
Abeona Therapeutics Inc.
NASDAQ:ABEO
5.27 (USD) • At close May 9, 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 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 23.357 | 15.726 | 34.426 | 17.558 | 14.473 | 4.712 | 6.225 | 4.68 | 14.217 | 5.733 | 6.133 | 20.326 | 32.938 | 43.781 | 27.179 | 14.265 | 12.596 | 8.424 | 14.542 | 40.155 | 129.258 | 47.923 | 42.609 | 25.924 | 18.75 | 33.599 | 49.99 | 131.995 | 137.75 | 56.522 | 58.304 | 63.212 | 69.142 | 31.185 | 34.303 | 37.395 | 40.138 | 43.282 | 30.41 | 7.948 | 11.52 | 0.165 | 0.055 | 0.299 | 0.424 | 0.899 | 1.798 | 0.05 | 0.396 | 0.106 | 0.588 | 1.365 | 2.46 | 1.348 | 4.346 | 6.174 | 7.033 | 1.496 | 2.758 | 4.278 | 0.607 | 1.672 | 1.231 | 2.206 | 2.677 | 0.201 | 0.096 | 0.226 | 6.921 | 0.661 | 0.17 | 0.359 | 1.194 | 0.482 | 1.429 | 3.463 | 0.349 | 0.378 | 0.784 | 2.888 | 1.775 | 4.491 | 6.148 | 8.356 | 0.727 | 0.446 | 3.29 | 3.223 | 1.444 | 1.845 | 5.608 | 12.673 | 7.426 | 8.723 | 5.615 | 4.869 | 8.415 | 7.166 | 0.999 | 3.419 | 0.9 | 2.026 | 0.258 | 0.887 | 1.5 | 2.2 | 2.2 | 0.1 | 0.4 | 1.3 | 2.5 | 3.5 | 4.4 | 5.2 | 6 | 6.8 | 0 |
Short Term Investments
| 74.363 | 93.975 | 88.282 | 44.786 | 37.753 | 49.042 | 30.547 | 35.684 | 37.932 | 12.434 | 13.963 | 10.989 | 12.086 | 23.217 | 50.38 | 72.506 | 82.438 | 88.447 | 93.337 | 75.887 | 0 | 0 | 19.903 | 42.387 | 66.218 | 78.625 | 69.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.417 | 5.792 | 6.163 | 6.762 | 0.515 | 1.73 | 2.724 | 3.195 | 0.223 | 0.188 | 0.159 | 0.125 | 0.092 | 0.504 | 0.472 | 0.486 | 0.535 | 0.969 | 0.939 | 1.86 | 3.915 | 4.181 | 4.153 | 8.332 | 9.8 | 9.8 | 4.8 | 12.7 | 13.3 | 18.174 | 20.155 | 17.394 | 7.864 | 8.204 | 6.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 97.72 | 109.701 | 122.708 | 62.344 | 52.226 | 53.754 | 36.772 | 40.364 | 52.149 | 18.167 | 20.096 | 31.315 | 45.024 | 66.998 | 77.559 | 86.771 | 95.034 | 96.871 | 107.879 | 116.042 | 129.258 | 47.923 | 62.512 | 68.311 | 84.968 | 112.224 | 119.842 | 131.995 | 137.75 | 56.522 | 58.304 | 63.212 | 69.142 | 31.185 | 34.303 | 37.395 | 40.138 | 43.282 | 30.41 | 7.948 | 11.52 | 0.165 | 0.055 | 0.299 | 0.424 | 0.899 | 1.798 | 0.05 | 0.396 | 0.106 | 0.588 | 1.365 | 2.46 | 1.348 | 4.346 | 6.174 | 7.033 | 1.496 | 2.758 | 4.278 | 0.607 | 1.672 | 1.231 | 2.206 | 2.677 | 4.618 | 5.888 | 6.389 | 6.921 | 1.176 | 1.9 | 3.083 | 4.389 | 0.705 | 1.617 | 3.622 | 0.474 | 0.47 | 1.288 | 3.36 | 2.261 | 5.026 | 7.117 | 9.295 | 2.587 | 4.361 | 7.471 | 7.376 | 9.776 | 11.645 | 15.408 | 17.473 | 20.126 | 22.023 | 23.789 | 25.024 | 25.809 | 15.03 | 9.203 | 10.064 | 0.9 | 2.026 | 0.258 | 0.887 | 1.5 | 2.2 | 2.2 | 0.1 | 0.4 | 1.3 | 2.5 | 3.5 | 4.4 | 5.2 | 6 | 6.8 | 0 |
Net Receivables
| 1.652 | 1.613 | 1.64 | 2.232 | 2.444 | 2.209 | 5.727 | 0.519 | 0.188 | 1.047 | 2.869 | 0 | 3 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0.015 | 0.04 | 0.038 | 0.081 | 0.352 | 0.047 | 0.064 | 0.107 | 0.111 | 0.097 | 0.148 | 0.124 | 0.606 | 0.112 | 0.244 | 0.115 | 0.271 | 0.33 | 0.144 | 0.035 | 0.003 | 0.058 | 0.059 | 0.074 | 0.056 | 0.259 | 1.231 | 0.84 | 0.481 | 0.788 | 0.934 | 0.333 | 0.119 | 0.051 | 0.046 | 1.018 | 0.04 | 0.038 | 0.035 | 0.036 | 0.023 | 0.015 | 0.13 | 0.147 | 0.33 | 0.105 | 0 | 0.966 | 