Air Industries Group
AMEX:AIRI
3.005 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q1 | 2011 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.186 | 0.247 | 0.225 | 0.346 | 0.74 | 0.837 | 1.125 | 0.281 | 0.192 | 0.93 | 0.364 | 0.627 | 0.692 | 0.515 | 1.731 | 2.505 | 1.46 | 2.068 | 1.494 | 1.294 | 0.333 | 1.357 | 0.442 | 2.012 | 0.917 | 0.405 | 1.415 | 0.63 | 0.408 | 0.426 | 1.043 | 1.304 | 1.297 | 0.759 | 0.369 | 0.529 | 0.791 | 1.214 | 2.458 | 1.418 | 1.568 | 1.169 | 0.687 | 0.561 | 0.771 | 0.955 | 0.969 | 0.49 | 1.12 | 0.95 | 0.58 | -1.932 | 0.175 | 0.164 | 0.4 | 0.73 | 0.83 | 0.91 | 0.761 | 1.011 | 0.78 | 0.18 | 0.295 | 1.226 | 0.878 | 1.058 | 0.069 | 0.149 | 0.257 | 0.127 | 0.017 | 0.04 | 0.059 | 0.007 | 0.092 | 0.011 | 0.102 | 0.015 | 0.058 | 0.011 | 0.059 | 0.082 | 0.078 | 0.068 | 0.08 | 0.126 | 0.271 | 0.485 | 0.16 | 0.154 |
Short Term Investments
| 185.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 186 | 0.247 | 0.225 | 0.346 | 0.74 | 0.837 | 1.125 | 0.281 | 0.192 | 0.93 | 0.364 | 0.627 | 0.692 | 0.515 | 1.731 | 2.505 | 1.46 | 2.068 | 1.494 | 1.294 | 0.333 | 1.357 | 0.442 | 2.012 | 0.917 | 0.405 | 1.415 | 0.63 | 0.408 | 0.426 | 1.043 | 1.304 | 1.297 | 0.759 | 0.369 | 0.529 | 0.791 | 1.214 | 2.458 | 1.418 | 1.568 | 1.169 | 0.687 | 0.561 | 0.771 | 0.955 | 0.969 | 0.49 | 1.12 | 0.95 | 0.58 | -1.932 | 0.175 | 0.164 | 0.4 | 0.73 | 0.83 | 0.91 | 0.761 | 1.011 | 0.78 | 0.18 | 0.295 | 1.226 | 0.878 | 1.058 | 0.069 | 0.149 | 0.257 | 0.127 | 0.017 | 0.04 | 0.059 | 0.007 | 0.092 | 0.011 | 0.102 | 0.015 | 0.058 | 0.011 | 0.059 | 0.082 | 0.078 | 0.068 | 0.08 | 0.126 | 0.271 | 0.485 | 0.16 | 0.154 |
Net Receivables
| 7,259 | 7.829 | 8.331 | 8.188 | 5.517 | 8.438 | 7.569 | 9.779 | 8.658 | 9.078 | 7.558 | 10.473 | 10.546 | 12.21 | 9.692 | 8.798 | 9.748 | 6.156 | 10.039 | 7.858 | 6.427 | 7.805 | 8.241 | 6.522 | 6.713 | 9.863 | 6.749 | 5.464 | 10.039 | 9.906 | 7.486 | 6.073 | 9.935 | 11.333 | 9.811 | 13.662 | 13.966 | 11.749 | 12.484 | 11.916 | 8.806 | 9.474 | 12.909 | 8.584 | 10.548 | 9.009 | 9.509 | 11.631 | 8.348 | 7.8 | 6.04 | 4.791 | 4.868 | 5.332 | 3.645 | 7.873 | 8.006 | 5.185 | 6.76 | 6.331 | 2.673 | 3.509 | 3.199 | 3.107 | 3.805 | 2.624 | 0 | 0 | 0 | -0.167 | 0.047 | -0.176 | 0.283 | 0.52 | 0.248 | 0.361 | 0.219 | 0.345 | 0.225 | 0.277 | 0.055 | 0.195 | 0.752 | 0.474 | 0.811 | 0.498 | 0.377 | 0.358 | 0.44 | 0.235 |
Inventory
| 30,509 | 29.178 | 29.359 | 29.851 | 31.348 | 32.767 | 32.444 | 31.821 | 33.408 | 32.988 | 31.999 | 29.532 | 29.359 | 30.209 | 32.195 | 32.12 | 32.84 | 33.859 | 29.808 | 28.646 | 30.352 | 30.163 | 28.687 | 29.051 | 30.949 | 39.045 | 30.887 | 31.141 | 39.242 | 39.589 | 38.132 | 39.851 | 43.026 | 40.532 | 40.657 | 36.923 | 38.932 | 33.283 | 31.498 | 28.391 | 30.686 | 29.268 | 26.816 | 26.222 | 28.135 | 28.247 | 27.464 | 26.739 | 27.42 | 21.66 | 22.52 | 21.746 | 21.156 | 21.099 | 21.555 | 24.981 | 24.334 | 21.821 | 21.457 | 20.361 | 15.866 | 15.258 | 13.585 | 13.607 | 13.53 | 12.604 | 0 | 0 | 0 | 0.692 | 1.03 | 1.165 | 1.001 | 1.159 | 1.372 | 0.582 | 0.206 | 0.438 | 0.567 | 0.464 | 0.181 | 0.165 | 0.268 | 0.321 | 0.272 | 0.3 | 0.164 | 0.317 | 0.17 | 0.12 |
