493 | -36.098 | -45.253 | -55.081 | -61.757 | -68.393 | -76.448 | -0.028 |
Accumulated Other Comprehensive Income/Loss
| 1.106 | 1.924 | 1.93 | 1.577 | 2.463 | 2.062 | 1.549 | 2.087 | 2.213 | 1.089 | 0.755 | -0.106 | -0.279 | -0.352 | -185.585 | -0 | -182.363 | -186.596 | -191.549 | -189.825 | -201.531 | -199.572 | -198.525 | -196.926 | 0 | -192.739 | -189.583 | -186.505 | 0 | 0.002 | 0.009 | 0.015 | 0.018 | 0.019 | 0.019 | 0.019 | 0.02 | 0.019 | 0.017 | 0.011 | -149.242 | -144.968 | -142.368 | -138.315 | -143.439 | -140.761 | -137.403 | -133.398 | -127.923 | -126.514 | -120.941 | -117.191 | -110.903 | -105.515 | -101.566 | -98.947 | -92.919 | -90.388 | -86.239 | -82.487 | -78.004 | -74.222 | -70.019 | -67.771 | -66.087 | -63.987 | -59.752 | -55.614 | -52.877 | -51.154 | -50.533 | -46.225 | -43.86 | -39.911 | -36.509 | -33.222 | -30.074 | -31.462 | -28.846 | -24.341 | -24.341 | -21.531 | -21.531 | -21.531 | -21.531 |
Other Total Stockholders Equity
| 220.611 | 217.785 | 215.994 | 213.706 | 151.074 | 151.061 | 150.541 | 148.651 | 148.007 | 146.961 | 143.561 | 142.354 | 141.949 | 141.422 | 142.018 | 141.007 | 505.363 | 140.224 | 139.721 | 89.622 | 493.167 | 159.551 | 159.384 | 158.773 | 89.344 | 157.837 | 157.694 | 156.961 | 87.752 | 156.062 | 155.508 | 154.626 | 154.047 | 15.174 | 83.093 | 81.724 | 80.814 | 80.423 | 79.65 | 84.473 | 83.607 | 83.458 | 83.434 | 82.115 | 81.347 | 81.767 | 80.649 | 79.24 | 83.046 | 83.445 | 82.152 | 81.158 | 79.299 | 78.837 | 77.459 | 75.15 | 73.506 | 72.786 | 71.509 | 66.548 | 64.307 | 62.81 | 62.731 | 78.891 | 77.529 | 76.309 | 75.427 | 96.685 | 102.102 | 100.538 | 98.54 | 96.335 | 94.775 | 107.798 | 120.865 | 116.335 | 114.994 | 113.954 | 113.558 | 111.257 | 110.105 | 108.608 | 107.997 | 107.924 | -83.097 |
Total Shareholders Equity
| 260.231 | 239.383 | 232.613 | 222.185 | 225.967 | 220.128 | 220.867 | 217.286 | 215.397 | 211.644 | 210.735 | 202.607 | 188.53 | 177.197 | 176.458 | 178.306 | 176.522 | 170.982 | 185.056 | 126.273 | 114.288 | 110.727 | 112.234 | 118.181 | 126.645 | 138.609 | 151.488 | 160.883 | 125.776 | 127.315 | 131.994 | 134.143 | 136.614 | 145.682 | 81.099 | 112.219 | 113.475 | 123.391 | 128.005 | 134.68 | 133.192 | 133.619 | 135.684 | 138.339 | 138.77 | 140.388 | 141.418 | 143.371 | 146.085 | 147.365 | 147.721 | 147.322 | 142.115 | 135.01 | 129.596 | 120.292 | 108.392 | 100.456 | 129.226 | 118.219 | 106.698 | 97.615 | 95.613 | 111.853 | 108.187 | 106.416 | 106.258 | 125.61 | 124.505 | 124.262 | 118.408 | 110.084 | 102.902 | 111.617 | 120.186 | 107.339 | 95.733 | 85.462 | 77.461 | 66.005 | 55.025 | 46.852 | 39.605 | 31.477 | -83.152 |
Total Equity
| 260.231 | 239.383 | 232.613 | 222.185 | 225.967 | 220.128 | 220.867 | 217.286 | 215.397 | 211.644 | 210.735 | 202.607 | 188.53 | 177.197 | 176.458 | 178.306 | 176.522 | 170.982 | 185.056 | 126.273 | 114.288 | 110.727 | 112.234 | 118.181 | 126.645 | 138.609 | 151.488 | 160.883 | 125.776 | 127.315 | 131.994 | 134.143 | 136.614 | 145.682 | 81.099 | 112.219 | 113.475 | 123.391 | 128.005 | 134.68 | 133.192 | 133.619 | 135.684 | 138.339 | 138.77 | 140.388 | 141.418 | 143.371 | 146.085 | 147.365 | 147.721 | 147.322 | 142.115 | 135.01 | 129.596 | 120.292 | 108.392 | 100.456 | 129.226 | 118.219 | 106.698 | 97.615 | 95.613 | 111.853 | 108.187 | 106.416 | 106.258 | 125.61 | 124.505 | 124.262 | 118.408 | 110.084 | 102.902 | 111.617 | 120.186 | 107.339 | 95.733 | 85.462 | 77.461 | 66.005 | 55.025 | 46.852 | 39.605 | 31.477 | -83.152 |
Total Liabilities & Shareholders Equity
| 744.575 | 706.041 | 702.088 | 732.413 | 740.685 | 706.736 | 712.715 | 748.073 | 552.911 | 540.282 | 517.353 | 533.538 | 512.57 | 475.01 | 440.345 | 434.587 | 441.981 | 421.583 | 433.127 | 382.061 | 270.526 | 244.091 | 260.337 | 271.163 | 282.278 | 273.992 | 297.187 | 302.898 | 274.102 | 256.772 | 274.653 | 282.173 | 297.159 | 285.033 | 229.862 | 265.199 | 274.302 | 263.23 | 271.868 | 286.201 | 288.069 | 274.67 | 285.212 | 284.875 | 279.463 | 259.671 | 257.095 | 251.141 | 268.158 | 257.655 | 267.5 | 264.111 | 265.587 | 249.613 | 270.297 | 242.779 | 242.499 | 255.701 | 237.855 | 234.068 | 223.351 | 192.618 | 196.053 | 211.594 | 209.375 | 195.552 | 200.302 | 223.915 | 232.822 | 215.114 | 218.588 | 215.799 | 212.161 | 214.404 | 221.669 | 215.734 | 200.608 | 172.098 | 165.436 | 148.493 | 136.316 | 116.759 | 108.031 | 99.054 | 84.099 |