Aehr Test Systems
NASDAQ:AEHR
16.51 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 37.83 | 49.159 | 47.581 | 50.514 | 50.955 | 30.054 | 17.188 | 18.874 | 36.147 | 31.484 | 32.02 | 35.031 | 6.53 | 4.582 | 4.738 | 3.449 | 6.313 | 5.433 | 5.058 | 5.302 | 5.266 | 5.428 | 12.3 | 14.002 | 15.864 | 16.848 | 9.077 | 9.959 | 13.993 | 17.803 | 2.039 | 5.154 | 2.342 | 0.939 | 2.472 | 1.955 | 3.653 | 5.527 | 2.274 | 3.596 | 2.075 | 1.809 | 1.846 | 2.494 | 2.435 | 2.324 | 1.381 | 1.192 | 1.901 | 2.073 | 2.975 | 3.126 | 3.892 | 4.02 | 3.808 | 5.06 | 5.405 | 7.766 | 8.673 | 5.052 | 2.745 | 4.36 | 7.399 | 11.727 | 7.452 | 15.648 | 5.774 | 5.987 | 7.674 | 6.564 | 6.799 | 8.963 | 8.55 | 9.405 | 7.755 | 5.807 | 3.983 | 4.952 | 4.668 | 6.638 | 6.271 | 4.641 | 6.71 | 6.37 | 6.104 | 8.362 | 6.411 | 7.153 | 8.02 | 7.485 | 7.001 | 5.994 | 9.678 | 10.391 | 12.662 | 10.826 | 9.718 | 8.323 | 4.429 | 5.266 | 3.541 | 5.336 | 5.915 | 6.769 | 6.885 | 6.748 | 11.82 | 13.742 | 25.363 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 17.853 | 25.577 | 17.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.986 | 5.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.003 | 2 | 0 | 0.3 | 0.951 | 1.046 | 2.987 | 3.312 | 3.182 | 1.773 | 1.6 | 2.2 | 1.003 | 2.341 | 3.813 | 3.991 | 4.217 | 4.299 | 5.892 | 5.611 | 5.243 | 4.965 | 2.429 | 2.631 | 4.217 | 4.856 | 8.003 | 3.551 | 6.186 | 5.853 | 3.764 | 5.763 | 5.343 | 5.481 | 7.365 | 10.784 | 14.212 | 16.998 | 14.847 | 15.528 | 13.02 | 16.287 | 16.579 | 10.844 | 10.299 | 1.493 |
Cash and Short Term Investments
| 37.83 | 49.159 | 47.581 | 50.514 | 50.955 | 47.907 | 42.765 | 36.584 | 36.147 | 31.484 | 32.02 | 35.031 | 6.53 | 4.582 | 4.738 | 3.449 | 6.313 | 5.433 | 5.058 | 5.302 | 5.266 | 5.428 | 12.3 | 14.002 | 15.864 | 16.848 | 15.063 | 15.928 | 13.993 | 17.803 | 2.039 | 5.154 | 2.342 | 0.939 | 2.472 | 1.955 | 3.653 | 5.527 | 2.274 | 3.596 | 2.075 | 1.809 | 1.846 | 2.494 | 2.435 | 2.324 | 1.381 | 1.192 | 1.901 | 2.073 | 2.975 | 3.126 | 3.892 | 4.02 | 3.808 | 5.06 | 5.405 | 7.766 | 8.673 | 5.052 | 2.745 | 4.36 | 7.399 | 13.73 | 9.452 | 15.648 | 6.074 | 6.938 | 8.72 | 9.551 | 10.111 | 12.145 | 10.323 | 11.005 | 9.955 | 6.81 | 6.324 | 8.765 | 8.659 | 10.855 | 10.57 | 10.533 | 12.321 | 11.613 | 11.069 | 10.791 | 9.042 | 11.37 | 12.876 | 15.488 | 10.552 | 12.18 | 15.531 | 14.155 | 18.425 | 16.169 | 15.199 | 15.688 | 15.213 | 19.478 | 20.539 | 20.183 | 21.443 | 19.789 | 23.172 | 23.327 | 22.664 | 24.041 | 26.856 |
Net Receivables
| 8.561 | 9.996 | 5.813 | 4.573 | 13.161 | 16.594 | 11.389 | 10.156 | 5.116 | 12.859 | 8.543 | 7.391 | 4.264 | 5.202 | 2.721 | 1.429 | 1.116 | 3.717 | 3.511 | 5.231 | 3.287 | 4.859 | 1.944 | 3.868 | 2.272 | 2.856 | 4.673 | 3.49 | 5.301 | 4.01 | 1.596 | 1.429 | 1.774 | 0.522 | 1.947 | 2.503 | 2.628 | 1.383 | 0.597 | 1.352 | 2.098 | 3.39 | 3.378 | 2.735 | 2.86 | 2.632 | 1.57 | 2.899 | 2.558 | 2.588 | 0.825 | 2.101 | 2.633 | 1.432 | 2.229 | 1.508 | 1.387 | 0.596 | 1.321 | 0.971 | 0.718 | 0.931 | 1.075 | 14.811 | 16.948 | 10.927 | 17.977 | 11.554 | 6.783 | 6.614 | 6.073 | 3.557 | 5.248 | 4.531 | 2.851 | 4.113 | 4.628 | 2.537 | 2.838 | 2.872 | 5.25 | 4.205 | 1.467 | 3.28 | 3.106 | 2.889 | 5.568 | 3.864 | 3.546 | 3.132 | 5.009 | 4.734 | 3.196 | 5.751 | 6.822 | 7.888 | 7.637 | 6.294 | 7.302 | 3.5 | 3.993 | 3.533 | 6.133 | 6.954 | 5.615 | 7.182 | 11.261 | 8.721 | 8.883 |