Other Current Assets
| 665 | 0.323 | 0.382 | 0.334 | 0.263 | 0.251 | 0.317 | 0.335 | 0.275 | 0.253 | 0.28 | 0.248 | 0.347 | 0.237 | 0.265 | 0.188 | 0.4 | 0.746 | 0.453 | 0.447 | 0.574 | 0.55 | 0.537 | 0.463 | 12.58 | 0.463 | 10.81 | 10.345 | 0.571 | 0.48 | 0.89 | 22.005 | 2.656 | 5.204 | 5.475 | 5.008 | 2.368 | 2.119 | 1.98 | 2.252 | 1.519 | 1.685 | 1.536 | 1.561 | 0.194 | 0.373 | 0.42 | 0.679 | 0.26 | 0.35 | 0.33 | 0.991 | 1.381 | 1.803 | 4.679 | 0.905 | 0.946 | 12.494 | 0.478 | 0.954 | 1.233 | 0.413 | 0.219 | 0.257 | 0.4 | 0.276 | 0 | 0 | 0 | 0.073 | 0.097 | 0.055 | 0.045 | 0.01 | 0 | 0 | 0 | 0.002 | 0.006 | 0.063 | 0.081 | 0 | 0.225 | 0.263 | 0.317 | 0.319 | 0.014 | 0.019 | 0.09 | 0.066 |
Total Current Assets
| 38,619 | 37.577 | 38.297 | 38.719 | 37.868 | 42.293 | 41.455 | 42.216 | 42.533 | 43.249 | 40.201 | 40.88 | 40.944 | 43.171 | 43.883 | 43.611 | 44.448 | 42.456 | 41.794 | 38.245 | 37.686 | 39.875 | 37.907 | 38.048 | 51.159 | 49.776 | 49.861 | 47.58 | 50.26 | 50.401 | 47.551 | 56.221 | 55.586 | 56.423 | 56.312 | 56.122 | 56.057 | 48.365 | 48.42 | 44.021 | 42.579 | 41.596 | 41.948 | 36.928 | 39.648 | 38.584 | 38.362 | 39.539 | 37.148 | 30.76 | 29.47 | 27.528 | 27.58 | 28.398 | 29.879 | 33.759 | 33.286 | 30.63 | 29.456 | 28.656 | 19.772 | 19.18 | 17.298 | 18.198 | 18.613 | 16.562 | 0.069 | 0.149 | 0.257 | 0.725 | 1.191 | 1.085 | 1.388 | 1.698 | 1.713 | 0.954 | 0.527 | 0.8 | 0.856 | 0.815 | 0.376 | 0.442 | 1.323 | 1.127 | 1.479 | 1.242 | 0.826 | 1.178 | 0.86 | 0.576 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,048 | 11.511 | 10.667 | 10.884 | 11.309 | 11.598 | 11.275 | 11.066 | 11.093 | 11.176 | 11.056 | 11.422 | 11.605 | 12.065 | 12.533 | 13.091 | 12.532 | 10.491 | 10.631 | 11.201 | 11.873 | 12.257 | 8.226 | 8.777 | 8.638 | 9.996 | 9.529 | 10.05 | 10.773 | 11.112 | 11.58 | 12.219 | 16.238 | 17.029 | 15.264 | 15.299 | 15.967 | 14.494 | 14.693 | 9.557 | 5.743 | 6.095 | 6.158 | 6.523 | 5.652 | 5.129 | 5.526 | 5.883 | 4.92 | 3.77 | 3.97 | 5.16 | 5.248 | 5.507 | 5.165 | 5.082 | 4.898 | 4.786 | 4.386 | 3.395 | 3.399 | 3.565 | 7.519 | 7.582 | 7.678 | 7.716 | 0 | 0 | 0 | 0.075 | 0.084 | 0.089 | 0.067 | 0.05 | 0.024 | 0.029 | 0.033 | 0.039 | 0.046 | 0.053 | 0.06 | 0.067 | 0.072 | 0.08 | 0.087 | 0.092 | 0.099 | 0.095 | 0.09 | 0.049 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.272 | 0.272 | 0.272 | 0.272 | 9.883 | 9.883 | 9.883 | 9.883 | 10.518 | 10.518 | 