Micro-Mechanics (Holdings) Ltd.
SGX:5DD.SI
1.66 (SGD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SGD.
2025 Q1 | 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 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19.253 | 16.568 | 13.05 | 14.969 | 16.925 | 14.267 | 10.675 | 18.014 | 25.276 | 20.368 | 15.033 | 18.326 | 24.588 | 20.612 | 16.393 | 21.074 | 25.491 | 20.815 | 16.133 | 19.172 | 24.344 | 21.881 | 18.968 | 20.357 | 23.91 | 21.087 | 18.849 | 22.395 | 25.386 | 23.422 | 19.37 | 20.988 | 23.65 | 20.075 | 17.064 | 16.64 | 17.949 | 15.161 | 14.071 | 13.455 | 13.461 | 11.082 | 10.107 | 10.041 | 11.231 | 9.152 | 7.449 | 7.114 | 8.03 | 5.969 | 5.441 | 6.046 | 8.766 | 7.463 | 5.127 | 6.773 | 10.053 | 9.952 | 7.885 | 8.285 | 7.473 | 7.482 | 10.057 | 12.816 | 11.489 | 12.409 | 13.496 | 15.888 | 13.636 | 10.455 | 12.492 | 12.865 | 9.752 | 10.115 | 9.682 | 10.465 | 7.6 | 6.439 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.293 | 0 | 0 | 0 | 0.343 | 0 | 0 | 0 | 0.338 | 0 | 0 | 0 | 0.282 | 0 | 0 | 0 | 0.298 | 0 | 0 | 0 | 0.293 | 0 | 0 | 0 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 19.253 | 16.568 | 13.05 | 14.969 | 16.925 | 14.267 | 10.675 | 18.014 | 25.276 | 20.368 | 15.033 | 18.326 | 24.588 | 20.612 | 16.393 | 21.074 | 25.491 | 20.815 | 16.133 | 19.172 | 24.344 | 21.881 | 18.968 | 20.357 | 23.91 | 21.087 | 18.849 | 22.395 | 25.386 | 23.422 | 19.37 | 20.988 | 23.65 | 20.075 | 17.064 | 16.64 | 17.949 | 15.161 | 14.071 | 13.455 | 13.461 | 11.082 | 10.107 | 10.041 | 11.231 | 9.152 | 7.449 | 7.114 | 8.03 | 5.969 | 5.441 | 6.046 | 8.766 | 7.463 | 5.127 | 6.773 | 10.053 | 9.952 | 7.885 | 8.285 | 7.473 | 7.482 | 10.057 | 12.816 | 11.489 | 12.409 | 13.496 | 15.888 | 13.636 | 10.455 | 12.492 | 12.865 | 9.752 | 10.186 | 9.682 | 10.465 | 7.6 | 6.439 |
Net Receivables
| 12.318 | 11.611 | 11.047 | 10.657 | 11.96 | 11.245 | 11.147 | 12.127 | 15.002 | 16.367 | 14.07 | 14.732 | 14.772 | 13.552 | 12.6 | 12 | 12.1 | 11.84 | 11.2 | 10.407 | 10.275 | 9.455 | 9.42 | 10.135 | 11.961 | 10.875 | 11.708 | 11.013 | 13.623 | 11.013 | 10.153 | 10.247 | 9.299 | 9.419 | 8.731 | 9.014 | 9.906 | 9.241 | 9.779 | 8.906 | 8.906 | 8.04 | 7.3 | 7.1 | 7.5 | 7.704 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 4.102 | 3.906 | 4.197 | 4.196 | 4.467 | 4.323 | 5.023 | 5.289 | 5.361 | 5.697 | 6.487 | 5.821 | 5.618 | 5.202 | 5.26 | 4.821 | 5.327 | 5.397 | 4.888 | 4.79 | 4.78 | 4.515 | 4.371 | 4.72 | 4.792 | 4.578 | 4.291 | 4.284 | 3.873 | 3.669 | 3.3 | 3.149 | 3.251 | 3.279 | 3.377 | 3.25 | 3.481 | 3.504 | 3.394 | 3.444 | 3.279 | 3.089 | 2.721 | 2.523 | 2.223 | 2.178 | 2.055 | 2.024 | 2.142 | 2.217 | 2.221 | 2.203 | 2.283 | 2.076 | 2.242 | 2.254 | 2.34 | 2.089 | 2.074 | 1.821 | 2.197 | 1.544 | 1.703 | 1.983 | 1.428 | 1.309 | 1.23 | 1.301 | 1.033 | 1.172 | 1.052 | 0.983 | 0.895 | 0.726 | 0.721 | 0.648 | 0.805 | 0.88 |
Other Current Assets
| 0 | 0.763 | -0 | 0.647 | 0.834 | 0.602 | 0.887 | 0.88 | 0.874 | 0.753 | 0.742 | 0.686 | 0.772 | 0.685 | 0.917 | 1.074 | 1.388 | 0.878 | 1.38 | 1.116 | 1.103 | 0.632 | 0.898 | 0.974 | 1.054 | 0.68 | 1.031 | 1.24 | 1.153 | 0.555 | 0.841 | 0.801 | 1.136 | 0.637 | 0.841 | 0.935 | 1.199 | 0.634 | 0.932 | 1.31 | 2.377 | 1.275 | 1.634 | 1.803 | 1.644 | 0.62 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 35.673 | 32.085 | 28.295 | 29.822 | 33.352 | 29.835 | 26.845 | 35.43 | 45.638 | 42.432 | 35.59 | 38.879 | 44.978 | 39.366 | 35.17 | 38.968 | 44.306 | 38.929 | 33.601 | 35.485 | 40.502 | 36.776 | 33.657 | 36.185 | 41.717 | 37.564 | 35.879 | 38.932 | 44.035 | 38.998 | 33.664 | 35.186 | 37.337 | 33.691 | 30.014 | 29.839 | 32.536 | 28.839 | 28.177 | 27.115 | 28.023 | 23.779 | 21.762 | 21.467 | 22.597 | 19.932 | 16.505 | 16.489 | 18.048 | 16.273 | 16.735 | 17.087 | 20.854 | 18.964 | 17.096 | 17.898 | 21.129 | 20.567 | 17.81 | 16.994 | 17.967 | 16.141 | 17.469 | 23.159 | 20.251 | 20.652 | 21.799 | 24.02 | 20.66 | 17.891 | 19.896 | 19.898 | 16.6 | 16.765 | 15.073 | 16.236 | 12.371 | 11.076 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22.822 | 23.97 | 25.134 | 25.954 | 27.288 | 27.565 | 29.003 | 29.271 | 29.157 | 30.153 | 30.299 | 30.054 | 30.803 | 32.129 | 31.362 | 32.525 | 31.689 | 31.06 | 31.873 | 31.444 | 31.768 | 32.627 | 33.388 | 33.518 | 34.388 | 35.545 | 32.567 | 30.885 | 28.772 | 28.034 | 24.657 | 26.007 | 25.365 | 25.551 | 25.926 | 25.515 | 26.268 | 26.646 | 26.532 | 26.769 | 27.075 | 26.633 | 26.592 | 24.079 | 24.012 | 25.044 | 25.947 | 26.301 | 26.328 | 27.344 | 25.133 | 25.512 | 25.528 | 24.702 | 24.924 | 24.581 | 24.028 | 22.519 | 21.258 | 21.51 | 21.582 | 22.098 | 23.358 | 23.319 | 23.224 | 20.982 | 21.27 | 21.333 | 21.982 | 21.498 | 20.62 | 19.272 | 19.284 | 17.813 | 17.247 | 15.426 | 15.041 | 15.795 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.805 | -0 | -0.272 | -0.98 | -0.77 | -0.95 | -0.923 | -1.071 | -1.081 | -1.215 | -1.438 | -1.437 | -0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.285 | 0.785 | 0.266 | 0.272 | 0.98 | 0.77 | 0.95 | 0.923 | 1.071 | 1.081 | 1.215 | 1.438 | 1.437 | 0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.019 | 0.02 | 0.02 | 0.02 | 0.022 | 0.022 | 0.022 | 0.021 | 0.026 | 0.026 | 0.034 | 0.034 | 0.039 | 0.039 | 0.043 | 0.043 | 0.047 | 0.047 | 0.046 | 0.044 | 0.048 | 0.048 | 0.051 | 0.05 | 0.055 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 0.416 | 0.805 | 0.497 | 0.928 | 0.98 | 0.77 | 0.95 | 0.923 | 1.071 | 1.081 | 1.215 | 1.438 | 1.437 | 0.793 | 0.453 | 0.457 | 0.737 | 1.109 | 1.025 | 0.716 | 0.643 | 0.428 | 0.2 | 0.277 | 0.295 | 0.125 | 0.259 | 0.346 | 0.937 | 0.439 | 0.448 | 0.171 | 0.202 | 0.093 | 0.343 | 0.289 | 0.243 | 0.273 | 0.414 | 1.095 | 0 | 0.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0.396 | 0.398 | 0.425 |
Total Non-Current Assets
| 23.542 | 24.775 | 25.917 | 26.902 | 28.289 | 28.356 | 29.975 | 30.215 | 30.253 | 31.26 | 31.548 | 31.526 | 32.279 | 32.96 | 31.858 | 33.025 | 32.474 | 32.216 | 32.944 | 32.203 | 32.459 | 33.103 | 33.639 | 33.845 | 34.737 | 35.727 | 32.826 | 31.231 | 29.709 | 28.473 | 25.105 | 26.178 | 25.568 | 25.645 | 26.269 | 25.804 | 26.51 | 26.919 | 26.946 | 27.863 | 27.075 | 27.157 | 26.592 | 24.079 | 24.012 | 25.044 | 25.947 | 26.301 | 26.328 | 27.344 | 25.133 | 25.512 | 25.528 | 24.702 | 24.924 | 24.581 | 24.028 | 22.519 | 21.258 | 21.51 | 21.582 | 22.098 | 23.358 | 23.319 | 23.224 | 20.982 | 21.27 | 21.333 | 21.982 | 21.498 | 20.62 | 19.272 | 19.284 | 17.813 | 17.528 | 15.821 | 15.438 | 16.219 |
Total Assets
| 59.216 | 56.86 | 54.212 | 56.725 | 61.641 | 58.191 | 56.82 | 65.645 | 75.892 | 73.692 | 67.139 | 70.404 | 77.257 | 72.326 | 67.028 | 71.993 | 76.78 | 71.145 | 66.544 | 67.688 | 72.961 | 69.879 | 67.296 | 70.031 | 76.454 | 73.291 | 68.705 | 70.163 | 73.744 | 67.472 | 58.769 | 61.364 | 62.905 | 59.336 | 56.283 | 55.643 | 59.046 | 55.758 | 55.123 | 54.979 | 55.098 | 50.936 | 48.354 | 45.546 | 46.61 | 44.975 | 42.452 | 42.79 | 44.376 | 43.617 | 41.868 | 42.599 | 46.381 | 43.666 | 42.02 | 42.479 | 45.156 | 43.086 | 39.067 | 38.504 | 39.549 | 38.239 | 40.827 | 46.478 | 43.475 | 41.634 | 43.07 | 45.353 | 42.641 | 39.389 | 40.516 | 39.17 | 35.884 | 34.578 | 32.601 | 32.058 | 27.809 | 27.296 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.348 | 0.924 | 4.575 | 4.725 | 5.653 | 5.909 | 5.389 | 6.714 | 6.767 | 8.867 | 7.968 | 7.406 | 7.041 | 7.861 | 8.744 | 9.244 | 7.91 | 7.142 | 6.023 | 6.191 | 6.119 | 6.436 | 5.739 | 5.823 | 6.009 | 7.077 | 7.848 | 8.019 | 8.406 | 7.811 | 5.561 | 6.655 | 5.777 | 5.949 | 5.218 | 4.544 | 6.624 | 6.097 | 6.968 | 8.144 | 8.194 | 1.015 | 7.176 | 4.687 | 4.145 | 0.835 | 3.304 | 3.934 | 0 | 0.585 | 0 | 0 | 0 | 4.462 | 0 | 0 | 0 | 5.439 | 0 | 0 | 0 | 0.72 | 3.021 | 4.221 | 0.532 | 2.721 | 3.155 | 3.212 | 0.265 | 2.393 | 3.066 | 0.328 | 2.269 | 2.668 | 2.494 | 0.372 | 1.633 | 0.439 |
Short Term Debt
| 1.189 | 1.439 | 1.456 | 1.452 | 1.384 | 1.183 | 1.261 | 1.049 | 0.823 | 0.952 | 1.08 | 1.094 | 1.152 | 1.153 | 0.706 | 0.873 | 0.908 | 1.079 | 1.459 | 0.758 | 0.813 | 0.847 | 0.012 | 0.023 | 0.037 | 0.924 | 0 | 0 | 0 | 0.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.323 | 0 | 0 | 0 | 0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 1.198 | 1.229 | 1.303 | 1.443 | 1.012 | 1.298 | 2.471 | 3.248 | 2.672 | 1.968 | 2.152 | 2.411 | 1.753 | 1.771 | 1.925 | 2.135 | 1.763 | 1.453 | 1.326 | 1.575 | 1.19 | 1.103 | 1.535 | 2.253 | 1.623 | 1.678 | 1.796 | 2.091 | 1.327 | 1.405 | 1.663 | 1.967 | 1.596 | 1.468 | 1.515 | 1.777 | 1.431 | 1.84 | 1.558 | 1.459 | 1.243 | 0 | 0 | 0 | 1.352 | 0 | 0 | 0 | 1.093 | 0 | 0 | 0 | 0.953 | 0 | 0 | 0 | 0.84 | 0 | 0 | 0 | 0.323 | 0 | 0 | 0.979 | 0 | 0 | 0 | 0.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 1.198 | -1.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| 1.416 | 4.631 | 2.685 | 1.303 | 1.443 | 1.012 | 1.298 | 2.471 | 3.248 | 2.672 | 1.968 | 2.152 | 2.411 | 1.753 | 1.771 | 1.925 | 2.135 | 1.763 | 1.453 | 1.326 | 1.575 | 1.19 | 1.103 | 1.535 | 2.253 | 1.623 | 1.678 | 1.796 | 2.091 | 1.327 | 1.405 | 1.663 | 1.967 | 1.596 | 1.468 | 1.515 | 1.777 | 1.431 | 1.84 | 1.558 | 1.459 | 7.525 | 1.267 | 1.245 | 1.533 | 4.861 | 1.371 | 1.239 | 0 | 4.588 | 0 | 0 | 0 | 0.953 | 0 | 0 | 0 | 0.84 | 0 | 0 | 0 | 3.358 | 0.913 | 1.439 | 4.238 | 1.486 | 1.633 | 1.527 | 3.666 | 1.26 | 1.419 | 3.905 | 1.099 | 0.862 | 0.897 | 3.078 | 0.771 | 2.35 |
Total Current Liabilities
| 7.952 | 8.192 | 7.26 | 7.48 | 8.481 | 8.104 | 7.949 | 10.234 | 10.838 | 12.49 | 11.016 | 10.653 | 10.605 | 10.767 | 11.222 | 12.042 | 10.952 | 9.984 | 8.935 | 8.274 | 8.507 | 8.473 | 6.854 | 7.381 | 8.299 | 9.624 | 9.527 | 9.815 | 10.497 | 10.054 | 6.966 | 8.318 | 7.744 | 7.545 | 6.686 | 6.059 | 8.4 | 7.527 | 8.808 | 9.702 | 9.653 | 8.54 | 8.443 | 5.932 | 5.679 | 5.695 | 4.676 | 5.173 | 4.975 | 5.172 | 4.486 | 4.538 | 6.447 | 5.415 | 4.759 | 5.312 | 6.712 | 6.28 | 3.966 | 3.871 | 4.283 | 4.078 | 3.934 | 5.66 | 5.093 | 4.208 | 4.788 | 4.738 | 4.258 | 3.653 | 4.486 | 4.234 | 3.367 | 3.53 | 3.39 | 3.451 | 2.404 | 2.79 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.332 | 0.68 | 1.006 | 1.39 | 1.013 | 1.252 | 0.717 | 0.494 | 0.658 | 0.816 | 0.815 | 1.064 | 1.34 | 0.461 | 0.578 | 0.801 | 0.901 | 0.677 | 0.858 | 0.746 | 0.968 | 2.184 | 1.847 | 2.088 | 1.29 | 1.1 | 1.2 | 1.4 | 0.836 | 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 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | -1.2 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.426 | 1.429 | 1.5 | 1.47 | 1.531 | 1.592 | 1.741 | 1.623 | 1.474 | 1.483 | 1.774 | 1.516 | 1.534 | 1.386 | 1.531 | 1.534 | 1.487 | 1.441 | 1.705 | 1.527 | 1.456 | 1.434 | 1.802 | 1.654 | 1.654 | 1.477 | 1.71 | 1.637 | 1.592 | 1.407 | 1.44 | 1.398 | 1.428 | 1.308 | 1.462 | 1.329 | 1.396 | 1.344 | 1.591 | 1.482 | 1.47 | 1.284 | 1.3 | 1.328 | 1.283 | 1.34 | 1.306 | 1.39 | 1.432 | 1.461 | 1.485 | 1.482 | 1.482 | 1.473 | 1.437 | 1.503 | 1.462 | 1.448 | 1.267 | 1.161 | 1.138 | 1.118 | 1.027 | 0.974 | 0.982 | 1.029 | 1.024 | 0.999 | 0.997 | 0.823 | 0.82 | 0.77 | 0.605 | 0.536 | 0.492 | 0.534 | 0.484 | 0.531 |
Other Non-Current Liabilities
| 0.968 | 0.835 | 0.872 | 0.877 | 0.943 | 1.041 | 0.988 | 1.354 | 0.75 | 0.756 | 0.86 | 0.854 | 0.843 | 0.868 | 0.868 | 0.865 | 0.865 | 0.836 | 0.39 | 0.361 | 0.352 | 0.644 | 0.352 | 0.228 | 0.213 | 0.596 | 1.38 | 1.536 | 1.653 | 0.404 | 0.257 | 0.261 | 0.243 | 0.239 | 0.255 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2.394 | 2.596 | 3.052 | 3.354 | 3.864 | 3.645 | 3.981 | 3.694 | 2.719 | 2.897 | 3.45 | 3.185 | 3.441 | 3.593 | 2.861 | 2.976 | 3.153 | 3.177 | 2.772 | 2.746 | 2.555 | 3.046 | 4.338 | 3.729 | 3.955 | 3.362 | 3.09 | 3.172 | 3.245 | 2.646 | 1.696 | 1.659 | 1.672 | 1.547 | 1.717 | 1.584 | 1.396 | 1.344 | 1.591 | 1.482 | 1.47 | 1.284 | 1.3 | 1.328 | 1.283 | 1.34 | 1.306 | 1.39 | 1.432 | 1.461 | 1.485 | 1.482 | 1.482 | 1.473 | 1.437 | 1.503 | 1.462 | 1.448 | 1.267 | 1.161 | 1.138 | 1.118 | 1.027 | 0.974 | 0.982 | 1.029 | 1.024 | 0.999 | 0.997 | 0.823 | 0.82 | 0.77 | 0.605 | 0.536 | 0.492 | 0.534 | 0.484 | 0.531 |
Total Liabilities