Inventory
| 42.973 | 37.47 | 38.085 | 33.817 | 31.557 | 23.908 | 21.619 | 17.972 | 17.233 | 15.051 | 14.152 | 13.033 | 10.146 | 8.849 | 8.339 | 9.057 | 8.102 | 7.989 | 9.33 | 9.8 | 9.217 | 9.061 | 9.189 | 9.983 | 9.585 | 9.049 | 9.368 | 8.225 | 9.02 | 6.604 | 7.207 | 6.069 | 6.031 | 7.033 | 7.378 | 7.419 | 7.258 | 7.123 | 6.854 | 6.035 | 6.304 | 6.148 | 5.931 | 5.65 | 5.369 | 5.369 | 5.722 | 6.444 | 6.71 | 6.07 | 5.65 | 5.579 | 5.169 | 4.958 | 4.687 | 4.253 | 3.942 | 3.635 | 4.035 | 3.95 | 4.118 | 4.472 | 5.927 | 10.517 | 10.767 | 10.209 | 9.431 | 10.678 | 10.646 | 9.701 | 7.079 | 5.938 | 6.285 | 7.242 | 7.821 | 8.609 | 7.815 | 7.14 | 7.393 | 7.041 | 7.623 | 7.989 | 8.307 | 7.897 | 8.493 | 9.247 | 9.467 | 8.856 | 8.921 | 8.633 | 8.61 | 9.472 | 9.73 | 10.125 | 9.758 | 10.074 | 10.489 | 11.183 | 9.839 | 10.345 | 9.488 | 9.221 | 10.136 | 11.738 | 11.835 | 11.942 | 10.626 | 9.99 | 10.488 |
Other Current Assets
| 3.555 | 2.446 | 1.74 | 2.861 | 0.54 | 0.621 | 0.808 | 0.823 | 1.666 | 1.226 | 0.559 | 1.244 | 1.518 | 1.102 | 1.142 | 0.866 | 0.878 | 1.024 | 1.172 | 1.068 | 1.046 | 1.372 | 1.574 | 1.376 | 1.454 | 1.406 | 2.678 | 4.196 | 4.1 | 1.922 | 0.354 | 0.78 | 0.61 | 0.254 | 0.297 | 0.402 | 0.465 | 0.262 | 0.428 | 0.359 | 0.351 | 0.326 | 0.399 | 0.42 | 0.456 | 0.197 | 0.205 | 0.39 | 0.326 | 0.197 | 0.247 | 0.218 | 0.247 | 0.161 | 0.22 | 0.184 | 0.19 | 0.445 | 0.752 | 0.628 | 3.752 | 0.879 | 0.884 | 2.61 | 3.077 | 3.439 | 0.346 | 0.371 | 0.325 | 0.326 | 0.432 | 1.107 | 0.316 | 0.357 | 0.354 | 0.388 | 0.433 | 0.585 | 0.51 | 0.446 | 0.449 | 0.492 | 0.466 | 0.417 | 0.494 | 1.64 | 2.26 | 2.353 | 2.327 | 2.373 | 3.593 | 3.426 | 3.544 | 3.321 | 3.168 | 3.514 | 3.204 | 3.277 | 2.348 | 3.025 | 2.668 | 2.197 | 1.715 | 1.626 | 1.493 | 1.407 | 1.252 | 1.181 | 1.203 |
Total Current Assets
| 92.919 | 97.848 | 92.349 | 91.765 | 96.213 | 89.03 | 76.581 | 65.535 | 59.329 | 60.007 | 55.274 | 56.077 | 21.699 | 19.184 | 16.369 | 14.368 | 15.97 | 17.651 | 18.485 | 20.867 | 18.293 | 20.034 | 24.22 | 28.541 | 28.448 | 29.456 | 30.443 | 29.741 | 30.364 | 29.378 | 11.196 | 13.042 | 10.452 | 8.748 | 12.094 | 12.279 | 14.004 | 14.295 | 10.153 | 11.342 | 10.828 | 11.673 | 11.554 | 11.299 | 11.12 | 10.522 | 8.878 | 10.925 | 11.495 | 10.928 | 9.697 | 11.024 | 11.941 | 10.571 | 10.944 | 11.005 | 10.924 | 12.442 | 14.781 | 10.601 | 11.333 | 10.642 | 15.285 | 41.668 | 40.244 | 40.223 | 33.828 | 29.541 | 26.474 | 26.192 | 23.695 | 22.747 | 22.172 | 23.135 | 20.981 | 19.92 | 19.2 | 19.027 | 19.4 | 21.214 | 23.892 | 23.219 | 22.561 | 23.207 | 23.162 | 24.567 | 26.337 | 26.443 | 27.67 | 29.626 | 27.764 | 29.812 | 32.001 | 33.352 | 38.173 | 37.645 | 36.529 | 36.442 | 34.702 | 36.348 | 36.688 | 35.134 | 39.427 | 40.107 | 42.115 | 43.858 | 45.803 | 43.933 | 47.43 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.828 | 8.987 | 9.013 | 9.172 | 9.034 | 8.882 | 7.574 | 1.824 | 2.062 | 2.12 | 1.867 | 1.926 | 2.113 | 2.283 | 2.38 | 2.601 | 2.574 | 2.77 | 3.043 | 3.247 | 3.533 | 1.045 | 0.975 | 1.074 | 1.174 | 1.203 | 1.205 | 1.166 | 1.14 | 1.419 | 0.861 | 0.793 | 0.789 | 1.204 | 1.251 | 0.576 | 0.465 | 0.478 | 0.502 | 0.538 | 0.492 | 0.474 | 0.311 | 0.249 | 0.246 | 0.301 | 0.378 | 0.358 | 0.439 | 0.51 | 0.587 | 0.707 | 0.827 | 0.954 | 1.078 | 1.221 | 1.36 | 1.504 | 1.654 | 2.446 | 2.563 | 2.741 | 2.792 | 2.292 | 2.378 | 2.278 | 1.779 | 1.605 | 1.617 | 1.689 | 1.261 | 1.032 | 0.854 | 0.959 | 1.028 | 1.328 | 1.381 | 1.232 | 1.242 | 1.288 | 1.306 | 1.289 | 1.337 | 1.395 | 1.45 | 1.515 | 1.57 | 2.106 | 2.205 | 2.356 | 2.457 | 1.874 | 1.98 | 2.103 | 2.236 | 2.369 | 2.51 | 2.613 | 2.369 | 1.866 | 1.835 | 1.936 | 2.187 | 1.957 | 1.576 | 1.541 | 1.606 | 1.602 | 1.659 |
Goodwill
| 10.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0.274 | 0 | 0.274 | 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
| 22.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0.274 | 0 | 0.274 | 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 | 0.2 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.08 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.351 | 20.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 1.9 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.557 | 0.104 | 0.084 | 0.088 | 0.072 | 0.081 | 0.091 | 0.184 | 0.107 | 0.121 | 0.134 | 0.102 | 0.109 | 0.118 | 0.142 | 0.142 | 0.147 | 0.153 | 0.16 | 0.186 | 0.199 | 0.228 | 0.256 | 0.206 | 0.186 | 0.296 | 0.244 | 0.094 | 0.095 | 0.095 | 0.096 | 0.095 | 0.095 | 0.094 | 0.094 | 0.093 | 0.094 | 0.095 | 0.094 | 0.094 | 0.095 | 0.078 | 0.078 | 0.078 | 0.078 | 0.152 | 0.159 | 0.169 | 0.174 | 0.175 | 0.172 | 0.177 | 0.178 | 0.558 | 0.54 | 0.54 | 0.538 | 0.528 | 0.532 | 0.534 | 0.531 | 0.528 | 0.525 | 0.528 | 0.518 | 0.524 | 0.531 | 0.516 | 0.525 | 0.52 | 0.523 | 0.523 | 0.52 | 0.525 | 0.522 | 0.52 | 0.526 | 0.936 | 1.505 | 1.046 | 1.037 | 2.304 | 2.077 | 2.81 | 2.595 | 2.165 | 1.983 | 1.866 | 2.56 | 1.836 | 5.474 | 4.529 | 3.677 | 4.137 | 1.629 | 1.882 | 1.159 | 1.674 | 2.235 | 2.138 | 2.608 | 4.117 | 1.661 | 2.434 | 1.783 | 1.706 | 3.445 | 4.236 | 0.935 |
Total Non-Current Assets
| 52.943 | 30.064 | 9.247 | 9.41 | 9.256 | 9.113 | 7.815 | 2.008 | 2.249 | 2.321 | 2.081 | 2.108 | 2.302 | 2.481 | 2.522 | 2.743 | 2.721 | 2.923 | 3.203 | 3.433 | 3.732 | 1.273 | 1.231 | 1.36 | 1.44 | 1.499 | 1.529 | 1.26 | 1.235 | 1.514 | 0.957 | 0.888 | 0.884 | 1.298 | 1.345 | 0.669 | 0.559 | 0.573 | 0.596 | 0.632 | 0.587 | 0.552 | 0.389 | 0.327 | 0.324 | 0.453 | 0.537 | 0.527 | 0.613 | 0.685 | 0.759 | 0.884 | 1.005 | 1.512 | 1.618 | 1.761 | 1.898 | 2.032 | 2.186 | 2.98 | 3.094 | 3.269 | 3.317 | 4.994 | 5.07 | 4.976 | 2.584 | 2.395 | 2.416 | 2.483 | 2.058 | 1.829 | 1.648 | 1.758 | 1.824 | 2.122 | 2.181 | 2.442 | 3.021 | 2.608 | 2.617 | 3.593 | 3.688 | 4.205 | 4.319 | 3.68 | 3.553 | 3.972 | 4.765 | 4.192 | 7.931 | 6.403 | 5.657 | 6.24 | 3.865 | 4.251 | 3.669 | 4.287 | 4.604 | 4.004 | 4.443 | 6.053 | 3.848 | 4.391 | 3.359 | 3.247 | 5.051 | 5.838 | 2.594 |
Total Assets