10.518 | 10.518 | 9.324 | 8.719 | 7.397 | 5.434 | 4.62 | 4.514 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.453 | 0.29 | 0.29 | 0.291 | 0.291 | 0.291 | 4.822 | 6.373 | 6.373 | 6.372 | 11.554 | 6.434 | 1.266 | 1.266 | 1.266 | 1.266 | 1.266 | 1.266 | 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 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.095 | 2.193 | 2.207 | 0 | 1.124 | 1.173 | 1.45 | 1.754 | 2.893 | 3.213 | 3.532 | 3.852 | 5.131 | 4.81 | 4.991 | 4.513 | 3.854 | 4.144 | 4.435 | 4.726 | 5.017 | 5.308 | 5.598 | 5.889 | 6.18 | -0.77 | 1.61 | 2.027 | 2.073 | 2.126 | 2.181 | 5.632 | 5.755 | 5.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 2.367 | 2.465 | 2.479 | 0.272 | 11.007 | 11.056 | 11.333 | 11.637 | 13.411 | 13.731 | 14.05 | 14.37 | 14.455 | 13.529 | 12.388 | 9.947 | 8.474 | 8.658 | 4.888 | 5.179 | 5.47 | 5.761 | 6.051 | 6.342 | 6.633 | -0.48 | 1.9 | 2.318 | 2.364 | 2.417 | 7.003 | 12.005 | 12.128 | 12.249 | 11.554 | 6.434 | 1.266 | 1.266 | 1.266 | 1.266 | 1.266 | 1.266 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.136 | 1.159 | 0.963 | 1.094 | 0 | 0 | 0 | 0.825 | 0.68 | 0.63 | 0.638 | 0.605 | 0.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.372 | 0 | 4.178 | 0.487 | 0.398 | 0.338 | 1.484 | 1.038 | 1.089 | 0.858 | 0.947 | 0.762 | 0.23 | 0.185 | 1.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.051 | 0 | 0.008 | 0.072 | 0.07 | 0 | 0 |
Other Non-Current Assets
| 698 | 0.731 | 1.298 | 1.112 | 0.542 | 0.493 | 0.627 | 0.532 | 0.989 | 1.02 | 1.026 | 0.96 | 0.809 | 0.851 | 0.781 | 0.912 | 1.621 | 1.618 | 1.463 | 1.481 | 1.029 | 1.024 | 5 | 0.768 | 0.848 | 1.165 | 0.737 | 2.853 | 4.225 | 3.297 | 1.791 | 2.723 | 1.391 | 1.222 | 1.133 | 1.027 | 1.205 | 1.153 | 1.223 | 0.712 | 0.693 | 0.666 | 0.692 | 0.752 | 0.801 | 1.373 | 1.483 | 1.392 | 1.49 | 3.91 | 1.64 | 2.527 | 2.75 | 3.027 | 3.126 | 3.672 | 3.212 | 2.624 | 1.593 | 1.318 | 0.899 | 0.881 | 0.476 | 0.502 | 0.53 | 0.594 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.006 | 0.006 | 0.029 | 0.042 | 0.03 | 0.031 | 0.031 | 0.032 | 0.033 | 0.033 | 0.039 | 0.041 | 0.039 | 0.015 | 0.018 | 0.018 | 0.08 | 0.026 |
Total Non-Current Assets
| 11,746 | 12.242 | 11.965 | 11.996 | 11.851 | 12.091 | 11.902 | 11.598 | 12.245 | 12.359 | 12.245 | 12.545 | 12.577 | 13.079 | 13.477 | 14.166 | 14.316 | 12.272 | 12.257 | 12.845 | 13.065 | 13.444 | 13.389 | 9.708 | 11.853 | 13.626 | 12.745 | 13.175 | 26.005 | 25.465 | 26.076 | 26.579 | 36.354 | 33.628 | 31.808 | 32.128 | 33.111 | 30.214 | 29.393 | 21.899 | 16.537 | 16.811 | 12.606 | 13.244 | 14.139 | 12.263 | 13.06 | 13.617 | 13.043 | 7.2 | 7.51 | 10.005 | 10.362 | 10.951 | 15.294 | 20.759 | 20.238 | 19.66 | 17.532 | 11.148 | 5.564 | 5.712 | 9.261 | 9.349 | 9.474 | 9.576 | 0 | 0 | 0 | 0.084 | 0.093 | 0.098 | 0.075 | 0.057 | 0.053 | 0.071 | 0.062 | 0.07 | 0.077 | 0.085 | 0.093 | 0.1 | 0.162 | 0.171 | 0.126 | 0.115 | 0.188 | 0.183 | 0.17 | 0.076 |
