Apyx Medical Corporation
NASDAQ:APYX
1.16 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 32.678 | 37.282 | 43.652 | 22.134 | 18.479 | 16.255 | 10.192 | 14.833 | 20.063 | 26.234 | 30.87 | 30.898 | 34.67 | 39.539 | 41.915 | 43.539 | 46.156 | 51.38 | 58.812 | 62.272 | 67.36 | 32.415 | 16.466 | 40.663 | 7.875 | 8.701 | 9.949 | 9.411 | 10.292 | 11.508 | 14.456 | 9.329 | 9.324 | 9.456 | 11.805 | 13.202 | 14.087 | 15.396 | 5.733 | 6.135 | 5.575 | 5.816 | 7.924 | 2.501 | 2.558 | 3.762 | 4.162 | 4.488 | 4.983 | 4.119 | 4.88 | 5.408 | 5.714 | 4.454 | 3.827 | 2.649 | 3.367 | 2.639 | 2.155 | 2.925 | 3.115 | 2.537 | 2.564 | 4.084 | 3.778 | 3.52 | 3.535 | 2.638 | 2.501 | 3.125 | 2.953 | 2.309 | 1.893 | 1.633 | 1.295 | 1.267 | 1.09 | 2.142 | 2.295 | 1.771 | 0.878 | 0.395 | 0.306 | 0.578 | 0.673 | 0.347 | 0.379 | 0.462 | 0.229 | 0.315 | 0.578 | 0.402 | 0.422 | 0.313 | 0.279 | 0.437 | 0.58 | 0.595 | 0.4 | 1 | 0.5 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.885 | 61.678 | 55.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0.263 | 0.286 | 0.21 | 0.226 | 1.235 | 1.179 | 0.948 | 0.731 | 0.647 | 0 | 0.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.678 | 37.282 | 43.652 | 22.134 | 18.479 | 16.255 | 10.192 | 14.833 | 20.063 | 26.234 | 30.87 | 30.898 | 34.67 | 39.539 | 41.915 | 43.539 | 46.156 | 51.38 | 58.812 | 62.272 | 67.36 | 73.3 | 78.144 | 96.143 | 7.875 | 8.701 | 9.949 | 9.411 | 10.292 | 11.508 | 14.456 | 9.329 | 9.324 | 9.456 | 11.805 | 13.202 | 14.087 | 15.396 | 5.733 | 6.135 | 5.575 | 5.816 | 7.924 | 2.501 | 2.558 | 3.762 | 4.162 | 4.488 | 4.983 | 4.119 | 4.88 | 5.408 | 5.714 | 4.454 | 3.827 | 2.649 | 3.367 | 2.639 | 2.155 | 2.925 | 3.115 | 2.537 | 2.564 | 4.084 | 3.778 | 3.52 | 3.535 | 2.638 | 2.501 | 3.125 | 2.953 | 2.309 | 1.893 | 1.633 | 1.295 | 1.267 | 1.09 | 2.142 | 2.295 | 1.771 | 0.878 | 0.395 | 0.306 | 0.578 | 0.673 | 0.347 | 0.379 | 0.462 | 0.229 | 0.315 | 0.578 | 0.402 | 0.422 | 0.313 | 0.279 | 0.437 | 0.58 | 0.595 | 0.4 | 1 | 0.5 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
Net Receivables
| 12.709 | 12.487 | 14.053 | 13.244 | 20.139 | 18.135 | 18.246 | 16.658 | 18.015 | 20.117 | 21.163 | 19.971 | 18.025 | 16.447 | 17.328 | 14.55 | 14.42 | 12.49 | 9.22 | 7.662 | 6.218 | 4.931 | 5.015 | 4.08 | 5.592 | 5.143 | 4.857 | 4.077 | 4.929 | 4.279 | 4.733 | 3.869 | 3.506 | 3.141 | 2.925 | 2.524 | 2.042 | 1.398 | 1.992 | 2.045 | 2.617 | 2.235 | 1.99 | 2.096 | 2.374 | 1.926 | 2.874 | 2.638 | 2.625 | 2.565 | 2.216 | 2.183 | 2.221 | 2.568 | 2.114 | 2.668 | 2.278 | 1.896 | 2.566 | 2.245 | 2.381 | 2.797 | 2.992 | 2.621 | 2.604 | 2.416 | 2.525 | 2.982 | 2.789 | 2.74 | 2.818 | 3.017 | 2.527 | 2.434 | 2.317 | 2.286 | 2.597 | 2.169 | 1.954 | 2.299 | 2.283 | 2.275 | 1.708 | 1.777 | 1.553 | 1.854 | 1.35 | 1.381 | 1.455 | 1.329 | 1.201 | 1.294 | 1.143 | 1.183 | 1.256 | 1.286 | 1.224 | 1.162 | 1.2 | 1 | 1.1 | 1.1 | 1 | 1.1 | 1 | 0.7 | 0.8 | 0.9 | 1 | 0.9 | 0.9 | 0.8 | 0.6 | 0.8 | 0.7 |
Inventory