| 145.862 | 127.912 | 101.596 | 101.175 | 105.469 | 98.143 | 84.396 | 67.543 | 61.578 | 62.328 | 57.355 | 58.185 | 24.001 | 21.665 | 18.891 | 17.111 | 18.691 | 20.574 | 21.688 | 24.3 | 22.025 | 21.307 | 25.451 | 29.901 | 29.888 | 30.955 | 31.972 | 31.001 | 31.599 | 30.892 | 12.153 | 13.93 | 11.336 | 10.046 | 13.439 | 12.948 | 14.563 | 14.868 | 10.749 | 11.974 | 11.415 | 12.225 | 11.943 | 11.626 | 11.444 | 10.975 | 9.415 | 11.452 | 12.108 | 11.613 | 10.456 | 11.908 | 12.946 | 12.083 | 12.562 | 12.766 | 12.822 | 14.474 | 16.967 | 13.581 | 14.427 | 13.911 | 18.602 | 46.662 | 45.314 | 45.199 | 36.412 | 31.936 | 28.89 | 28.675 | 25.753 | 24.576 | 23.82 | 24.893 | 22.805 | 22.042 | 21.381 | 21.469 | 22.421 | 23.822 | 26.509 | 26.812 | 26.249 | 27.412 | 27.481 | 28.247 | 29.89 | 30.415 | 32.435 | 33.818 | 35.695 | 36.215 | 37.658 | 39.592 | 42.038 | 41.896 | 40.198 | 40.729 | 39.306 | 40.352 | 41.131 | 41.187 | 43.275 | 44.498 | 45.474 | 47.105 | 50.854 | 49.771 | 50.024 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5.571 | 5.332 | 4.979 | 4.183 | 8.328 | 9.206 | 4.988 | 3.949 | 3.387 | 4.195 | 3.307 | 3.386 | 2.753 | 2.893 | 1.086 | 1.155 | 0.809 | 0.945 | 0.925 | 2.32 | 1.742 | 1.933 | 0.557 | 1.953 | 1.317 | 1.762 | 2.638 | 1.789 | 3.473 | 2.808 | 1.821 | 1.77 | 1.906 | 1.413 | 1.883 | 1.39 | 1.848 | 0.724 | 1.631 | 1.79 | 1.586 | 1.892 | 2.265 | 1.892 | 1.403 | 1.188 | 1.517 | 1.461 | 2.001 | 1.507 | 0.96 | 1.494 | 1.473 | 0.885 | 1.672 | 0.946 | 0.772 | 0.703 | 0.528 | 0.366 | 0.588 | 0.995 | 1.703 | 2.224 | 2.414 | 2.981 | 2.522 | 1.872 | 1.955 | 2.517 | 1.416 | 0.901 | 1.076 | 1.13 | 1.316 | 1.147 | 1.222 | 1.05 | 0.479 | 0.737 | 2.617 | 1.838 | 0.819 | 0.897 | 0.751 | 0.748 | 1.179 | 0.656 | 0.809 | 0.874 | 0.549 | 0.371 | 0.591 | 1.213 | 2.188 | 2.231 | 1.701 | 2.989 | 2.479 | 2.5 | 2.566 | 1.005 | 1.304 | 1.917 | 2.141 | 2.084 | 4.167 | 3.862 | 4.623 |
Short Term Debt
| 1.654 | 0.93 | 0.856 | 0.794 | 0.55 | 0.274 | 0.136 | 0.551 | 1.482 | 1.588 | 1.556 | 1.526 | 1.5 | 4.553 | 4.336 | 2.623 | 2.275 | 1.969 | 1.288 | 1.238 | 1.212 | 0 | 6.11 | 6.11 | 6.11 | 6.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0.115 | 0.642 | 1 | 0.777 | 0.406 | 0.476 | 0.947 | 1.101 | 1.215 | 1.685 | 1.452 | 1.408 | 0.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.138 | 0.143 | 0.143 | 0.142 | 0.155 | 0.155 | 0.152 | 0.168 | 0.093 | 0.085 | 0.086 | 0.385 | 0.474 | 1.856 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0.029 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0.063 | 0 | 0 | 0 | 0.101 | 0.008 | 0.008 | 0.008 | 0.068 | 0.077 | 0.076 | 0.076 | 0.078 | 0.115 | 0.114 | 0.112 | 0.074 | 0.129 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.541 | 0.097 | 0.068 | 0.147 | 6.114 | 2.822 | 0.843 | 3.68 | 3.292 | 2.415 | 6.197 | 10.142 | 3.279 | 0.189 | 0.587 | 0.066 | 0.387 | 0.17 | 0.385 | 1.809 | 0.615 | 1.545 | 1.267 | 2.068 | 2.339 | 1.63 | 2.31 | 3.142 | 3.034 | 3.467 | 1.012 | 1.055 | 2.724 | 1.714 | 2.026 | 1.295 | 1.819 | 4.75 | 1.712 | 0.792 | 0.761 | 1.058 | 1.345 | 2.038 | 2.413 | 1.972 | 0.238 | 0.594 | 0.393 | 0.555 | 0.185 | 0.271 | 0.209 | 0.221 | 0.05 | 0.183 | 0.067 | 0.286 | 2.448 | 0.872 | 0.161 | 0.241 | 0.125 | 0.21 | 0.204 | 0.186 | 0.167 | 0.194 | 0.25 | 0.378 | 0.239 | 0.238 | 0.464 | 2.335 | 1.331 | 1.255 | 0.835 | 0.692 | 0.532 | 0.484 | 0.651 | 0.337 | 0.33 | 0.455 | 0.114 | 0.106 | 0.142 | 0.409 | 0.399 | 0.54 | 0.646 | 0.327 | 0.051 | 0.051 | 0.051 | 0.063 | 0.063 | 0.037 | 0.06 | 0.053 | 0.3 | 0.521 | 0.871 | 0.112 | 0.049 | 0.311 | 0.607 | 0.736 | 0.264 |