| 10.347 | 10.788 | 10.312 | 10.834 | 12.345 | 11.749 | 11.93 | 13.927 | 13.557 | 15.387 | 14.466 | 13.838 | 14.046 | 14.36 | 14.083 | 15.019 | 14.105 | 13.161 | 11.708 | 11.021 | 11.062 | 11.519 | 11.192 | 11.109 | 12.254 | 12.986 | 12.617 | 12.988 | 13.742 | 12.701 | 8.662 | 9.977 | 9.416 | 9.093 | 8.403 | 7.643 | 9.797 | 8.872 | 10.399 | 11.184 | 11.123 | 9.824 | 9.743 | 7.26 | 6.962 | 7.035 | 5.982 | 6.563 | 6.407 | 6.634 | 5.971 | 6.02 | 7.929 | 6.887 | 6.196 | 6.815 | 8.174 | 7.728 | 5.232 | 5.033 | 5.421 | 5.196 | 4.962 | 6.633 | 6.075 | 5.237 | 5.813 | 5.737 | 5.255 | 4.477 | 5.306 | 5.004 | 3.973 | 4.067 | 3.882 | 3.985 | 2.888 | 3.321 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0.8 | 0 | 2.49 | 1.842 | 1.996 | 1.556 | 1.436 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.203 | 0 | 0 | 0 | 0.282 | 0 | 0.087 | 0 | 0 | 0 | 0 | 4.792 | 5.156 | 5.377 | 5.436 | 5.546 | 4.972 | 5.069 | 4.934 | 4.467 | 4.391 | 4.591 | 3.36 | 2.693 | 2.681 | 2.61 | 2.673 | 2.752 | 2.672 | 2.728 | 2.276 | 2.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.783 | 14.685 | 14.685 | 0 | 14.685 | 0 | 14.619 | 0 | 0 | 0 | 14.619 | 14.569 | 14.569 | 14.569 | 14.569 | 14.569 | 14.569 | 14.569 | 14.569 | 14.569 | 14.569 | 13.849 | 11.079 | 11.079 | 11.079 | 11.079 | 10.749 |
Retained Earnings
| 35.166 | 32.089 | 31.271 | 33.598 | 36.355 | 33.655 | 31.664 | 38.371 | 47.596 | 43.349 | 37.485 | 41.412 | 47.977 | 43.007 | 38.226 | 42.394 | 47.672 | 43.021 | 39.084 | 42.167 | 46.934 | 43.665 | 40.959 | 43.908 | 49.125 | 44.619 | 46.098 | 47.548 | 50.596 | 39.988 | 40.869 | 41.576 | 43.775 | 40.395 | 37.564 | 37.608 | 39.057 | 35.463 | 32.633 | 31.693 | 31.802 | 29.003 | 26.58 | 26.175 | 27.594 | 25.434 | 23.898 | 23.857 | 25.655 | 24.48 | 23.123 | 23.641 | 25.674 | 24.43 | 23.067 | 22.782 | 23.758 | 21.768 | 20.348 | 20.464 | 21.128 | 0 | 22.892 | 26.876 | 24.766 | 23.034 | 23.72 | 26.031 | 23.524 | 21.359 | 21.728 | 20.761 | 18.078 | 16.63 | 15.145 | 13.959 | 10.854 | 10.335 |
Accumulated Other Comprehensive Income/Loss
| -1.079 | -0.8 | -2.154 | -2.49 | -1.842 | -1.996 | -1.556 | -1.436 | -0.044 | 0.173 | 0.405 | 0.372 | 0.451 | 0.175 | -0.063 | -0.203 | 0.22 | 0.18 | 0.97 | -0.282 | 0.182 | -0.087 | 0.361 | 0.23 | 0.292 | 0.903 | -4.792 | -5.156 | -5.377 | -5.436 | -5.546 | -4.972 | -5.069 | -4.934 | -4.467 | -4.391 | -4.591 | -3.36 | -2.693 | -2.681 | -2.61 | -2.673 | -2.752 | -2.672 | -2.728 | -2.276 | -2.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| -0 | -0.8 | 0 | -2.49 | -1.842 | -1.996 | -1.556 | -1.436 | -0.044 | 0 | 0 | 0 | 0 | 0 | -0.063 | -0.203 | 0 | 0 | 0 | -0.282 | 0 | -0.087 | 0 | 0 | 0 | 0 | -4.792 | -10.311 | -5.377 | -0 | -5.546 | -9.944 | -10.139 | -4.934 | -4.467 | -4.391 | -9.181 | -3.36 | -2.693 | -2.681 | -2.61 | -2.673 | -5.504 | -2.672 | -2.728 | -4.552 | -2.211 | -2.413 | -2.468 | -2.28 | -2.009 | -1.845 | -1.907 | -2.336 | 12.756 | -1.803 | 13.225 | -1.029 | 13.486 | 13.007 | 13 | 18.424 | -1.596 | -1.601 | -1.935 | -1.205 | -1.033 | -0.985 | -0.706 | -1.016 | -1.088 | -1.164 | -0.015 | 2.802 | 2.494 | 3.035 | 2.988 | 2.891 |