| 9.324 | 9.795 | 9.923 | 11.285 | 11.167 | 10.946 | 11.797 | 12.042 | 9.677 | 7.019 | 6.778 | 6.04 | 5.272 | 4.463 | 4.051 | 5.416 | 5.257 | 5.872 | 5.05 | 7.237 | 6.392 | 5.598 | 5.212 | 6.037 | 7.533 | 6.709 | 6.526 | 7.335 | 7.582 | 7.422 | 6.158 | 5.93 | 6.415 | 6.561 | 5.957 | 6.13 | 6.35 | 6.13 | 5.727 | 6.483 | 6.922 | 8.267 | 8.415 | 8.526 | 8.242 | 8.537 | 7.984 | 7.783 | 7.355 | 8.041 | 8.178 | 7.658 | 7.215 | 7.403 | 7.605 | 7.728 | 7.181 | 6.99 | 6.774 | 7.074 | 7.092 | 6.523 | 5.838 | 5.443 | 4.939 | 4.927 | 4.522 | 4.681 | 4.471 | 4.182 | 3.609 | 3.378 | 3.261 | 3.279 | 2.997 | 2.855 | 2.518 | 2.272 | 2.002 | 2.005 | 2.428 | 2.559 | 2.451 | 2.559 | 2.563 | 2.585 | 2.358 | 2.598 | 2.495 | 2.497 | 2.42 | 2.423 | 2.121 | 2.117 | 1.995 | 1.873 | 1.877 | 1.81 | 1.7 | 1.5 | 1.5 | 1.5 | 1.5 | 2 | 2.1 | 1.1 | 1 | 1 | 1 | 1.1 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 |
Other Current Assets
| 1.96 | 2.362 | 2.734 | 3.487 | 3.1 | 2.779 | 2.737 | 2.774 | 2.77 | 1.441 | 1.926 | 2.967 | 3.615 | 2.593 | 2.795 | 4.159 | 4.008 | 4.427 | 3.582 | 1.734 | 1.987 | 1.411 | 1.146 | 0.627 | 0.568 | 0.522 | 0.496 | 0.634 | 0.538 | 0.639 | 0.413 | 0.564 | 0.536 | 0.533 | 0.516 | 0.826 | 0.963 | 1.011 | 0.804 | 0.603 | 0.857 | 0.982 | 0.545 | 0.673 | 0.941 | 1.118 | 0.951 | 1.433 | 1.455 | 1.621 | 1.21 | 1.12 | 1.23 | 1.275 | 1.366 | 1.827 | 1.865 | 1.87 | 1.719 | 0.983 | 0.916 | 0.771 | 0.718 | 0.695 | 0.898 | 1.208 | 0.881 | 1.223 | 1.301 | 0.95 | 0.789 | 0.811 | 0.803 | 0.67 | 0.722 | 0.055 | 0.701 | 0.64 | 0.715 | 0.537 | 0.58 | 0.648 | 0.776 | 0.465 | 0.386 | 0.045 | 0.045 | 0.537 | 0.606 | 0.386 | 0.001 | 0.341 | 0.112 | 0.112 | 0.398 | 0.386 | 0.419 | 0.251 | 0.4 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0 | 0.1 | 0.2 | 0.2 |
Total Current Assets
| 56.671 | 61.926 | 70.362 | 50.15 | 52.885 | 52.684 | 42.972 | 46.307 | 50.525 | 54.811 | 60.737 | 59.876 | 61.582 | 63.042 | 66.089 | 67.664 | 69.841 | 74.169 | 76.664 | 78.905 | 81.957 | 85.24 | 89.517 | 106.887 | 22.228 | 21.735 | 22.547 | 22.236 | 24.12 | 24.627 | 26.539 | 20.471 | 20.56 | 20.53 | 22.042 | 23.693 | 24.544 | 25.06 | 15.365 | 16.39 | 18.104 | 19.377 | 19.822 | 14.527 | 14.762 | 15.343 | 15.971 | 16.342 | 16.418 | 16.346 | 16.484 | 16.369 | 16.38 | 15.7 | 14.912 | 14.873 | 14.691 | 13.395 | 13.214 | 13.227 | 13.504 | 12.628 | 12.113 | 12.843 | 12.22 | 12.071 | 11.464 | 11.524 | 11.062 | 10.996 | 10.168 | 9.515 | 8.484 | 8.016 | 7.331 | 7.067 | 6.905 | 7.223 | 6.966 | 6.612 | 6.17 | 5.878 | 5.242 | 5.378 | 5.265 | 5.295 | 4.683 | 4.978 | 4.785 | 4.638 | 4.714 | 4.46 | 4.2 | 3.98 | 3.927 | 3.981 | 4.099 | 3.817 | 3.7 | 3.8 | 3.5 | 3.2 | 3 | 3.8 | 3.5 | 2.2 | 2.1 | 2.3 | 2.2 | 2.3 | 2.1 | 1.7 | 1.5 | 1.7 | 1.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.912 | 6.892 | 7.146 | 7.441 | 7.636 | 2.861 | 7.586 | 7.708 | 7.677 | 6.872 | 6.874 | 6.838 | 6.982 | 7.194 | 7.215 | 7.243 | 7.426 | 7.464 | 7.621 | 7.651 | 6.3 | 6.031 | 5.788 | 5.842 | 6.314 | 6.338 | 6.408 | 6.376 | 6.24 | 6.368 | 6.449 | 6.498 | 6.536 | 6.671 | 6.81 | 6.985 | 7.043 | 7.011 | 6.947 | 6.833 | 6.863 | 6.95 | 7.063 | 7.095 | 7.15 | 7.172 | 7.229 | 7.12 | 7.089 | 7.233 | 7.176 | 7.343 | 7.325 | 7.321 | 7.432 | 8.601 | 8.628 | 8.678 | 8.814 | 8.795 | 8.828 | 7.715 | 7.126 | 6.708 | 3.599 | 3.655 | 3.421 | 3.397 | 3.437 | 3.372 | 3.217 | 3.163 | 2.895 | 2.726 | 2.596 | 2.618 | 2.571 | 2.296 | 2.116 | 2.166 | 2.262 | 2.094 | 1.9 | 1.71 | 1.577 | 1.55 | 1.559 | 1.497 | 1.535 | 1.562 | 1.532 | 1.517 | 1.538 | 1.535 | 1.552 | 1.539 | 1.497 | 1.448 | 1.4 | 1.5 | 2.1 | 2.2 | 2.2 | 3.4 | 3.5 | 3.