0.861 | 0.208 | 0.356 | 0.359 | 4.709 | 4.641 | 4.565 | 4.488 | 0.765 | 0.81 | 0.764 | 0.077 | 0.819 | 1.128 | 1.189 | 1.226 | 0.642 | 1.081 | 1.497 | 1.273 | 0.226 | 0.669 | 0.488 | 0.193 | 0.327 | 0.069 | 0.142 | 0.447 | 0.44 | 0.14 | 0.212 | 0.1 | 0.003 | 0.032 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.194 | 0.236 | 0.281 | 0.097 | 0.151 | 0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.061 | 0.113 | 0.125 | 0.153 | 0.108 | 0.108 | 0.108 | 0.345 | 0.205 | 0.238 | 0.461 | 0 | 0 | 0 | 0 | 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 Assets
| 1.481 | 1.343 | 1.556 | 2.149 | 1.067 | 1.301 | 1.539 | 1.961 | 0.762 | 6.283 | 7.331 | 7.889 | 8.268 | 0.907 | 1.321 | 1.826 | 2.708 | 0.689 | 0.924 | 2.716 | 3.132 | 1.654 | 2.343 | 3.372 | 3.802 | 1.975 | 1.937 | 2.092 | 2.735 | 1.762 | 0.867 | 0.463 | 0.155 | 0.156 | 0.206 | 0.201 | 0.315 | 0.137 | 0.222 | 0.098 | 0 | 0.076 | 0.09 | 0.082 | 0.077 | 0.089 | 0.292 | 0.242 | 0.251 | 0.028 | 0.374 | 0.373 | 0.369 | 0.027 | 0.075 | 0.049 | 0.07 | 0.029 | 0.052 | 0.05 | 0.042 | 0.045 | 0.056 | 0.124 | 0.175 | 0.11 | 0.165 | 0.142 | 0.41 | 0.53 | 0.517 | 0.357 | 0.283 | 0.054 | 0.081 | 0.139 | 0.197 | 0.645 | 0.827 | 0.957 | 0.697 | 0.774 | 0.938 | 1.088 | 0.898 | 0.6 | 0.591 | 0.63 | 0.852 | 0.782 | 0.581 | 0.834 | 0.611 | 0.089 | 0.068 | 0.114 | 0.133 | 11.898 | 4.386 | 4.4 | 0.1 | 0.031 | 0.128 | 0.045 | 0 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0 |
Total Current Assets
| 100.853 | 112.657 | 125.904 | 66.725 | 55.737 | 57.264 | 44.038 | 42.844 | 53.099 | 25.497 | 30.296 | 39.204 | 56.292 | 67.905 | 78.88 | 88.597 | 97.742 | 104.56 | 108.803 | 118.758 | 132.39 | 49.592 | 64.895 | 71.721 | 88.851 | 114.551 | 121.826 | 134.151 | 140.592 | 58.395 | 59.268 | 63.823 | 69.421 | 31.947 | 34.621 | 37.84 | 40.568 | 43.69 | 30.962 | 8.19 | 11.555 | 0.244 | 0.203 | 0.44 | 0.575 | 1.044 | 2.349 | 1.673 | 1.681 | 0.851 | 2.031 | 2.769 | 3.313 | 1.686 | 4.472 | 6.269 | 8.121 | 1.565 | 2.848 | 4.363 | 0.685 | 1.74 | 1.302 | 2.46 | 2.999 | 5.058 | 6.158 | 6.531 | 8.297 | 2.567 | 2.625 | 3.796 | 5.031 | 5.468 | 6.339 | 8.326 | 5.159 | 1.924 | 2.986 | 5.194 | 3.16 | 6.772 | 9.291 | 11.68 | 4.819 | 5.948 | 9.348 | 9.741 | 12.362 | 12.653 | 16.658 | 18.795 | 20.93 | 22.439 | 23.926 | 25.28 | 26.389 | 27.368 | 13.729 | 14.676 | 1.1 | 2.06 | 0.418 | 0.944 | 1.5 | 2.2 | 2.2 | 0.2 | 0.5 | 1.6 | 2.6 | 3.7 | 4.6 | 5.3 | 6.1 | 6.9 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7.982 | 7.847 | 7.999 | 7.989 | 7.988 | 8.684 | 9.404 | 10.402 | 11.072 | 13.244 | 14.403 | 15.948 | 21.742 | 16.076 | 16.729 | 17.742 | 18.354 | 19.39 | 20.179 | 20.667 | 21.204 | 22.1 | 22.136 | 19.105 | 9.443 | 9.245 | 8.007 | 4.789 | 1.374 | 0.73 | 0.709 | 0.748 | 0.721 | 0.748 | 0.639 | 0.548 | 0.35 | 0.087 | 0.066 | 0.011 | 0.004 | 0.004 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.046 | 0.053 | 0.059 | 0.051 | 0.055 | 0.057 | 0.046 | 0.032 | 0.038 | 0.044 | 0.042 | 0.05 | 0.059 | 0.07 | 0.083 | 0.095 | 0.1 | 0.124 | 0.142 | 0.13 | 0.156 | 0.19 | 0.207 | 0.212 | 0.236 | 0.258 | 0.278 | 0.3 | 0.864 | 0.93 | 0.982 | 0.464 | 1.09 | 0.981 | 1.009 | 1.004 | 0.941 | 0.968 | 0.798 | 0.742 | 0.763 | 0.73 | 0.594 | 0.477 | 0.398 | 0.128 | 0.109 | 0.116 | 0.107 | 0.123 | 0.122 | 0.1 | 0.136 | 0.159 | 0.192 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 32.466 | 38.955 | 38.