Other Current Liabilities
| 3.827 | 4.149 | 3.482 | 2.659 | 4.218 | 4.771 | 3.723 | 2.566 | 1.421 | 2.7 | 1.349 | 1.143 | 0.983 | 1.409 | 0.68 | 0.178 | 0.361 | 0.572 | 0.271 | 0.548 | 0.557 | 2.005 | 2.085 | 1.487 | 1.498 | 1.612 | 1.643 | 1.607 | 1.572 | 1.54 | 1.897 | 1.366 | 1.372 | 1.49 | 1.458 | 1.496 | 1.557 | 0.944 | 1.367 | 1.24 | 1.427 | 1.322 | 1.37 | 1.169 | 1.361 | 1.362 | 1.439 | 1.497 | 1.468 | 1.358 | 1.092 | 1.425 | 1.451 | 1.434 | 1.213 | 1.336 | 1.368 | 1.626 | 1.615 | 1.728 | 1.831 | 2.107 | 2.666 | 2.821 | 3.179 | 3.694 | 4.129 | 3.098 | 2.575 | 2.927 | 2.369 | 2.33 | 2.119 | 2.347 | 2.119 | 1.931 | 1.782 | 1.943 | 2.013 | 1.96 | 2.018 | 2.1 | 2.104 | 2.221 | 1.843 | 1.739 | 2.324 | 2.147 | 1.995 | 2.26 | 1.22 | 1.623 | 2.571 | 3.336 | 4.08 | 3.636 | 3.129 | 2.873 | 1.877 | 2.492 | 2.017 | 2.44 | 2.626 | 3.584 | 3.406 | 4.492 | 5.993 | 5.886 | 5.292 |
Total Current Liabilities
| 15.42 | 10.508 | 9.18 | 7.959 | 19.253 | 16.308 | 9.388 | 10.746 | 9.899 | 11.014 | 12.817 | 16.545 | 8.76 | 9.061 | 6.911 | 4.483 | 4.173 | 3.865 | 3.327 | 6.344 | 4.54 | 5.512 | 10.019 | 11.618 | 11.264 | 11.148 | 6.591 | 6.538 | 8.079 | 7.884 | 4.73 | 4.191 | 6.002 | 4.68 | 7.367 | 4.181 | 5.224 | 6.519 | 4.833 | 4.472 | 4.782 | 5.117 | 5.463 | 5.651 | 6.2 | 5.701 | 4.524 | 5.351 | 5.426 | 4.855 | 3.082 | 3.318 | 3.133 | 2.54 | 2.935 | 2.465 | 2.207 | 2.615 | 4.591 | 2.966 | 2.58 | 3.343 | 4.494 | 5.255 | 5.797 | 6.861 | 6.818 | 5.164 | 4.78 | 5.822 | 4.024 | 3.469 | 3.659 | 5.812 | 4.766 | 4.333 | 3.839 | 3.685 | 3.024 | 3.181 | 5.286 | 4.275 | 3.253 | 3.573 | 2.708 | 2.593 | 3.645 | 3.212 | 3.203 | 3.674 | 2.415 | 2.321 | 3.213 | 4.6 | 6.319 | 6.068 | 5.036 | 6.042 | 4.558 | 5.2 | 5.038 | 4.118 | 4.969 | 5.706 | 5.681 | 6.973 | 11.152 | 10.958 | 12.035 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.878 | 5.732 | 5.878 | 6.016 | 5.997 | 6.163 | 6.324 | 0.065 | 0.073 | 0.212 | 0.415 | 0.616 | 0.813 | 1.007 | 1.372 | 1.827 | 2.178 | 2.631 | 1.772 | 1.924 | 2.086 | 0 | 0 | 0 | 0 | 0 | 6.11 | 6.11 | 6.11 | 6.11 | 6.095 | 6.051 | 6.006 | 5.962 | 3.917 | 3.873 | 3.828 | 3.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0.226 | 0.297 | 0.343 | 0.388 | 0.397 | 0.391 | 0.432 | 0.126 | 0.128 | 0.113 | 0.069 | 0.082 | 0.106 |
Deferred Revenue Non-Current
| 0.06 | 0.041 | 0 | 0.004 | 0.033 | 0.031 | 0.008 | 0.025 | 0.047 | 0.069 | 0.09 | 0.116 | 0.15 | 0.099 | 0.08 | 0.009 | 0.019 | 0.022 | 0.034 | 0.064 | 0.113 | 0.189 | 0.24 | 0.252 | 0.359 | 0.459 | 0.497 | 0.251 | 0.097 | 0.104 | 0.032 | 0.047 | 0.063 | 0.127 | 0.127 | 0.127 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.02 | 0.036 | 0.068 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.009 | -0.019 | -0.022 | -0.034 | -0.064 | -0.113 | 0 | 0 | 0 | 0 | 0 | -0.497 | -0.251 | -0.097 | -0.104 | -0.032 | -0.047 | -0.063 | -0.127 | -0.127 | -0.127 | -0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.021 | 0.038 | 0.041 | 0.042 | 0.041 | 0.041 | 0.042 | 0.04 | 0.041 | 0.044 | 0.045 | 0.046 | 0.046 | 0.049 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0.151 | 0.147 | 0.145 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.079 | 0.109 | 0.132 | 0.156 | 0.212 | 0.237 | 0.256 | 0.273 | 0.257 | 0.324 | 0.337 | 0.389 | 0.442 | 0.547 | 0.558 | 0.569 | 0.578 | 0.287 | 0.593 | 0.6 | 0.605 | 0.629 | 0.615 | 0.612 | 0.566 | 0.11 | 0.14 | 0.163 | 0.185 | 0.233 | 0.247 | 0.255 | 0.264 | 0.318 | 0.327 | 0.329 | 0.332 | 0.339 | 0.341 | 0.337 | 0.333 | 0.333 | 0.329 | 0.319 | 0.309 | 0.301 | 0.291 | 0.275 | 0.259 | 0.245 | 0.229 | 0.207 | 0.185 | 0.166 | 0.179 | 0 | 0.085 | 0 | -0.033 | 0 | 0 | 0 | 0 | 0.014 | 0.055 | 0.097 | 0.138 | 0.179 |
Total Non-Current Liabilities
| 7.959 | 5.811 | 5.919 | 6.062 | 6.071 | 6.235 | 6.374 | 0.13 | 0.161 | 0.325 | 0.55 | 0.778 | 1.009 | 1.155 | 1.495 | 1.836 | 2.197 | 2.653 | 1.806 | 1.988 | 2.199 | 0.342 | 0.391 | 0.399 | 0.504 | 0.522 | 6.607 | 6.361 | 6.207 | 6.214 | 6.127 | 6.098 | 6.069 | 6.089 | 4.044 | 4 | 3.955 | 3.799 | 0.008 | 0.008 | 0.008 | 0.079 | 0.117 | 0.152 | 0.192 | 0.28 | 0.359 | 0.256 | 0.273 | 0.304 | 0.324 | 0.337 | 0.389 | 0.442 | 0.547 | 0.558 | 0.569 | 0.578 | 0.589 | 0.593 | 0.6 | 0.605 | 0.629 | 0.615 | 0.612 | 0.566 | 0.11 | 0.14 | 0.163 | 0.185 | 0.233 | 0.247 | 0.255 | 0.264 | 0.318 | 0.327 | 0.329 | 0.332 | 0.339 | 0.341 | 0.337 | 0.333 | 0.333 | 0.329 | 0.319 | 0.309 | 0.301 | 0.291 | 0.275 | 0.259 | 0.245 | 0.229 | 0.207 | 0.185 | 0.166 | 0.362 | 0.377 | 0.382 | 0.343 | 0.355 | 0.397 | 0.391 | 0.432 | 0.126 | 0.142 | 0.168 | 0.166 | 0.22 | 0.285 |
Total Liabilities
| 23.379 | 16.319 | 15.099 | 14.021 | 25.324 | 22.543 | 15.762 | 10.876 | 10.06 | 11.339 | 13.367 | 17.323 | 9.769 | 10.216 | 8.406 | 6.319 | 6.37 | 6.518 | 5.133 | 8.332 | 6.739 | 5.854 | 10.41 | 12.017 | 11.768 | 11.67 | 13.198 | 12.899 | 14.286 | 14.098 | 10.857 | 10.289 | 12.071 | 10.769 | 11.411 | 8.181 | 9.179 | 10.318 | 4.841 | 4.48 | 4.79 | 5.196 | 5.58 | 5.803 | 6.392 | 5.981 | 4.883 | 5.607 | 5.699 | 5.159 | 3.406 | 3.655 | 3.522 | 2.982 | 3.482 | 3.023 | 2.776 | 3.193 | 5.18 | 3.559 | 3.18 | 3.948 | 5.123 | 5.87 | 6.409 | 7.427 | 6.928 | 5.304 | 4.943 | 6.007 | 4.257 | 3.716 | 3.914 | 6.076 | 5.084 | 4.66 | 4.168 | 4.017 | 3.363 | 3.522 | 5.623 | 4.608 | 3.586 | 3.902 | 3.027 | 2.902 | 3.946 | 3.503 | 3.478 | 3.933 | 2.66 | 2.55 | 3.42 | 4.785 | 6.485 | 6.43 | 5.413 | 6.424 | 4.901 | 5.555 | 5.435 | 4.509 | 5.401 | 5.832 | 5.823 | 7.141 | 11.318 | 11.178 | 12.32 |
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 |
Common Stock
| 0.295 | 0.289 | 0.289 | 0.288 | 0.288 | 0.285 | 0.283 | 0.277 | 0.274 | 0.271 | 0.269 | 0.268 | 0.245 | 0.237 | 0.236 | 0.235 | 0.233 | 0.231 | 0.23 | 0.229 | 0.227 | 0.227 | 0.226 | 0.224 | 0.222 | 0.221 | 0.219 | 0.218 | 0.215 | 0.213 | 0.168 | 0.167 | 0.136 | 0.132 | 0.132 | 0.132 | 0.13 | 0.129 | 0.127 | 0.127 | 0.115 | 0.112 | 0.11 | 0.109 | 0.107 | 0.106 | 0.094 | 0.094 | 0.092 | 0.091 | 0.091 | 0.091 | 0.089 | 0.089 | 0.088 | 0.088 | 0.087 | 0.087 | 0.086 | 0.086 | 0.085 | 0.085 | 0.085 | 0.085 | 0.084 | 0.084 | 0.081 | 0.08 | 0.078 | 0.078 | 0.078 | 0.077 | 0.077 | 0.076 | 0.075 | 0.075 | 0.075 | 0.075 | 0.074 | 0.074 | 0.074 | 0.074 | 0.074 | 0.072 | 0.072 | 0.072 | 0.071 | 0.071 | 0.072 | 0.072 | 0.072 | 0.072 | 0.071 | 0.071 | 0.071 | 0.07 | 0.07 | 0.069 | 0.068 | 0.068 | 0.068 | 0.068 | 0.069 | 0.068 | 0.069 | 0.069 | 0.069 | 0.068 | 0.068 |