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.185 | 0.005 | 0.006 | 0.032 | 1.745 | 1.699 | 1.689 | 1.699 | 1.727 | 1.698 | 1.725 | 1.752 | 1.779 | 1.806 | 1.833 | 1.86 | 1.887 | 1.914 | 1.941 | 1.967 | 1.995 | 2.036 | 2.085 | 2.108 | 2.13 | 2.152 | 2.174 | 2.196 | 2.218 | 2.251 | 2.288 | 3.069 | 3.112 | 3.155 | 3.198 | 4.674 | 4.742 | 4.864 | 4.932 | 5 | 5.069 | 5.137 | 5.205 | 5.273 | 5.316 | 3.851 | 3.891 | 3.928 | 3.962 | 3.265 | 3.279 | 2.076 | 2.02 | 1.968 | 1.823 | 1.871 | 1.893 | 1.584 | 1.598 | 1.612 | 1.626 | 1.641 | 1.655 | 1.669 | 1.688 | 1.748 | 1.768 | 2.081 | 1.791 | 1.805 | 1.824 | 1.862 | 1.878 | 1.87 | 1.881 | 1.889 | 1.888 | 1.882 | 2.2 | 3.2 | 4.8 | 4.9 | 5 | 3.9 | 4 | 2.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.185 | 0.19 | 0.191 | 0.217 | 1.93 | 1.884 | 1.874 | 1.884 | 1.912 | 1.883 | 1.91 | 1.937 | 1.964 | 1.991 | 2.018 | 1.86 | 1.887 | 1.914 | 1.941 | 1.967 | 1.995 | 2.036 | 2.085 | 2.108 | 2.13 | 2.152 | 2.174 | 2.196 | 2.218 | 2.251 | 2.288 | 3.069 | 3.112 | 3.155 | 3.198 | 4.674 | 4.742 | 4.864 | 4.932 | 5 | 5.069 | 5.137 | 5.205 | 5.273 | 5.316 | 3.851 | 3.891 | 3.928 | 3.962 | 3.265 | 3.279 | 2.076 | 2.02 | 1.968 | 1.823 | 1.871 | 1.893 | 1.584 | 1.598 | 1.612 | 1.626 | 1.641 | 1.655 | 1.669 | 1.688 | 1.748 | 1.768 | 2.081 | 1.791 | 1.805 | 1.824 | 1.862 | 1.878 | 1.87 | 1.881 | 1.889 | 1.888 | 1.882 | 2.2 | 3.2 | 4.8 | 4.9 | 5 | 3.9 | 4 | 2.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 |
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 | 0.123 | 0.123 | 0.123 | 0 | 0 | 0 | -3.81 | 0.163 | 0.069 | 0.173 | 0.12 | 0.28 | 0.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -584.5 | -580.818 | -553 | -530.863 | 0 | -38 | -12.042 | -8.188 | -757.392 | -1,015.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0.021 | 0.039 | 0.025 | 0 | 0 | 0 | 3.975 | 5.312 | 3.961 | 3.378 | 3.412 | 2.874 | 2.702 | 2.148 | 1.799 | 1.311 | 1.406 | 1.379 | 1.509 | 0.993 | 1.07 | 1.351 | 1.533 | 0.647 | 0.647 | 0.31 | 0.159 | 584.5 | 581 | 553 | 530.863 | 0 | 38 | 12.042 | 8.188 | 757.392 | 1,015.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.811 | 1.893 | 1.732 | 1.855 | 1.908 | 1.239 | 1.217 | 1.253 | 1.269 | 1.314 | 1.11 | 1.055 | 1.033 | 0.86 | 0.807 | 0.508 | 0.56 | 0.482 | 0.391 | 0.387 | 0.441 | 0.242 | 0.114 | 0.168 | 0.182 | 0.155 | 0.159 | 0.203 | 0.284 | 0.214 | 0.212 | 0.242 | 0.386 | 0.391 | 0.43 | 0.584 | 0.654 | 0.603 | 0.415 | 0.625 | 0.607 | 0.594 | 0.674 | 0.803 | 0.735 | 1.263 | 1.01 | 1.071 | 0.906 | 0.778 | 0.783 | 0.78 | 0.762 | 0.747 | 0.711 | 0.606 | 0.511 | 0.442 | 0.466 | 0.176 | 0.036 | 1.058 | 1.335 | 0.051 | 0.081 | 0.027 | 0.044 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0.021 | 0.048 | 0.08 | 0.312 | 0.339 | 0.348 | 0.366 | 0.387 | 0.438 | 0.451 | 0.465 | 0.478 | 0.491 | 0.208 | 0.508 | 0.526 | 0.508 | 0.552 | 0.561 | 0.557 | 0.553 | 0.341 | 0.344 | 0.325 | 0 | 0.3 | 0.3 | 0.4 | 0.5 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.1 | 0.1 |