Total Assets
| 50,365 | 49.819 | 50.262 | 50.715 | 49.719 | 54.384 | 53.357 | 53.814 | 54.778 | 55.608 | 52.446 | 53.425 | 53.521 | 56.25 | 57.36 | 57.777 | 58.764 | 54.728 | 54.051 | 51.09 | 50.751 | 53.319 | 51.296 | 47.756 | 63.012 | 63.402 | 62.606 | 60.755 | 76.265 | 75.866 | 73.627 | 82.8 | 91.94 | 90.051 | 88.12 | 88.25 | 89.168 | 78.579 | 77.813 | 65.92 | 59.116 | 58.407 | 54.554 | 50.172 | 53.787 | 50.847 | 51.422 | 53.156 | 50.191 | 37.96 | 36.98 | 37.533 | 37.942 | 39.349 | 45.173 | 54.518 | 53.524 | 50.29 | 46.988 | 39.803 | 25.336 | 24.892 | 26.559 | 27.547 | 28.087 | 26.138 | 0.069 | 0.149 | 0.257 | 0.808 | 1.284 | 1.182 | 1.462 | 1.755 | 1.766 | 1.025 | 0.59 | 0.87 | 0.933 | 0.9 | 0.469 | 0.542 | 1.485 | 1.299 | 1.604 | 1.357 | 1.015 | 1.361 | 1.03 | 0.652 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7.101 | 5.603 | 6.275 | 5.461 | 7.29 | 8.269 | 7.689 | 6.442 | 6.979 | 7.781 | 7.042 | 5.46 | 7.337 | 7.702 | 8.246 | 7.24 | 11.362 | 9.559 | 9.389 | 6.576 | 9.291 | 9.527 | 8.553 | 6.782 | 10.07 | 12.858 | 10.75 | 8.634 | 12.212 | 15.017 | 15.333 | 11.994 | 14.375 | 12.805 | 12.994 | 9.837 | 13.327 | 8.132 | 8.827 | 5.636 | 6.28 | 7.78 | 7.56 | 5.142 | 6.715 | 7.412 | 7.291 | 5.713 | 7.392 | 0 | 6.55 | 4.116 | 4.176 | 5.167 | 4.679 | 7.471 | 8.919 | 4.792 | 5.579 | 7.502 | 7.544 | 7.648 | 5.349 | 5.276 | 7.172 | 5.295 | 0.067 | 0.01 | 0 | 1.53 | 1.434 | 1.392 | 0.657 | 0.682 | 1.054 | 1.221 | 0.834 | 1.117 | 1.035 | 0.847 | 0.386 | 1.105 | 0.862 | 0.749 | 0.605 | 0.448 | 0.181 | 0.386 | 0 | 0.227 |
Short Term Debt
| 17.956 | 17.884 | 17.216 | 16.916 | 14.757 | 15.779 | 15.253 | 15.255 | 16.328 | 15.528 | 14.694 | 14.798 | 15.613 | 17.552 | 16.992 | 17.176 | 23.622 | 23.477 | 9.622 | 23.241 | 23.224 | 25.153 | 22.517 | 19.345 | 24.047 | 26.674 | 25.881 | 23.393 | 23.69 | 31.95 | 29.604 | 33.999 | 34.106 | 35.572 | 40.865 | 40.895 | 39.401 | 35.392 | 24.181 | 19.508 | 16.315 | 11.84 | 17.735 | 14.969 | 19.626 | 16.746 | 17.675 | 19.211 | 16.29 | 0 | 0 | 22.593 | 17.497 | 16.904 | 18.287 | 19.459 | 18.841 | 17.687 | 16.921 | 10.749 | 6.086 | 5.755 | 7.379 | 8.485 | 7.089 | 6.874 | 0 | 0 | 0 | 0.283 | 0.395 | 0.505 | 0.505 | 0.5 | 0.5 | 0.284 | 0.327 | 0.321 | 0.316 | 0.277 | 0.379 | 0.054 | 0.241 | 0.247 | 0.26 | 0.17 | 0.026 | 0.016 | 0 | 0.007 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.015 | 0.027 | 0.02 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.034 | 0.022 | 0.024 | 0.014 | 0 | 0 | 0.105 | 0.071 | 0.382 | 1.77 | 2.112 | 1.496 | 1.199 | 2.4 | 1.941 | 1.448 | 1.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.082 | 0 | 0 |
Deferred Revenue