Retained Earnings
| -18.49 | -19.15 | -43.014 | -41.543 | -47.632 | -52.306 | -58.417 | -62.549 | -66.274 | -66.863 | -72.657 | -74.9 | -75.617 | -76.313 | -76.88 | -76.167 | -74.201 | -74.286 | -71.401 | -71.646 | -71.897 | -71.484 | -71.594 | -68.393 | -67.764 | -66.249 | -66.44 | -66.707 | -66.767 | -66.777 | -65.982 | -63.331 | -61.879 | -61.124 | -58.068 | -55.093 | -54.045 | -54.339 | -52.439 | -50.713 | -48.599 | -47.692 | -47.931 | -48.143 | -48.28 | -48.114 | -47.261 | -45.802 | -44.991 | -44.717 | -43.938 | -42.577 | -41.204 | -41.328 | -41.184 | -40.238 | -39.471 | -37.955 | -37.136 | -38.671 | -36.513 | -37.474 | -33.446 | -5.766 | -6.638 | -7.503 | -14.005 | -15.931 | -17.297 | -18.203 | -19.122 | -19.387 | -20.074 | -20.631 | -21.159 | -21.519 | -21.685 | -21.441 | -19.717 | -18.494 | -17.895 | -16.571 | -16.086 | -14.369 | -13.42 | -12.612 | -11.935 | -10.947 | -8.955 | -8.068 | -4.946 | -4.209 | -3.435 | -2.801 | -2.144 | -2.286 | -2.584 | -2.66 | -2.237 | -1.559 | -0.823 | -0.055 | 0.717 | 1.424 | 1.916 | 2.275 | 2.223 | 1.392 | 0.485 |
Accumulated Other Comprehensive Income/Loss
| -0.134 | -0.158 | -0.144 | -0.134 | -0.141 | -0.155 | -0.162 | -0.155 | -0.15 | -0.105 | -0.131 | -0.108 | -0.064 | -0.028 | -0.045 | -0.062 | -0.067 | 2.234 | 2.216 | 2.211 | 2.216 | 2.23 | 2.252 | 2.241 | 2.276 | 2.292 | 2.344 | 2.306 | 2.308 | 2.249 | 2.19 | 2.188 | 2.245 | 2.237 | 2.213 | 2.189 | 2.249 | 2.231 | 2.262 | 2.373 | 2.451 | 2.488 | 2.502 | 2.488 | 2.465 | 2.442 | 2.469 | 2.482 | 2.473 | 2.458 | 2.519 | 2.543 | 2.627 | 2.593 | 2.737 | 2.68 | 2.685 | 2.69 | 2.778 | 2.873 | 2.818 | 2.8 | 2.649 | 2.587 | 2.176 | 2.395 | 2.14 | 1.681 | 1.345 | 1.241 | 1.273 | 1.265 | 1.281 | 1.291 | 1.166 | 1.19 | 1.255 | 1.25 | 1.291 | 1.313 | 1.366 | 1.379 | 1.407 | 1.389 | 1.438 | 1.521 | 1.475 | 1.505 | 1.456 | 1.494 | 1.577 | 1.457 | 1.42 | 1.403 | 1.536 | 1.476 | 1.52 | 1.564 | 1.643 | 1.362 | 1.571 | 1.859 | 1.884 | 2.027 | 2.174 | 2.153 | 2.086 | 2.096 | 2.106 |
Other Total Stockholders Equity
| 140.812 | 130.612 | 129.366 | 128.543 | 127.63 | 127.776 | 126.93 | 119.094 | 117.668 | 117.686 | 116.507 | 115.602 | 89.668 | 87.553 | 87.174 | 86.786 | 86.356 | 85.898 | 85.53 | 85.194 | 84.76 | 84.499 | 84.176 | 83.83 | 83.405 | 83.041 | 82.671 | 82.304 | 81.576 | 81.128 | 64.939 | 64.636 | 58.784 | 58.052 | 57.77 | 57.557 | 57.068 | 56.547 | 55.976 | 55.725 | 52.678 | 52.142 | 51.703 | 51.39 | 50.781 | 50.58 | 49.251 | 49.093 | 48.857 | 48.622 | 48.378 | 48.196 | 47.912 | 47.747 | 47.439 | 47.213 | 46.745 | 46.459 | 46.059 | 45.734 | 44.857 | 44.552 | 44.191 | 43.886 | 43.283 | 42.796 | 41.268 | 40.802 | 39.821 | 39.552 | 39.267 | 38.905 | 38.622 | 38.081 | 37.639 | 37.636 | 37.568 | 37.568 | 37.41 | 37.407 | 37.341 | 37.322 | 37.268 | 36.418 | 36.364 | 36.364 | 36.333 | 36.283 | 36.384 | 36.387 | 36.332 | 36.345 | 36.182 | 36.134 | 36.09 | 36.206 | 35.779 | 35.332 | 34.931 | 34.926 | 34.88 | 34.806 | 35.204 | 35.147 | 35.492 | 35.467 | 35.158 | 35.037 | 35.045 |