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.868 | 0 | 0 | 0 | 0 | 1.868 | 0 | 0 | 1.868 | 0 | 0 | 0 | 0 | 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 | 1.384 | 1.413 | 1.442 | 1.471 | 1.5 | 1.881 | 1.924 | 1.968 | 36.178 | 37.471 | 38.765 | 41.697 | 43.042 | 3.717 | 3.803 | 3.89 | 3.977 | 4.063 | 4.15 | 8.181 | 8.384 | 8.587 | 6.318 | 6.464 | 6.609 | 6.755 | 6.9 | 4.875 | 4.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.291 | 0.302 | 0.313 | 0.362 | 0.415 | 0.468 | 0.521 | 0.574 | 0.627 | 0.681 | 0.734 | 0.787 | 0.84 | 0.909 | 0.962 | 0.999 | 0.584 | 0.626 | 0.667 | 0.71 | 0.752 | 0.794 | 0.848 | 0.903 | 0.958 | 1.012 | 1.066 | 1.121 | 4.018 | 4.114 | 4.212 | 3.207 | 4.572 | 4.677 | 4.782 | 4.887 | 3.125 | 5.097 | 5.203 | 3.44 | 5.417 | 2.586 | 2.614 | 2.642 | 2.733 | 2.823 | 2.912 | 3.002 | 3.097 | 3.185 | 3.273 | 3.3 | 3.013 | 0.4 | 0.413 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.384 | 33.879 | 33.908 | 33.937 | 33.966 | 34.347 | 34.39 | 34.434 | 68.644 | 69.937 | 71.231 | 74.163 | 75.508 | 36.183 | 36.269 | 36.356 | 36.443 | 36.529 | 36.616 | 40.647 | 40.85 | 41.053 | 38.784 | 38.93 | 39.075 | 45.71 | 45.855 | 4.875 | 4.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.291 | 0.302 | 0.313 | 0.362 | 0.415 | 0.468 | 0.521 | 0.574 | 0.627 | 0.681 | 0.734 | 0.787 | 0.84 | 0.909 | 0.962 | 0.999 | 0.584 | 0.626 | 0.667 | 0.71 | 0.752 | 0.794 | 0.848 | 0.903 | 0.958 | 1.012 | 1.066 | 1.121 | 4.018 | 4.114 | 4.212 | 3.207 | 4.572 | 4.677 | 4.782 | 4.887 | 4.993 | 5.097 | 5.203 | 5.308 | 5.417 | 2.586 | 2.614 | 2.642 | 2.733 | 2.823 | 2.912 | 3.002 | 3.097 | 3.185 | 3.273 | 3.3 | 3.013 | 0.4 | 0.413 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.096 | 0.088 | 0.1 | 0.114 | 0.277 | 0.139 | 0.108 | 0.099 | 0.043 | 0.02 | 0.02 | 0.02 | 0.168 | 1.159 | 1.158 | 1.156 | 1.136 | 1.068 | 1.006 | 1.144 | 1.144 | 1.143 | 1.148 | 1.147 | 0.597 | 0.597 | 0.595 | 0.357 | 0.357 | 0.077 | 0.066 | 0.066 | 0.066 | 0.066 | 0.108 | 0.102 | 0.062 | 0.062 | 0.042 | 0.041 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.042 | 0.042 | 0.042 | 0.042 | 0.046 | 0.051 | 0.055 | 0.059 | 0.064 | 0.068 | 0.04 | 0.044 | 0.049 | 0.052 | 0.056 | 0.061 | 0.066 | 0.07 | 0.119 | 0.078 | 0.012 | 0.012 | 0.012 | 0.012 | 0.025 | 0.025 | 0.025 | 0.28 | 0.411 | 0.647 | 0.904 | 0.633 | 1.005 | 1.198 | 1.373 | 4.259 | 1.229 | 0.851 | 1.025 | 1.101 | 1.147 | 0.927 | 1.001 | 1.075 | 1.198 | 2.908 | 3.02 | 1.438 | 0.883 | 0.929 | 0.974 | 1.019 | 1.066 | 0.158 | 0.158 | 0.1 | 0.158 | 0.158 | 0.158 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0 |
Total Non-Current Assets