| 1.755 | 0.038 | 3.196 | 3.595 | 3.514 | 0.505 | 0.546 | 0.819 | 1.329 | 1.455 | 1.453 | 1.508 | 1.526 | 1.628 | 1.84 | 0.955 | 0.873 | 1.052 | 1.042 | 1.049 | 0.933 | 0.936 | 0.934 | 0.919 | 0.903 | 0.967 | 0.976 | 0.969 | 1.226 | 0.741 | 0.76 | 0.984 | 1.108 | 1.283 | 1.348 | 0.996 | 0.931 | 0.491 | 0.228 | 0.196 | 0.212 | 0.212 | 0.292 | 0.289 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0 | 0 | 0.038 | 0.038 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0 | 2.223 | 0 | 0.887 | 0 | 0 | 0 | 1.526 | -1.194 | -1.148 | -1.097 | 1.636 | -3.038 | -3.043 | -0.872 | 1.956 | -1.188 | -1.144 | -1.244 | 1.729 | -1.144 | -1.096 | 0.2 | 1.941 | 3.327 | 0 | 2.797 | 6.002 | 0 | 0 | -1.262 | 6.321 | 0 | 0 | 0 | 2.214 | 1.146 | 0.934 | 1.043 | 2.63 | 0.272 | 1.34 | 1.24 | 2.79 | 1.336 | 0.436 | 0.44 | 1.449 | 0.088 | 22.07 | 15.1 | 0.821 | 2.943 | 3.244 | 2.277 | 0.53 | 0.491 | 2.452 | 0.158 | 0.158 | 0.981 | 0.865 | 0.263 | 0.279 | 0.279 | 0.279 | 0.01 | 0.027 | 0 | 0.263 | 0.283 | 0.272 | 0.281 | 0.348 | 0.068 | 0.135 | 0.06 | 0.065 | 0.098 | 0.067 | 0.115 | 0.184 | 0.192 | 0.124 | 0.06 | 0.123 | 0.009 | 0.013 | 0.35 | 0.03 |
Total Current Liabilities
| 26.812 | 25.786 | 26.687 | 26.602 | 25.561 | 24.553 | 23.488 | 23.616 | 24.196 | 24.347 | 22.8 | 23.402 | 23.942 | 26.424 | 26.899 | 27.327 | 35.363 | 33.618 | 19.546 | 32.622 | 32.996 | 35.168 | 32.204 | 29.007 | 38.367 | 40.519 | 40.424 | 38.049 | 37.186 | 47.728 | 44.455 | 53.318 | 49.623 | 49.682 | 55.231 | 53.956 | 54.805 | 44.458 | 34.156 | 27.845 | 23.249 | 22.73 | 28.647 | 24.397 | 28.876 | 27.032 | 27.385 | 27.859 | 24.822 | 22.07 | 21.65 | 27.568 | 24.654 | 25.353 | 25.243 | 27.46 | 28.251 | 24.931 | 22.658 | 18.408 | 14.612 | 14.268 | 12.991 | 14.04 | 14.541 | 12.448 | 0.076 | 0.037 | 0 | 2.077 | 2.112 | 2.168 | 1.443 | 1.53 | 1.623 | 1.639 | 1.221 | 1.503 | 1.449 | 1.191 | 0.881 | 1.343 | 1.295 | 1.12 | 0.925 | 0.74 | 0.288 | 0.497 | 0.35 | 0.265 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8.835 | 9.091 | 8.972 | 8.856 | 9.133 | 13.579 | 13.454 | 13.254 | 12.832 | 13.468 | 11.781 | 12.491 | 13.467 | 13.837 | 14.762 | 14.731 | 11.227 | 8.736 | 20.775 | 7.641 | 6.504 | 7.098 | 7.838 | 5.721 | 6.869 | 4.215 | 4.638 | 3.448 | 7.033 | 4.664 | 2.644 | 0.07 | 13.434 | 10.522 | 7.834 | 3.912 | 7.57 | 5.536 | 11.926 | 8.213 | 3.191 | 3.388 | 3.219 | 2.527 | 2.661 | 3.382 | 3.469 | 4.64 | 5.141 | 8.68 | 8.99 | 2.154 | 4.786 | 5.973 | 6.099 | 5.281 | 3.867 | 4.219 | 4.767 | 3.09 | 1.715 | 2.489 | 5.489 | 5.375 | 5.612 | 5.903 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.164 | 0.279 | 0.42 | 0 | 0.051 | 0.141 | 0.202 | 0.331 | 0.35 | 0.002 | 0.01 | 0.011 | 0.018 | 0.023 | 0.02 | 0.029 | 0.05 | 0.006 |
Deferred Revenue Non-Current