Total Shareholders Equity
| 122.483 | 111.593 | 86.497 | 87.154 | 80.145 | 75.6 | 68.634 | 56.667 | 51.518 | 50.989 | 43.988 | 40.862 | 14.232 | 11.449 | 10.485 | 10.792 | 12.321 | 14.077 | 16.575 | 15.988 | 15.306 | 15.472 | 15.06 | 17.902 | 18.139 | 19.305 | 18.794 | 18.121 | 17.332 | 16.813 | 1.315 | 3.66 | -0.714 | -0.703 | 2.047 | 4.785 | 5.402 | 4.568 | 5.926 | 7.512 | 6.645 | 7.05 | 6.384 | 5.844 | 5.073 | 5.014 | 4.553 | 5.867 | 6.431 | 6.454 | 7.05 | 8.253 | 9.424 | 9.101 | 9.08 | 9.743 | 10.046 | 11.281 | 11.787 | 10.022 | 11.247 | 9.963 | 13.479 | 40.792 | 38.905 | 37.772 | 29.484 | 26.632 | 23.947 | 22.668 | 21.496 | 20.86 | 19.906 | 18.817 | 17.721 | 17.382 | 17.213 | 17.452 | 19.058 | 20.3 | 20.886 | 22.204 | 22.663 | 23.51 | 24.454 | 25.345 | 25.944 | 26.912 | 28.957 | 29.885 | 33.035 | 33.665 | 34.238 | 34.807 | 35.553 | 35.466 | 34.785 | 34.305 | 34.405 | 34.797 | 35.696 | 36.678 | 37.874 | 38.666 | 39.651 | 39.964 | 39.536 | 38.593 | 37.704 |
Total Equity
| 122.483 | 111.593 | 86.497 | 87.154 | 80.145 | 75.6 | 68.634 | 56.667 | 51.518 | 50.989 | 43.988 | 40.862 | 14.232 | 11.449 | 10.485 | 10.792 | 12.321 | 14.056 | 16.555 | 15.968 | 15.286 | 15.453 | 15.041 | 17.884 | 18.12 | 19.285 | 18.774 | 18.102 | 17.313 | 16.794 | 1.296 | 3.641 | -0.735 | -0.723 | 2.028 | 4.767 | 5.384 | 4.55 | 5.908 | 7.494 | 6.625 | 7.029 | 6.363 | 5.823 | 5.052 | 4.994 | 4.532 | 5.845 | 6.409 | 6.454 | 7.05 | 8.253 | 9.424 | 9.101 | 9.08 | 9.743 | 10.046 | 11.281 | 11.787 | 10.022 | 11.247 | 9.963 | 13.479 | 40.792 | 38.905 | 37.772 | 29.484 | 26.632 | 23.947 | 22.668 | 21.496 | 20.86 | 19.906 | 18.817 | 17.721 | 17.382 | 17.213 | 17.452 | 19.058 | 20.3 | 20.886 | 22.204 | 22.663 | 23.51 | 24.454 | 25.345 | 25.944 | 26.912 | 28.957 | 29.885 | 33.035 | 33.665 | 34.238 | 34.807 | 35.553 | 35.466 | 34.785 | 34.305 | 34.405 | 34.797 | 35.696 | 36.678 | 37.874 | 38.666 | 39.651 | 39.964 | 39.536 | 38.593 | 37.704 |
Total Liabilities & Shareholders Equity
| 145.862 | 127.912 | 101.596 | 101.175 | 105.469 | 98.143 | 84.396 | 67.543 | 61.578 | 62.328 | 57.355 | 58.185 | 24.001 | 21.665 | 18.891 | 17.111 | 18.691 | 20.574 | 21.688 | 24.3 | 22.025 | 21.307 | 25.451 | 29.901 | 29.888 | 30.955 | 31.972 | 31.001 | 31.599 | 30.892 | 12.153 | 13.93 | 11.336 | 10.046 | 13.439 | 12.948 | 14.563 | 14.868 | 10.749 | 11.974 | 11.415 | 12.225 | 11.943 | 11.626 | 11.444 | 10.975 | 9.415 | 11.452 | 12.108 | 11.613 | 10.456 | 11.908 | 12.946 | 12.083 | 12.562 | 12.766 | 12.822 | 14.474 | 16.967 | 13.581 | 14.427 | 13.911 | 18.602 | 46.662 | 45.314 | 45.199 | 36.412 | 31.936 | 28.89 | 28.675 | 25.753 | 24.576 | 23.82 | 24.893 | 22.805 | 22.042 | 21.381 | 21.469 | 22.421 | 23.822 | 26.509 | 26.812 | 26.249 | 27.412 | 27.481 | 28.247 | 29.89 | 30.415 | 32.435 | 33.818 | 35.695 | 36.215 | 37.658 | 39.592 | 42.038 | 41.896 | 40.198 | 40.729 | 39.306 | 40.352 | 41.131 | 41.187 | 43.275 | 44.498 | 45.474 | 47.105 | 50.854 | 49.771 | 50.024 |