Total Shareholders Equity
| 48.869 | 46.072 | 43.9 | 45.891 | 49.296 | 46.442 | 44.891 | 51.718 | 62.335 | 58.305 | 52.673 | 56.567 | 63.211 | 57.966 | 52.946 | 56.975 | 62.675 | 57.984 | 54.837 | 56.668 | 61.899 | 58.36 | 56.104 | 58.921 | 64.2 | 60.305 | 56.088 | 57.175 | 60.001 | 54.771 | 50.107 | 51.387 | 53.489 | 50.244 | 47.879 | 48 | 49.249 | 46.886 | 44.723 | 43.795 | 43.974 | 41.113 | 38.611 | 38.286 | 39.648 | 37.941 | 36.47 | 36.227 | 37.969 | 36.983 | 35.897 | 36.579 | 38.453 | 36.779 | 35.823 | 35.664 | 36.982 | 35.358 | 33.835 | 33.471 | 34.128 | 33.043 | 35.866 | 39.844 | 37.4 | 36.398 | 37.257 | 39.616 | 37.387 | 34.912 | 35.21 | 34.167 | 31.911 | 30.511 | 28.719 | 28.073 | 24.921 | 23.975 |
Total Equity
| 48.869 | 46.072 | 43.9 | 45.891 | 49.296 | 46.442 | 44.891 | 51.718 | 62.335 | 58.305 | 52.673 | 56.567 | 63.211 | 57.966 | 52.946 | 56.975 | 62.675 | 57.984 | 54.837 | 56.668 | 61.899 | 58.36 | 56.104 | 58.921 | 64.2 | 60.305 | 56.088 | 57.175 | 60.001 | 54.771 | 50.107 | 51.387 | 53.489 | 50.244 | 47.879 | 48 | 49.249 | 46.886 | 44.723 | 43.795 | 43.974 | 41.113 | 38.611 | 38.286 | 39.648 | 37.941 | 36.47 | 36.227 | 37.969 | 36.983 | 35.897 | 36.579 | 38.453 | 36.779 | 35.823 | 35.664 | 36.982 | 35.358 | 33.835 | 33.471 | 34.128 | 33.043 | 35.866 | 39.844 | 37.4 | 36.398 | 37.257 | 39.616 | 37.387 | 34.912 | 35.21 | 34.167 | 31.911 | 30.511 | 28.719 | 28.073 | 24.921 | 23.975 |
Total Liabilities & Shareholders Equity
| 59.216 | 56.86 | 54.212 | 56.725 | 61.641 | 58.191 | 56.82 | 65.645 | 75.892 | 73.692 | 67.139 | 70.404 | 77.257 | 72.326 | 67.028 | 71.993 | 76.78 | 71.145 | 66.544 | 67.688 | 72.961 | 69.879 | 67.296 | 70.031 | 76.454 | 73.291 | 68.705 | 70.163 | 73.744 | 67.472 | 58.769 | 61.364 | 62.905 | 59.336 | 56.283 | 55.643 | 59.046 | 55.758 | 55.123 | 54.979 | 55.098 | 50.936 | 48.354 | 45.546 | 46.61 | 44.975 | 42.452 | 42.79 | 44.376 | 43.617 | 41.868 | 42.599 | 46.381 | 43.666 | 42.02 | 42.479 | 45.156 | 43.086 | 39.067 | 38.504 | 39.549 | 38.239 | 40.827 | 46.478 | 43.475 | 41.634 | 43.07 | 45.353 | 42.641 | 39.389 | 40.516 | 39.17 | 35.884 | 34.578 | 32.601 | 32.058 | 27.809 | 27.296 |