Total Non-Current Assets
| 8.723 | 8.785 | 8.878 | 9.296 | 9.544 | 4.1 | 8.803 | 8.961 | 8.946 | 8.186 | 7.984 | 7.893 | 8.015 | 8.054 | 8.022 | 7.751 | 7.986 | 7.946 | 8.012 | 8.038 | 6.926 | 6.463 | 6.093 | 6.227 | 8.426 | 8.377 | 8.441 | 8.463 | 8.436 | 8.465 | 8.571 | 8.677 | 9.03 | 9.215 | 9.406 | 9.429 | 9.584 | 9.528 | 9.468 | 14.9 | 13.495 | 13.131 | 13.354 | 13.16 | 13.165 | 12.735 | 12.212 | 11.698 | 11.619 | 11.641 | 11.756 | 12.185 | 12.269 | 12.574 | 12.874 | 14.528 | 14.528 | 14.293 | 14.371 | 13.972 | 14.114 | 13.91 | 13.666 | 12.032 | 8.997 | 7.533 | 7.357 | 7.346 | 7.42 | 6.658 | 6.517 | 5.26 | 4.936 | 4.694 | 4.44 | 4.537 | 4.544 | 4.192 | 4.053 | 4.127 | 4.255 | 4.122 | 3.992 | 3.83 | 3.73 | 3.775 | 3.818 | 3.786 | 3.834 | 3.893 | 3.864 | 3.931 | 3.977 | 3.962 | 3.987 | 3.768 | 3.729 | 3.655 | 3.6 | 5 | 7.2 | 7.5 | 7.7 | 7.3 | 7.4 | 5.6 | 1.7 | 1.7 | 1.9 | 1.9 | 1.8 | 2 | 2.2 | 1.9 | 1.9 |
Total Assets
| 65.394 | 70.711 | 79.24 | 59.446 | 62.429 | 56.784 | 51.775 | 55.268 | 59.471 | 62.997 | 68.721 | 67.769 | 69.597 | 71.096 | 74.111 | 75.415 | 77.827 | 82.115 | 84.676 | 86.943 | 88.883 | 91.703 | 95.61 | 113.114 | 30.654 | 30.112 | 30.988 | 30.699 | 32.556 | 33.092 | 35.11 | 29.148 | 29.59 | 29.745 | 31.448 | 33.122 | 34.128 | 34.588 | 24.833 | 31.291 | 31.599 | 32.508 | 33.176 | 27.687 | 27.927 | 28.078 | 28.183 | 28.04 | 28.037 | 27.987 | 28.24 | 28.554 | 28.649 | 28.274 | 27.786 | 29.401 | 29.22 | 27.688 | 27.584 | 27.198 | 27.618 | 26.538 | 25.779 | 24.875 | 21.217 | 19.604 | 18.821 | 18.87 | 18.482 | 17.654 | 16.686 | 14.775 | 13.42 | 12.709 | 11.771 | 11.604 | 11.45 | 11.415 | 11.019 | 10.739 | 10.425 | 10 | 9.234 | 9.209 | 8.995 | 9.07 | 8.501 | 8.764 | 8.619 | 8.531 | 8.579 | 8.391 | 8.176 | 7.943 | 7.914 | 7.75 | 7.828 | 7.473 | 7.3 | 8.8 | 10.7 | 10.7 | 10.7 | 11.1 | 10.9 | 7.8 | 3.8 | 4 | 4.1 | 4.2 | 3.9 | 3.7 | 3.7 | 3.6 | 3.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.348 | 2.103 | 2.712 | 2.05 | 2.658 | 1.905 | 2.669 | 2.07 | 2.587 | 2.562 | 2.631 | 3.044 | 2.799 | 2.283 | 1.511 | 2.479 | 2.206 | 2.535 | 2.369 | 1.457 | 1.641 | 1.504 | 1.423 | 2.348 | 2.745 | 2.097 | 1.583 | 1.387 | 2.077 | 2.176 | 1.606 | 1.65 | 1.774 | 1.542 | 1.214 | 2.341 | 1.743 | 1.876 | 1.553 | 1.371 | 1.031 | 1.031 | 1.06 | 1.171 | 0.828 | 0.885 | 0.803 | 0.617 | 0.642 | 0.722 | 1.085 | 0.71 | 0.944 | 0.773 | 0.951 | 1.136 | 0.733 | 0.606 | 0.589 | 0.761 | 1.065 | 1.1 | 1.318 | 0.975 | 1.008 | 0.896 | 0.807 | 0.869 | 1.003 | 1.265 | 0.916 | 0.922 | 0.818 | 0.843 | 0.868 | 0.718 | 0.727 | 0.894 | 0.62 | 0.77 | 0.89 | 1.004 | 0.68 | 0.644 | 0.721 | 0.799 | 0.479 | 0.445 | 0.456 | 0.486 | 0.373 | 0.449 | 0.397 | 0.441 | 0.439 | 0.384 | 0.503 | 0.47 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.8 | 1 | 0.9 | 2.1 | 2.1 | 2 | 2.2 |
Short Term Debt