| 8.078 | 7.935 | 8.099 | 8.103 | 8.265 | 8.823 | 9.512 | 10.501 | 11.115 | 13.264 | 14.423 | 15.968 | 23.294 | 51.114 | 51.795 | 52.835 | 53.456 | 54.805 | 55.575 | 56.245 | 90.992 | 93.18 | 94.515 | 94.415 | 85.548 | 46.025 | 44.871 | 41.502 | 38.174 | 37.336 | 37.391 | 41.461 | 41.637 | 41.867 | 39.531 | 39.58 | 39.487 | 45.859 | 45.963 | 4.927 | 5.027 | 0.036 | 0.037 | 0.038 | 0.038 | 0.048 | 0.048 | 0.048 | 0.049 | 0.383 | 0.406 | 0.427 | 0.472 | 0.534 | 0.593 | 0.607 | 0.65 | 0.714 | 0.777 | 0.832 | 0.898 | 0.965 | 1.049 | 1.164 | 1.172 | 0.696 | 0.762 | 0.821 | 0.852 | 0.933 | 1.009 | 1.08 | 1.395 | 1.605 | 1.917 | 2.248 | 2.054 | 5.887 | 6.242 | 6.567 | 7.93 | 6.891 | 6.509 | 6.816 | 6.992 | 7.081 | 6.992 | 7.002 | 7.125 | 7.378 | 6.224 | 6.228 | 4.557 | 4.014 | 3.88 | 3.995 | 4.137 | 4.27 | 3.466 | 3.553 | 3.5 | 3.307 | 0.717 | 0.763 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 |
Total Assets
| 108.931 | 120.592 | 134.003 | 74.828 | 64.002 | 66.087 | 53.55 | 53.345 | 64.214 | 38.761 | 44.719 | 55.172 | 79.586 | 119.019 | 130.675 | 141.432 | 151.198 | 159.365 | 164.378 | 175.003 | 223.382 | 142.772 | 159.41 | 166.136 | 174.399 | 160.576 | 166.697 | 175.653 | 178.766 | 95.731 | 96.659 | 105.284 | 111.058 | 73.814 | 74.152 | 77.42 | 80.055 | 89.549 | 76.925 | 13.117 | 16.582 | 0.28 | 0.24 | 0.478 | 0.613 | 1.092 | 2.397 | 1.721 | 1.73 | 1.234 | 2.437 | 3.196 | 3.785 | 2.22 | 5.065 | 6.876 | 8.771 | 2.279 | 3.625 | 5.195 | 1.583 | 2.705 | 2.351 | 3.624 | 4.171 | 5.754 | 6.92 | 7.352 | 9.149 | 3.5 | 3.634 | 4.876 | 6.426 | 7.073 | 8.256 | 10.574 | 7.213 | 7.811 | 9.228 | 11.761 | 11.09 | 13.663 | 15.8 | 18.496 | 11.811 | 13.029 | 16.34 | 16.743 | 19.487 | 20.031 | 22.882 | 25.023 | 25.487 | 26.453 | 27.806 | 29.275 | 30.526 | 31.638 | 17.195 | 18.229 | 4.6 | 5.367 | 1.135 | 1.707 | 2.4 | 3 | 3 | 1.1 | 1.4 | 2.4 | 3 | 3.9 | 4.9 | 5.6 | 6.4 | 7.2 | 0.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.441 | 2.789 | 3.099 | 3.362 | 1.858 | 2.592 | 3.477 | 2.857 | 1.811 | 1.748 | 1.738 | 1.601 | 4.325 | 1.861 | 1.469 | 2.476 | 4.695 | 1.262 | 1.979 | 1.763 | 3.763 | 2.714 | 7.156 | 4.189 | 6.122 | 10.331 | 5.783 | 5.91 | 1.881 | 2.037 | 3.617 | 1.463 | 3.694 | 1.913 | 2.105 | 1.042 | 0.875 | 0.968 | 1.318 | 0.638 | 1.896 | 1.63 | 1.34 | 1.075 | 0.863 | 0.706 | 1.305 | 2.385 | 2.039 | 2.347 | 2.41 | 1.878 | 1.713 | 1.629 | 2.947 | 2.892 | 2.984 | 3.383 | 2.988 | 3.859 | 4.094 | 3.692 | 3.653 | 3.698 | 3.287 | 2.571 | 1.832 | 2.077 | 1.506 | 1.595 | 1.35 | 1.232 | 1.226 | 2.034 | 1.875 | 2.733 | 2.883 | 2.113 | 2.255 | 1.8 | 1.728 | 1.434 | 1.194 | 1.655 | 1.78 | 1.209 | 1.553 | 2.484 | 2.469 | 1.655 | 1.358 | 1.433 | 1.486 | 1.111 | 0.615 | 0.796 | 1.158 | 0.956 | 0.89 | 0.83 | 0.7 | 0.721 | 0.558 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 6.749 | 5.501 | 4.014 | 1.044 | 0.998 | 1.649 | 1.597 | 1.789 | 1.773 | 1.81 | 1.798 | 1.822 | 1.818 | 1.723 | 3.478 | 2.265 | 2.043 | 3.467 | 3.464 | 1.702 | 1.699 | 11.696 | 11.693 | 11.69 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 0 | 0.4 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.75 | 2.75 | 2.75 | 2.75 | 5.5 | 2.75 | 5.5 | 5.5 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.825 | 0 | 0 | 0 | 0.064 | 11.406 | 10.895 | 10.794 | 8.833 | 12.108 | 11.791 | 7.763 | 0.106 | 6.838 | 10.863 | 10.868 | 8.341 | 8.368 | 0.335 | 0.251 | 0.338 | 0.294 | 0.293 | 0.541 | 0.789 | 0.816 | 0.285 | 0.283 | 0.107 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.026 | 0.05 | 0.073 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0.296 | 0 | 0 | 0.544 | 3.214 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.602 | 