| 0 | 0.048 | 0.057 | 0.067 | 0.076 | 0.086 | 0.095 | 0.105 | 0.114 | 0.124 | 0.133 | 0.143 | 0.152 | 0.162 | 0.171 | 0.181 | 0.19 | 0.2 | 0.209 | 0.219 | 0.228 | 0.238 | 0.247 | 0.257 | 0.266 | 0.276 | 0.285 | 0.295 | 0.304 | 0.314 | 0.323 | 0.333 | 0.342 | 0.352 | 0.361 | 0.371 | 0.381 | 1.584 | 1.584 | 1.586 | 1.607 | 1.598 | 1.588 | 1.579 | 0.456 | 1.56 | 1.551 | 1.542 | 1.54 | 0 | 0 | 1.133 | 1.095 | 1.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.563 | 0 | 0 | 0 | 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 | -7,682.655 | -0.067 | -1,232 | -5,467 | -5,135 | -4,734 | 0.314 | 0.314 | 0.314 | -0.143 | 0.313 | 0.313 | 0.313 | 0.313 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0.521 | 21.068 | 28.787 | 37.203 | 34.173 | 29.253 | 29.791 | 45.062 | 41.468 | 2,901 | 40.754 | 44.047 | 50.929 | 2,773 | 1.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.113 | 0 | 0 | 0 | 0 | 0 | 0 | 1.194 | 1.276 | 1.364 | 1.614 | 1.883 | 1.884 | 1.879 | 0.862 | 0.695 | 0.462 | 0.513 | 0.676 | 0.663 | 0.663 | 0.676 | 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
| 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.251 | 0 | 0 | 0 | 0.362 | 0.116 | 0.203 | 0.455 | 0.338 | 0.402 | 0.462 | 0.521 | 0.203 | 1.165 | 0.271 | 0.13 | -0.3 | 1.492 | 1.316 | -1.027 | 1.294 | -1.613 | -3.725 | -4.049 | -2.347 | 1.577 | -2.198 | -1.18 | 0.26 | 1.59 | 1.619 | 1.623 | 1.628 | 1.635 | 1.641 | 1.649 | 0.108 | 0.127 | 1.687 | 1.7 | 1.68 | 0 | 0 | 0 | 1.019 | 0.981 | 0.942 | 0.905 | 0.867 | 0.829 | 0.791 | 0.752 | 0 | 0 | 0 | -0 | 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
| 8.873 | 9.139 | 9.029 | 8.923 | 9.209 | 13.665 | 13.549 | 13.359 | 12.946 | 13.592 | 12.165 | 12.634 | 13.932 | 14.312 | 15.295 | 15.341 | 12.049 | 9.391 | 21.322 | 8.262 | 7.194 | 7.857 | 8.288 | 7.143 | 7.406 | 4.621 | 4.623 | 4.94 | 8.653 | 3.951 | 4.261 | 4.592 | 10.051 | 6.825 | 5.487 | 5.489 | 5.372 | 4.356 | 12.186 | 9.803 | 4.81 | 5.011 | 4.847 | 4.162 | 4.302 | 5.031 | 5.128 | 6.309 | 6.828 | 10.38 | 10.67 | 4.481 | 7.157 | 8.394 | 8.732 | 8.145 | 6.693 | 7.003 | 6.496 | 4.614 | 2.967 | 3.754 | 6.166 | 6.038 | 6.275 | 6.58 | 0.067 | 0.01 | 0 | -0 | 1.829 | 0.028 | 0.164 | 0.279 | 0.42 | 1.504 | 0.051 | 0.141 | 0.202 | 0.331 | 0.35 | 0.002 | 0.01 | 0.011 | 0.018 | 0.023 | 0.02 | 0.029 | 0.05 | 0.006 |
Total Liabilities
| 35,685 | 34.925 | 35.716 | 35.525 | 34.77 | 38.218 | 37.037 | 36.975 | 37.142 | 37.939 | 34.965 | 36.036 | 37.874 | 40.736 | 42.194 | 42.668 | 47.412 | 43.009 | 40.868 | 40.884 | 40.19 | 43.025 | 40.492 | 36.15 | 45.773 | 45.14 | 45.047 | 42.989 | 45.839 | 51.679 | 48.716 | 57.91 | 59.674 | 56.507 | 60.718 | 59.445 | 60.177 | 48.814 | 46.342 | 37.648 | 28.059 | 27.741 | 33.494 | 28.559 | 33.178 | 32.063 | 32.513 | 34.168 | 31.65 | 32.45 | 32.32 | 32.049 | 31.811 | 33.747 | 33.975 | 35.605 | 34.944 | 31.934 | 29.155 | 23.022 | 17.579 | 18.022 | 19.156 | 20.078 | 20.816 | 19.028 | 0.076 | 0.037 | 0 | 2.077 | 2.112 | 2.196 | 1.607 | 1.809 | 2.043 | 1.639 | 1.272 | 1.644 | 1.651 | 1.522 | 1.231 | 1.344 | 1.305 | 1.131 | 0.943 | 0.763 | 0.309 | 0.526 | 0.4 | 0.271 |