| 0.333 | 0.376 | 0.367 | 0.33 | 9.257 | 8.995 | 0.253 | 0.282 | 0.195 | 0.205 | 0.287 | 0.343 | 0.352 | 0.357 | 0.364 | 0.527 | 0.518 | 0.48 | 0.477 | 0.297 | 0 | 0 | 0 | 0 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 3.113 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.239 | 0.072 | 0.286 | 0.142 | 0.14 | 0.138 | 0.414 | 0.413 | 0.411 | 0.587 | 0.144 | 0.143 | 0.14 | 0.14 | 0.135 | 0.135 | 1.135 | 1.135 | 1.133 | 1.125 | 0.125 | 0.125 | 2.85 | 1.133 | -34.937 | 0.753 | 1.063 | 0.994 | 0.917 | 0.162 | 0.203 | 0.186 | 0.37 | 0.348 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.035 | 0.05 | 0.332 | 0.711 | 0.557 | 0.542 | 0.445 | 0.319 | 0.672 | 0.805 | 0.851 | 0.585 | 0.573 | 0.607 | 0.689 | 0.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0.245 | 0.241 | 0.211 | 0.245 | 0.135 | 0.143 | 0.163 | 0.428 | 0.243 | 0.173 | 0.453 | 0.591 | 1.616 | 1.573 | 1.53 | 1.491 | 0 | 0 | 0 | 0 | 19.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.078 | 0 | 0 | 0.155 | 77.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.778 | 0.515 | 0.488 | 0.712 | 0.442 | 1.053 | 0.853 | 1.145 | 0.821 | 0.759 | 8.424 | 6.514 | 5.836 | 5.383 | 5.62 | 4.972 | 5.338 | 6.056 | 7.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.688 | 1.89 | 0.972 | 0.749 | 0 | 0 | 0 | 0 | 0 | 0 | 1.024 | 0.714 | 0.001 | 0.002 | 0.003 | 0.004 | 0.009 | 0.014 | 0.019 | 0.025 | 0.033 | 0.04 | 36.24 | 0.056 | 0.067 | 0.078 | 0.088 | 0.174 | 0.11 | 0.12 | 0.036 | 0.142 | 0.151 | 0.132 | 0.145 | 36 | 0.16 | 0.14 | 0.123 | 112 | 0.491 | 0.401 | 0.457 | 0.397 | 0.49 | 0.361 | 0.308 | 0.5 | 0.319 | 0.287 | 0.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 7.18 | 7.562 | 9.173 | 7.202 | 6.672 | 6.573 | 8.075 | 7.697 | 7.749 | 8.078 | 1.863 | 1.81 | 1.758 | 1.707 | 1.658 | 1.616 | 1.573 | 1.53 | 1.491 | 7.285 | 6.256 | 5.971 | 6.279 | 19.324 | 3.253 | 3.358 | 4.151 | 3.18 | 3.302 | 2.513 | 3.427 | 2.336 | 2.602 | 2.553 | 2.668 | 2.082 | 1.868 | 1.961 | 1.974 | 1.511 | 1.268 | 1.153 | 1.78 | 0.023 | 0.093 | 0.163 | 0.232 | 0.899 | 0.94 | 0.872 | 0.717 | 1.096 | 0.914 | 0.2 | 0.332 | 0.949 | 1.113 | 1.056 | 0.744 | 1.193 | 1.258 | 1.372 | 0.85 | 1.484 | 0.05 | 0.086 | 0.086 | 0.048 | 0.051 | 0.061 | 0.835 | 0.776 | 0.702 | 0.707 | 0.471 | 0.794 | 0.825 | 0.638 | -35.238 | 0.515 | 0.65 | 0.658 | -111.311 | 0.112 | 0.112 | 0.15 | 0.165 | 0.037 | 0.036 | 0.036 | 0.033 | 0.033 | 0.133 | 0.143 | 0.508 | 0.364 | 0.365 | 0.381 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.7 | 1 | 1 | 1 | 1 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 |
Total Current Liabilities
| 10.639 | 10.556 | 12.74 | 10.294 | 19.029 | 18.526 | 11.85 | 11.194 | 11.352 | 11.604 | 13.205 | 11.711 | 10.745 | 9.73 | 9.153 | 9.594 | 9.635 | 10.601 | 12.242 | 9.039 | 7.897 | 7.475 | 7.702 | 21.672 | 6.237 | 5.694 | 5.973 | 4.806 | 5.618 | 4.928 | 5.272 | 4.225 | 4.615 | 7.208 | 4.121 | 4.662 | 3.85 | 4.076 | 3.766 | 3.121 | 2.538 | 2.423 | 2.912 | 3.168 | 2.953 | 2.16 | 1.922 | 1.93 | 1.995 | 2.005 | 2.389 | 1.95 | 2.001 | 2.137 | 2.137 | 2.221 | 1.983 | 2.799 | 2.473 | 3.097 | 3.462 | 2.616 | 2.317 | 5.342 | 2.232 | 2.285 | 1.703 | 2.048 | 2.126 | 2.332 | 2.087 | 2.011 | 1.827 | 1.957 | 1.829 | 1.695 | 1.716 | 1.709 | 1.414 | 1.476 | 1.712 | 1.817 | 1.404 | 1.296 | 1.566 | 2.117 | 1.598 | 1.514 | 1.298 | 1.149 | 1.578 | 1.607 | 1.667 | 1.5 | 1.52 | 1.354 | 1.557 | 1.442 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.6 | 1.5 | 1.5 | 1.6 | 1.2 | 1.4 | 1.4 | 2.6 | 2.5 | 2.4 | 2.