0.578 | 0.577 | 0.577 | 0.247 | 0.247 | 0.248 | 0.248 | 0.239 | 0.285 | 0.285 | 0.347 | 0.347 | 0.347 | 0.347 | 0.347 | 0.347 | 0.347 | 0.352 | 0.256 | 0.261 | 0.164 | 0.164 | 0.142 | 0.082 | 0.068 | 1.167 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 1.88 | 1.904 | 1.428 | 0.173 | 1.173 | 1.177 | 1.18 | 1.184 | 0.988 | 0.992 | 0.996 | 1.199 | 0.476 | 0.487 | 0.498 | 0.508 | 0.519 | 0.53 | 0.54 | 0.551 | 0.658 | 0.583 | 0.583 | 0.155 | 0.155 | 0.088 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 6.397 | 10.132 | 9.73 | 7.483 | 10.566 | 4.171 | 4.366 | 2.774 | 4.195 | 9.042 | 10.149 | 8.914 | 10.184 | 22.593 | 36.624 | 35.802 | 34.925 | 33.712 | 31.817 | 32.852 | 32.943 | 5.532 | 6.397 | 5.241 | 3.936 | 0 | 0 | 0 | 0.512 | 0 | 0 | 4 | 4 | 4 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 10.134 | 9.23 | 8.367 | 7.52 | 6.727 | 5.889 | 5.113 | 4.343 | 3.641 | 8.638 | 8.038 | 7.442 | 6.853 | 6.828 | 6.03 | 5.426 | 5.253 | 4.743 | 4.343 | 4.193 | 3.948 | 3.235 | 2.515 | 3.336 | 2.244 | 1.615 | 0.233 | 0.42 | 1.023 | 1.217 | 0.899 | 0.581 | 1.457 | 1.172 | 0.887 | 0.652 | 0.567 | 0.878 | 0.572 | 0.311 | 0.783 | 0.832 | 0.572 | 0.311 | 0.051 | 0.832 | 0.571 | 0.311 | 0.049 | 0.831 | 0.57 | 0.31 | 0.049 | 0.756 | 0.52 | 0.283 | 0.036 | 0.003 | 2.99 | 0.119 | 0.004 | 0.009 | 0.019 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.3 | 0.4 | 0.5 | 0.7 | 0.4 | 0.3 | 0.5 | 0.5 |
Total Current Liabilities
| 16.587 | 18.422 | 16.843 | 11.889 | 13.422 | 8.412 | 9.44 | 7.42 | 7.779 | 12.6 | 13.685 | 12.337 | 16.623 | 26.473 | 41.867 | 40.839 | 41.959 | 38.737 | 37.556 | 36.613 | 38.701 | 20.238 | 25.542 | 21.416 | 20.354 | 10.331 | 5.783 | 6.454 | 5.607 | 2.639 | 4.219 | 6.065 | 8.296 | 6.515 | 8.707 | 7.644 | 1.477 | 1.57 | 1.92 | 1.24 | 2.898 | 12.616 | 11.172 | 10.044 | 8.961 | 8.01 | 7.771 | 7.745 | 6.629 | 8.986 | 14.046 | 12.905 | 12.19 | 14.267 | 12.872 | 14.769 | 14.257 | 14.483 | 8.078 | 8.549 | 8.634 | 7.992 | 7.144 | 6.474 | 7.612 | 4.979 | 3.589 | 2.392 | 2.058 | 15.191 | 13.635 | 13.098 | 10.813 | 15.772 | 15.011 | 11.556 | 3.814 | 11.398 | 15.9 | 14.668 | 10.553 | 11.758 | 3.538 | 3.658 | 3.613 | 2.542 | 3.67 | 4.592 | 4.768 | 2.996 | 2.961 | 2.784 | 2.411 | 1.784 | 1.901 | 1.856 | 1.992 | 1.65 | 1.476 | 4.409 | 1 | 0.93 | 0.728 | 0.656 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.3 | 0.4 | 0.5 | 0.7 | 0.4 | 0.3 | 0.5 | 0.6 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16.299 | 17.608 | 19.151 | 22.125 | 4.402 | 4.043 | 4.377 | 5.53 | 5.854 | 6.484 | 6.737 | 7.273 | 7.56 | 4.442 | 4.722 | 6.203 | 6.688 | 5.517 | 5.768 | 6.013 | 6.251 | 26.482 | 26.708 | 26.927 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.75 | 0 | 0 | 0 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 7.992 | 7.636 | 9.552 | 5.613 | 5.652 | 5.603 | 5.704 | 13.777 | 13.885 | 14.023 | 13.995 | 14.009 | 14.027 | 14.23 | 14.216 | 0.715 | 13.97 | 0.468 | 14.025 | 13.53 | 0 | 0 | 13.53 | 0 | 0 | 0 | 0 | 0.003 | 0.008 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 |