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 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.03 | 0.03 | 0.03 | 0.029 | 0.028 | 0.029 | 0.028 | 0.028 | 0.026 | 0.026 | 0.026 | 0.025 | 0.014 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0.072 | 0.072 | 0.072 | 0.071 | 0.07 | 0.069 | 0.069 | 0.069 | 0.067 | 0.06 | 0.057 | 0.057 | 0.015 | 0.015 | 0.015 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.007 | 0.01 | 0.004 |
Retained Earnings
| -68.553 | -68.149 | -68.447 | -67.741 | -67.922 | -66.623 | -66.228 | -65.61 | -64.711 | -64.569 | -64.562 | -64.534 | -66.14 | -66.074 | -66.313 | -66.161 | -68.26 | -67.783 | -66.199 | -67.257 | -65.994 | -66.181 | -65.446 | -64.523 | -56.381 | -54.814 | -55.001 | -53.531 | -36.986 | -34.107 | -32.135 | -30.98 | -19.386 | -17.039 | -16.787 | -15.357 | -14.685 | -15.022 | -14.421 | -14.525 | -13.855 | -14.235 | -14.851 | -15.192 | -15.892 | -18.425 | -18.652 | -18.931 | -19.724 | -20.66 | -21.48 | -18.573 | -17.798 | -17.428 | -9.353 | -0.49 | -0.471 | -0.458 | -1.051 | -1.473 | -1.158 | -1.086 | -0.966 | -0.474 | -0.613 | -0.75 | -0.932 | -0.804 | -0.66 | -2.131 | -1.69 | -1.876 | -1.007 | -0.917 | -1.139 | -1.452 | -1.521 | -1.613 | -1.556 | -1.461 | -1.6 | -1.64 | -0.656 | -0.667 | -0.199 | -0.241 | -0.027 | 0.115 | -0.07 | -0.311 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.48 | -28.776 | 0 | -27.466 | -26.89 | -26.203 | -25.561 | -24.726 | -23.985 | -23.225 | -22.612 | -21.985 | -23.078 | -20.624 | -19.943 | -21.004 | -20.38 | -19.702 | -18.974 | -19.471 | -18.464 | -17.517 | -16.638 | -16.326 | -15.277 | -14.364 | -13.658 | -12.961 | -12.448 | -11.869 | -11.317 | -10.848 | -10.406 | -10.009 | -9.606 | -9.178 | -8.41 | -8.05 | 0 | 0 | -2.906 | -1.437 | -1.437 | -1.437 | -1.437 | -0.581 | -0.581 | -0.581 | -0.581 | -0.045 | -0.045 | -0.045 | -0.045 | 0 | 0 | 0 | -0.201 | -0.171 | -0.171 | -0.171 | -0.171 | -0.151 | -0.151 | -0.151 | -0.151 | -0.124 | -0.124 | -0.124 | -0.124 | -0.095 | -0.095 | -0.095 | -0.095 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 83.23 | 83.04 | 82.99 | 82.928 | 82.868 | 82.786 | 82.545 | 82.446 | 82.344 | 82.206 | 82.011 | 81.92 | 81.755 | 81.556 | 81.447 | 81.238 | 79.582 | 79.472 | 79.352 | 77.434 | 76.527 | 76.446 | 76.222 | 76.101 | 73.594 | 73.05 | 72.534 | 71.272 | 67.397 | 58.286 | 57.038 | 55.862 | 51.644 | 50.575 | 44.182 | 44.155 | 43.669 | 44.78 | 45.885 | 42.79 | 44.905 | 44.894 | 35.905 | 36.799 | 36.495 | 37.203 | 37.555 | 37.913 | 38.259 | 34.58 | 34.2 | 23.984 | 23.856 | 22.957 | 20.479 | 19.332 | 18.981 | 18.744 | 18.814 | 18.18 | 8.855 | 7.899 | 8.312 | 7.928 | 7.871 | 7.845 | 0.92 | 0.912 | 0.912 | 1.06 | 1.029 | 1.029 | 1.029 | 1.029 | 1.01 | 0.986 | 0.986 | 0.986 | 0.958 | 0.958 | 0.958 | 0.958 | 0.833 | 0.832 | 0.857 | 0.832 | 0.729 | 0.713 | 0.69 | 0.689 |