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 33.628 | 33.406 | 33.185 | 14.059 | 5.156 | 0.516 | 0.543 | 0.532 | 0.607 | 0.013 | 0.018 | 0.052 | 0.139 | 0.201 | 0.312 | 0.5 | 0.591 | 0.565 | 0.656 | 0.832 | 0.407 | 0.215 | 0.14 | 0.14 | 2.475 | 2.535 | 2.595 | 2.655 | 2.715 | 2.775 | 2.834 | 2.894 | 2.954 | 0.14 | 3.074 | 2.994 | 3.053 | 3.113 | 3.173 | 3.232 | 3.293 | 3.353 | 3.185 | 3.03 | 3.209 | 3.245 | 3.281 | 3.34 | 0.093 | 3.524 | 3.629 | 3.603 | 3.639 | 3.677 | 3.884 | 3.639 | 3.673 | 3.924 | 3.958 | 4.041 | 4.081 | 4.112 | 3.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.332 | 0.348 | 0.348 | 0 | 0 | 0 | 0.38 | 0.388 | 0 | 0.404 | 0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0.1 | 0.1 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 |
Deferred Revenue Non-Current
| 1.271 | 1.252 | 1.246 | 1.326 | 1.326 | 1.343 | 1.408 | 1.192 | 1.207 | 1.386 | 1.323 | 1.2 | 0.886 | 0.855 | 0.621 | 0.583 | 0 | 0 | 0 | 0.339 | 0 | 0 | 0 | -2.983 | -2.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,625.9 | -4,661.65 | -4,664.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.74 | 4.843 | 4.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.479 | 0 | 0 | 0 | 0.368 | 0.368 | 0.368 | 0.368 | 0.564 | 0.564 | 0.564 | 0.564 | 0.564 | 0.564 | 0.564 | 0.564 | 0.563 | 0.564 | 0.563 | 0.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.531 | 0.585 | 0.581 | 0.553 | 0.531 | 0.494 | 0.038 | 0.012 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.192 | 0.194 | 0.198 | 0.181 | 0.185 | 0.185 | 0.181 | 0.133 | 0.142 | 0.151 | 0.166 | 0.146 | 0.145 | 0.141 | 0.166 | 0.4 | 0.765 | 0.52 | 0.519 | 0.479 | 0 | 0 | 0 | 2.615 | 2.475 | 0.046 | 0.02 | 0.157 | 0.088 | 0.128 | 0.217 | 0.836 | 0.156 | 0.197 | 0.285 | 0.286 | 0.555 | 0.644 | 3.19 | 15.173 | 13.473 | 14.927 | 5.749 | 0.068 | 0.081 | 0.119 | 0.085 | 0.213 | 3.429 | 0.122 | 0.105 | 0.323 | 0.432 | 0.163 | 0 | 0.33 | 0.4 | 0 | 0.531 | 4,625.9 | 4,661.65 | 4,664.9 | 0.268 | 0.318 | 0.318 | 0.318 | 0.318 | 0.368 | 0.418 | 0.418 | 0.418 | 125 | 130 | 135 | 140 | 0 | 0 | -0.008 | 0 | 0.356 | 0.364 | 0.372 | 0 | 0 | 0.396 | 0 | 0 | 0.42 | 0.427 | 0.435 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 |
Total Non-Current Liabilities
| 39.831 | 39.695 | 39.578 | 15.566 | 6.667 | 2.044 | 2.132 | 1.857 | 1.956 | 1.55 | 1.507 | 1.398 | 1.17 | 1.197 | 1.099 | 1.483 | 1.356 | 1.085 | 1.175 | 1.171 | 0.407 | 0.215 | 0.14 | 0.14 | 2.843 | 2.949 | 2.983 | 3.376 | 3.367 | 3.467 | 3.615 | 4.294 | 3.674 | 0.901 | 3.923 | 3.843 | 4.172 | 4.32 | 16.373 | 18.405 | 16.766 | 18.28 | 8.934 | 3.098 | 3.29 | 3.364 | 3.366 | 3.553 | 3.522 | 3.646 | 3.734 | 3.926 | 4.071 | 3.84 | 3.884 | 3.968 | 4.073 | 3.924 | 3.958 | 4.626 | 4.662 | 4.665 | 4.674 | 0.812 | 0.356 | 0.33 | 0.326 | 0.368 | 0.418 | 0.418 | 0.418 | 125 | 130 | 135 | 140 | 0.325 | 0.332 | 0.34 | 0.348 | 0.356 | 0.364 | 0.372 | 0.38 | 0.388 | 0.396 | 0.404 | 0.412 | 0.42 | 0.427 | 0.435 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 3 | 0 | 0.1 | 0.1 | 0.6 | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 0.7 |