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 | 0 | 0 | 3.061 | 3.212 | 3.362 | 3.513 | 3.664 | 3.814 | 3.965 | 4.115 | 4.266 | 4.417 | 4.567 | 4.718 | 4.868 | 5.019 | 5.17 | 5.32 | 5.241 | 5.386 | 5.53 | 2.644 | 2.706 | 2.768 | 2.829 | 2.798 | 3.264 | 3.335 | 4.209 | 4.296 | 4.382 | 4.47 | 4.556 | 4.644 | 4.73 | 4.812 | 3.533 | 3.62 | 2.245 | 0 | 0 | 0 | 0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.014 | 38.789 | 24.768 | 49.695 | 31.352 | 31.594 | 30.388 | 21.655 | 23.82 | 4.264 | 4.211 | 4.119 | 13.035 | 8.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.591 | 6.489 | 6.489 | 0 | 0 | 13 | 12.3 | 0.607 | 1.19 | 0.86 | 1.449 | 4.938 | 9.471 | 35.768 | 16.635 | 7.656 | 5.937 | 8.085 | 9.173 | 10.515 | 10.927 | 13.779 | 3.47 | 6.831 | 9.708 | 0 | 0 | 0 | 0 | 2.286 | 1.905 | 0.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.53 | 0.303 | 13.53 | 0 | 0 | 13.53 | 13.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 48.313 | 56.397 | 43.919 | 71.82 | 35.754 | 35.637 | 34.765 | 27.185 | 29.674 | 10.748 | 10.948 | 11.392 | 20.595 | 12.802 | 4.722 | 6.203 | 6.688 | 5.517 | 5.768 | 6.013 | 6.251 | 26.482 | 26.708 | 26.927 | 20 | 0 | 0 | 0 | 3.061 | 3.212 | 3.362 | 3.513 | 3.664 | 3.814 | 3.965 | 4.115 | 10.857 | 14.906 | 15.056 | 8.718 | 8.868 | 18.019 | 17.47 | 5.927 | 6.431 | 6.246 | 6.979 | 7.582 | 12.177 | 38.536 | 19.464 | 10.454 | 9.201 | 11.42 | 16.132 | 14.811 | 15.309 | 18.249 | 13.526 | 16.975 | 19.938 | 10.312 | 9.033 | 9.12 | 7.745 | 7.786 | 7.405 | 6.392 | 6.41 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 7.992 | 7.636 | 9.552 | 5.613 | 5.652 | 7.198 | 5.704 | 13.777 | 13.885 | 14.023 | 13.995 | 14.009 | 14.027 | 14.23 | 14.216 | 14.245 | 14.273 | 13.998 | 14.025 | 13.53 | 13.53 | 13.53 | 13.53 | 0 | 0 | 0 | 0 | 0.003 | 0.008 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 |
Total Liabilities
| 64.9 | 74.819 | 60.762 | 83.709 | 49.176 | 44.049 | 44.205 | 34.605 | 37.453 | 23.348 | 24.633 | 23.729 | 37.218 | 39.275 | 46.589 | 47.042 | 48.647 | 44.254 | 43.324 | 42.626 | 44.952 | 46.72 | 52.25 | 48.343 | 40.354 | 10.331 | 5.783 | 6.454 | 8.668 | 5.851 | 7.581 | 9.578 | 11.96 | 10.329 | 12.672 | 11.759 | 12.334 | 16.476 | 16.976 | 9.958 | 11.766 | 30.635 | 28.642 | 15.971 | 15.392 | 14.256 | 14.75 | 15.327 | 18.806 | 47.522 | 33.51 | 23.359 | 21.391 | 25.687 | 29.004 | 29.58 | 29.566 | 32.732 | 21.604 | 25.524 | 28.572 | 18.304 | 16.177 | 15.594 | 15.357 | 12.765 | 10.994 | 8.784 | 8.468 | 20.691 | 19.135 | 18.598 | 16.313 | 21.272 | 20.511 | 19.548 | 11.45 | 20.95 | 21.513 | 20.32 | 17.751 | 17.462 | 17.315 | 17.543 | 17.636 | 16.537 | 17.679 | 18.619 | 18.998 | 17.212 | 17.206 | 17.057 | 16.409 | 15.809 | 15.431 | 15.386 | 15.522 | 15.18 | 1.476 | 4.409 | 1 | 0.93 | 0.731 | 0.664 | 0.6 | 0.5 | 0.6 | 0.7 | 0.8 | 0.5 | 0.6 | 0.6 | 0.9 | 0.6 | 0.6 | 0.8 | 0.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.457 | 0.434 | 0.417 | 0.276 | 0.265 | 0.247 | 0.215 | 0.179 | 0.177 | 0.077 | 1.467 | 1.471 | 1.472 | 1.019 | 1.013 | 0.99 | 0.961 | 0.845 | 0.848 | 0.836 | 0.836 | 0.511 | 0.492 | 0.479 | 0.479 | 0.48 | 0.473 | 0.472 | 0.469 | 0.409 | 0.403 | 0.403 | 0.403 | 0.338 | 0.328 | 0.328 | 0.328 | 0.327 | 0.299 | 0.2 | 0.2 | 0.006 | 0.265 | 0.26 | 0.006 | 0.255 | 0.253 | 0.248 | 0.247 | 0.242 | 0.242 | 0.241 | 0.239 | 0.195 | 0.194 | 0.193 | 0.191 | 0.159 | 0.157 | 0.154 | 0.132 | 0.131 | 0.116 | 0.113 | 0.095 | 0.065 | 0.056 | 0.056 | 0.036 | 0.036 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.176 | 0.157 | 0.157 | 0.155 | 0.155 | 0.155 | 0.154 | 0.134 | 0.133 | 0.133 | 0.132 | 0.132 | 0.132 | 0.132 | 0.132 | 0.132 | 0.133 | 0.133 | 0.133 | 0.132 | 0.126 | 0.12 | 0.115 | 0.1 | 0.06 | 0.034 | 0.034 | 0 | 0 | 0 | 1.5 | 0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0 |