Total Shareholders Equity
| 14.68 | 14.894 | 14.546 | 15.19 | 14.949 | 16.166 | 16.32 | 16.839 | 17.636 | 17.669 | 17.481 | 17.389 | 15.647 | 15.514 | 15.166 | 15.109 | 11.352 | 11.719 | 13.183 | 10.206 | 10.561 | 10.294 | 10.804 | 11.606 | 17.239 | 18.262 | 17.559 | 17.766 | 30.426 | 24.187 | 24.911 | 24.89 | 32.266 | 33.544 | 27.402 | 28.805 | 28.991 | 29.765 | 31.471 | 28.272 | 31.057 | 30.666 | 21.06 | 21.613 | 20.609 | 18.784 | 18.909 | 18.988 | 18.541 | 5.51 | 4.67 | 5.484 | 6.131 | 5.602 | 11.198 | 18.913 | 18.58 | 18.356 | 17.833 | 16.782 | 7.757 | 6.87 | 7.403 | 7.469 | 7.272 | 7.11 | -0.008 | 0.112 | 0.257 | -1.269 | -0.828 | -1.014 | -0.145 | -0.054 | -0.277 | -0.614 | -0.682 | -0.774 | -0.718 | -0.623 | -0.762 | -0.802 | 0.18 | 0.168 | 0.662 | 0.594 | 0.706 | 0.835 | 0.63 | 0.381 |
Total Equity
| 14.68 | 14.894 | 14.546 | 15.19 | 14.949 | 16.166 | 16.32 | 16.839 | 17.636 | 17.669 | 17.481 | 17.389 | 15.647 | 15.514 | 15.166 | 15.109 | 11.352 | 11.719 | 13.183 | 10.206 | 10.561 | 10.294 | 10.804 | 11.606 | 17.239 | 18.262 | 17.559 | 17.766 | 30.426 | 24.187 | 24.911 | 24.89 | 32.266 | 33.544 | 27.402 | 28.805 | 28.991 | 29.765 | 31.471 | 28.272 | 31.057 | 30.666 | 21.06 | 21.613 | 20.609 | 18.784 | 18.909 | 18.988 | 18.541 | 5.51 | 4.67 | 5.484 | 6.131 | 5.602 | 11.198 | 18.913 | 18.58 | 18.356 | 17.833 | 16.782 | 7.757 | 6.87 | 7.403 | 7.469 | 7.272 | 7.11 | -0.008 | 0.112 | 0.257 | -1.269 | -0.828 | -1.014 | -0.145 | -0.054 | -0.277 | -0.614 | -0.682 | -0.774 | -0.718 | -0.623 | -0.762 | -0.802 | 0.18 | 0.168 | 0.662 | 0.594 | 0.706 | 0.835 | 0.63 | 0.381 |
Total Liabilities & Shareholders Equity
| 50,365 | 49.819 | 50.262 | 50.715 | 49.719 | 54.384 | 53.357 | 53.814 | 54.778 | 55.608 | 52.446 | 53.425 | 53.521 | 56.25 | 57.36 | 57.777 | 58.764 | 54.728 | 54.051 | 51.09 | 50.751 | 53.319 | 51.296 | 47.756 | 63.012 | 63.402 | 62.606 | 60.755 | 76.265 | 75.866 | 73.627 | 82.8 | 91.94 | 90.051 | 88.12 | 88.25 | 89.168 | 78.579 | 77.813 | 65.92 | 59.116 | 58.407 | 54.554 | 50.172 | 53.787 | 50.847 | 51.422 | 53.156 | 50.191 | 37.96 | 36.99 | 37.533 | 37.942 | 39.349 | 45.173 | 54.518 | 53.524 | 50.29 | 46.988 | 39.803 | 25.336 | 24.892 | 26.559 | 27.547 | 28.087 | 26.138 | 0.069 | 0.149 | 0.257 | 0.808 | 1.284 | 1.182 | 1.462 | 1.755 | 1.766 | 1.025 | 0.59 | 0.87 | 0.933 | 0.9 | 0.469 | 0.542 | 1.485 | 1.299 | 1.604 | 1.357 | 1.015 | 1.361 | 1.03 | 0.652 |