Retained Earnings
| -813.258 | -803.965 | -773.696 | -781.102 | -749.524 | -732.933 | -721.097 | -704.443 | -695.336 | -694.21 | -684.726 | -676.431 | -655.64 | -608.957 | -601.913 | -586.706 | -570.704 | -554.876 | -547.639 | -534.629 | -486.47 | -470.039 | -452.667 | -428.743 | -410.188 | -392.711 | -376.292 | -364.592 | -359.792 | -351.342 | -345.999 | -337.72 | -332.473 | -325.471 | -322.847 | -316.144 | -310.6 | -308.26 | -302.187 | -298.074 | -296.074 | -283.447 | -281.238 | -268.005 | -266.421 | -264.65 | -263.751 | -264.618 | -267.972 | -287.123 | -271.812 | -260.773 | -255.441 | -255.275 | -255.178 | -253.472 | -251.135 | -252.987 | -239.816 | -241.16 | -241.807 | -245.787 | -241.226 | -238.619 | -235.985 | -132.841 | -129.512 | -126.752 | -114.324 | -85.865 | -83.908 | -81.799 | -77.672 | -76.367 | -74.352 | -71.021 | -66.165 | -72.736 | -70.673 | -66.887 | -64.465 | -61.562 | -59.134 | -56.581 | -54.227 | -51.593 | -49.387 | -49.703 | -47.292 | -44.94 | -42.082 | -39.774 | -37.908 | -36.313 | -34.569 | -33.052 | -31.881 | -30.289 | -28.979 | -27.533 | -26.5 | -25.543 | -24.832 | -23.9 | -23.1 | -22.4 | -21.6 | -20.6 | -19.7 | -18.1 | -17 | -16.1 | -15.3 | -14 | -13.2 | -12.5 | -3.8 |
Accumulated Other Comprehensive Income/Loss
| 0.008 | -0.084 | -0.134 | -0.184 | -0.066 | -0.099 | -0.095 | -0.065 | -0.129 | -0.044 | -0.034 | -0.03 | -0.027 | -0.009 | -0.001 | 0.003 | -0.01 | 0.017 | 0.133 | 0.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.045 | -1.224 | -1.273 | -1.333 | -1.357 | -1.391 | -1.416 | -1.422 | -1.325 | -1.391 | -1.398 | -1.43 | -1.336 | -1.361 | -1.362 | -1.38 | -1.199 | -1.045 | -1.045 | -1.045 | -1.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | -0.7 | -0.7 | -0.7 | -0.6 | -0.4 | -0.3 | -0.3 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 |
Other Total Stockholders Equity
| 856.824 | 849.388 | 846.654 | 772.129 | 764.151 | 754.823 | 730.322 | 723.069 | 722.049 | 709.59 | 703.379 | 706.433 | 696.563 | 687.691 | 684.987 | 680.103 | 672.304 | 669.125 | 667.712 | 665.784 | 664.064 | 565.58 | 559.335 | 546.057 | 543.754 | 542.476 | 536.733 | 533.319 | 529.421 | 440.813 | 434.674 | 433.023 | 431.168 | 388.618 | 383.999 | 381.477 | 377.993 | 381.006 | 361.837 | 301.033 | 300.69 | 253.086 | 252.571 | 252.252 | 251.636 | 251.231 | 251.145 | 250.764 | 250.649 | 240.593 | 240.497 | 240.369 | 237.596 | 231.613 | 231.045 | 230.575 | 230.149 | 222.375 | 221.68 | 220.677 | 214.686 | 230.057 | 227.284 | 226.536 | 224.704 | 126.81 | 126.427 | 126.309 | 116.014 | 69.683 | 69.417 | 69.087 | 68.795 | 63.178 | 63.107 | 63.057 | 62.938 | 60.645 | 59.504 | 59.504 | 59.006 | 58.999 | 58.88 | 58.802 | 49.593 | 49.343 | 49.313 | 49.125 | 48.985 | 48.988 | 48.988 | 48.988 | 48.053 | 47.869 | 47.856 | 47.853 | 47.798 | 46.621 | 44.578 | 41.238 | 30 | 29.92 | 25.202 | 24.909 | 25.7 | 25.6 | 24.8 | 20.1 | 20.9 | 19.1 | 18.4 | 18.4 | 18.4 | 18 | 18 | 17.9 | 3.7 |
Total Shareholders Equity
| 44.031 | 45.773 | 73.241 | -8.881 | 14.826 | 22.038 | 9.345 | 18.74 | 26.761 | 15.413 | 20.086 | 31.443 | 42.368 | 79.744 | 84.086 | 94.39 | 102.551 | 115.111 | 121.054 | 132.377 | 178.43 | 96.052 | 107.16 | 117.793 | 134.045 | 150.245 | 160.914 | 169.199 | 170.098 | 89.88 | 89.078 | 95.706 | 99.098 | 63.485 | 61.48 | 65.661 | 67.721 | 73.073 | 59.949 | 3.159 | 4.816 | -30.355 | -28.402 | -15.493 | -14.779 | -13.164 | -12.353 | -13.606 | -17.076 | -46.288 | -31.073 | -20.163 | -17.606 | -23.467 | -23.939 | -22.704 | -20.795 | -30.453 | -17.979 | -20.329 | -26.989 | -15.599 | -13.826 | -11.97 | -11.186 | -7.011 | -4.074 | -1.432 | 0.681 | -17.191 | -15.501 | -13.722 | -9.887 | -14.199 | -12.255 | -8.974 | -4.237 | -13.139 | -12.285 | -8.559 | -6.661 | -3.799 | -1.515 | 0.953 | -5.825 | -3.508 | -1.339 | -1.876 | 0.489 | 2.819 | 5.676 | 7.966 | 9.078 | 10.644 | 12.375 | 13.889 | 15.004 | 16.458 | 15.719 | 13.82 | 3.6 | 4.437 | 0.404 | 1.043 | 1.8 | 2.5 | 2.5 | 0.3 | 0.6 | 1.9 | 2.4 | 3.3 | 4.1 | 5 | 5.9 | 6.5 | -0.3 |
Total Equity
| 44.031 | 45.773 | 73.241 | -8.881 | 14.826 | 22.038 | 9.345 | 18.74 | 26.761 | 15.413 | 20.086 | 31.443 | 42.368 | 79.744 | 84.086 | 94.39 | 102.551 | 115.111 | 121.054 | 132.377 | 178.43 | 96.052 | 107.16 | 117.793 | 134.045 | 150.245 | 160.914 | 169.199 | 170.098 | 89.88 | 89.078 | 95.706 | 99.098 | 63.485 | 61.48 | 65.661 | 67.721 | 73.073 | 59.949 | 3.159 | 4.816 | -30.355 | -28.402 | -15.493 | -14.779 | -13.164 | -12.353 | -13.606 | -17.076 | -46.288 | -31.073 | -20.163 | -17.606 | -23.467 | -23.939 | -22.704 | -20.795 | -30.453 | -17.979 | -20.329 | -26.989 | -15.599 | -13.826 | -11.97 | -11.186 | -7.011 | -4.074 | -1.432 | 0.681 | -17.191 | -15.501 | -13.722 | -9.887 | -14.199 | -12.255 | -8.974 | -4.237 | -13.139 | -12.285 | -8.559 | -6.661 | -3.799 | -1.515 | 0.953 | -5.825 | -3.508 | -1.339 | -1.876 | 0.489 | 2.819 | 5.676 | 7.966 | 9.078 | 10.644 | 12.375 | 13.889 | 15.004 | 16.458 | 15.719 | 13.82 | 3.6 | 4.437 | 0.404 | 1.043 | 1.8 | 2.5 | 2.5 | 0.3 | 0.6 | 1.9 | 2.4 | 3.3 | 4.1 | 5 | 5.9 | 6.5 | -0.3 |
Total Liabilities & Shareholders Equity
| 108.931 | 120.592 | 134.003 | 74.828 | 64.002 | 66.087 | 53.55 | 53.345 | 64.214 | 38.761 | 44.719 | 55.172 | 79.586 | 119.019 | 130.675 | 141.432 | 151.198 | 159.365 | 164.378 | 175.003 | 223.382 | 142.772 | 159.41 | 166.136 | 174.399 | 160.576 | 166.697 | 175.653 | 178.766 | 95.731 | 96.659 | 105.284 | 111.058 | 73.814 | 74.152 | 77.42 | 80.055 | 89.549 | 76.925 | 13.117 | 16.582 | 0.28 | 0.24 | 0.478 | 0.613 | 1.092 | 2.397 | 1.721 | 1.73 | 1.234 | 2.437 | 3.196 | 3.785 | 2.22 | 5.065 | 6.876 | 8.771 | 2.279 | 3.625 | 5.195 | 1.583 | 2.705 | 2.351 | 3.624 | 4.171 | 5.754 | 6.92 | 7.352 | 9.149 | 3.5 | 3.634 | 4.876 | 6.426 | 7.073 | 8.256 | 10.574 | 7.213 | 7.811 | 9.228 | 11.761 | 11.09 | 13.663 | 15.8 | 18.496 | 11.811 | 13.029 | 16.34 | 16.743 | 19.487 | 20.031 | 22.882 | 25.023 | 25.487 | 26.453 | 27.806 | 29.275 | 30.526 | 31.638 | 17.195 | 18.229 | 4.6 | 5.367 | 1.135 | 1.707 | 2.4 | 3 | 3.1 | 1 | 1.4 | 2.4 | 3 | 3.9 | 5 | 5.6 | 6.5 | 7.3 | 0.5 |