Total Liabilities
| 50.47 | 50.251 | 52.318 | 25.86 | 25.696 | 20.57 | 13.982 | 13.051 | 13.308 | 13.154 | 14.712 | 13.109 | 11.915 | 10.927 | 10.252 | 11.077 | 10.991 | 11.686 | 13.417 | 10.21 | 8.304 | 7.69 | 7.842 | 21.812 | 9.08 | 8.643 | 8.956 | 8.182 | 8.985 | 8.395 | 8.887 | 8.519 | 8.289 | 8.109 | 8.044 | 8.505 | 8.022 | 8.396 | 20.139 | 21.526 | 19.304 | 20.703 | 11.846 | 6.266 | 6.243 | 5.524 | 5.288 | 5.483 | 5.517 | 5.651 | 6.123 | 5.876 | 6.072 | 5.977 | 6.021 | 6.189 | 6.056 | 6.724 | 6.431 | 7.723 | 8.124 | 7.281 | 6.991 | 6.154 | 2.588 | 2.615 | 2.029 | 2.416 | 2.544 | 2.75 | 2.505 | 2.011 | 1.827 | 1.957 | 1.829 | 2.02 | 2.048 | 2.049 | 1.762 | 1.833 | 2.076 | 2.189 | 1.784 | 1.684 | 1.962 | 2.521 | 2.01 | 1.933 | 1.725 | 1.584 | 1.578 | 1.607 | 1.667 | 1.5 | 1.52 | 1.354 | 1.557 | 1.442 | 1.3 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 4.6 | 1.5 | 1.6 | 1.7 | 1.8 | 2 | 1.9 | 3 | 3 | 3 | 3.2 |
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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 3.19 | 2.927 | 2.684 | 2.463 | 2.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.031 | 0.031 | 0.031 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.023 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.021 | 0.02 | 0.018 | 0.017 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Retained Earnings
| -68.58 | -62.024 | -54.448 | -44.841 | -40.212 | -39.218 | -35.735 | -29.686 | -23.922 | -18.496 | -12.551 | -10.548 | -6.326 | -2.28 | 2.621 | 4.148 | 7.876 | 12.566 | 14.517 | 21.031 | 26.494 | 30.832 | 35.512 | 39.471 | -29.703 | -29.431 | -28.496 | -27.672 | -26.427 | -25.119 | -23.434 | -22.912 | -21.947 | -21.428 | -19.484 | -18.076 | -16.488 | -14.99 | -27.848 | -22.394 | -19.416 | -19.445 | -9.634 | -4.51 | -4.169 | -3.049 | -2.64 | -2.926 | -2.918 | -3.07 | -3.257 | -2.382 | -2.445 | -2.874 | -3.366 | -1.997 | -2.001 | -2.057 | -1.831 | -3.414 | -3.376 | -3.579 | -3.982 | -4.021 | -4.038 | -5.468 | -5.659 | -5.94 | -6.411 | -7.479 | -8.059 | -8.483 | -9.34 | -10.052 | -10.743 | -11.006 | -11.178 | -11.06 | -11.149 | -11.494 | -12.016 | -12.421 | -12.661 | -12.398 | -12.821 | -13.285 | -13.342 | -13.001 | -12.937 | -12.882 | -12.827 | -13.111 | -13.423 | -13.526 | -13.612 | -13.647 | -13.796 | -14.165 | -14.1 | -13.7 | -11.8 | -11.9 | -11.9 | -11.4 | -11.1 | -11 | -10.9 | -10.7 | -10.8 | -10.8 | -11 | -11.1 | -11 | -11.1 | -11.2 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -4.677 | -4.702 | -4.574 | -4.403 | 0 | -0 | -0 | -6.358 | -0 | 0 | 0 | -6.711 | 0 | 0 | 0 | -7.269 | -23 | -0 | 0 | -6.873 | -0 | 0 | -0 | -6.348 | 0 | 0 | 0 | -5.666 | -0 | -0 | -0 | -5.451 | 0 | 0 | 0 | -5 | -0.176 | -0.176 | 0 | 0 | 0 | 0 | -0.094 | -0.089 | -0.151 | -0.071 | -0.076 | -0.088 | -0.054 | -0.047 | -3.017 | -3.017 | -2.411 | -2.411 | -2.411 | -2.411 | -1.932 | -1.932 | -1.932 | -1.932 | -1.563 | -1.563 | -1.563 | -1.563 | -1.286 | -1.286 | -1.286 | -1.286 | -1.061 | -1.061 | -1.061 | -1.061 | -0.867 | -0.867 | -0.867 | -0.867 | 0 | 0 | 0 | -0.674 | -0.627 | -0.597 | -0.561 | 0 | 0 | 0 | 0 | 0 | 0 | -1.6 | -1.6 | 0 | 0 | 0 | -0.2 | -0.2 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 83.292 | 82.242 | 81.114 | 78.154 | 76.773 | 75.235 | 73.282 | 71.641 | 69.793 | 68.023 | 66.221 | 64.862 | 63.65 | 62.281 | 61.066 | 64.691 | 63.628 | 62.403 | 61.111 | 55.668 | 54.051 | 53.147 | 58.579 | 51.798 | 51.244 | 50.867 | 57.206 | 50.156 | 49.966 | 49.784 | 56.894 | 66.512 | 43.219 | 43.035 | 49.732 | 42.664 | 42.565 | 41.155 | 35.682 | 29.214 | 29.009 | 28.769 | 34.353 | 25.913 | 25.835 | 25.585 | 30.968 | 25.465 | 25.42 | 25.388 | 30.356 | 25.218 | 25.18 | 25.153 | 25.113 | 25.191 | 25.147 | 23.099 | 23.057 | 23.023 | 22.924 | 22.895 | 22.842 | 22.78 | 22.697 | 25.458 | 25.453 | 24.789 | 24.745 | 24.665 | 24.516 | 23.039 | 22.721 | 22.587 | 22.462 | 22.005 | 21.984 | 21.975 | 21.955 | 21.665 | 21.631 | 21.499 | 21.38 | 20.969 | 20.903 | 20.882 | 20.881 | 20.686 | 20.685 | 20.683 | 20.682 | 19.882 | 19.918 | 19.955 | 20.665 | 20.655 | 20.651 | 20.743 | 20.1 | 21.2 | 21.2 | 21.2 | 21.2 | 21.1 | 18.8 | 18.7 | 13 | 13 | 12.9 | 13.1 | 13.1 | 11.7 | 11.6 | 11.6 | 11.5 |
Total Shareholders Equity
| 14.747 | 20.253 | 26.701 | 33.348 | 36.596 | 36.052 | 37.582 | 41.99 | 45.905 | 49.561 | 53.704 | 54.348 | 57.358 | 60.035 | 63.721 | 64.196 | 66.836 | 70.429 | 71.259 | 76.733 | 80.579 | 84.013 | 87.768 | 91.302 | 21.574 | 21.469 | 22.032 | 22.517 | 23.571 | 24.697 | 26.223 | 20.629 | 21.301 | 21.636 | 23.404 | 24.617 | 26.106 | 26.192 | 4.694 | 9.765 | 12.295 | 11.805 | 21.33 | 21.421 | 21.684 | 22.554 | 22.895 | 22.557 | 22.52 | 22.336 | 22.117 | 22.678 | 22.577 | 22.297 | 21.765 | 23.212 | 23.164 | 20.964 | 21.153 | 19.476 | 19.494 | 19.257 | 18.788 | 18.721 | 18.629 | 16.988 | 16.792 | 16.454 | 15.938 | 14.789 | 14.06 | 12.639 | 11.464 | 10.618 | 9.802 | 9.449 | 9.256 | 9.366 | 9.257 | 8.906 | 8.349 | 7.811 | 7.45 | 7.524 | 7.034 | 6.549 | 6.491 | 6.83 | 6.893 | 6.947 | 7 | 6.784 | 6.509 | 6.443 | 6.394 | 6.395 | 6.271 | 6.031 | 6 | 7.5 | 9.4 | 9.3 | 9.3 | 9.7 | 6.3 | 6.3 | 2.2 | 2.4 | 2.2 | 2.2 | 2 | 0.7 | 0.7 | 0.6 | 0.4 |
Total Equity
| 14.924 | 20.46 | 26.922 | 33.586 | 36.733 | 36.214 | 37.793 | 42.217 | 46.163 | 49.843 | 54.009 | 54.66 | 57.682 | 60.169 | 63.859 | 64.338 | 66.836 | 70.429 | 71.259 | 76.733 | 80.579 | 84.013 | 87.768 | 91.302 | 21.574 | 21.469 | 22.032 | 22.517 | 23.571 | 24.697 | 26.223 | 20.629 | 21.301 | 21.636 | 23.404 | 24.617 | 26.106 | 26.192 | 4.694 | 9.765 | 12.295 | 11.805 | 21.33 | 21.421 | 21.684 | 22.554 | 22.895 | 22.557 | 22.52 | 22.336 | 22.117 | 22.678 | 22.577 | 22.297 | 21.765 | 23.212 | 23.164 | 20.964 | 21.153 | 19.476 | 19.494 | 19.257 | 18.788 | 18.721 | 18.629 | 16.988 | 16.792 | 16.454 | 15.938 | 14.904 | 14.18 | 12.764 | 11.594 | 10.753 | 9.942 | 9.584 | 9.401 | 9.366 | 9.257 | 8.906 | 8.349 | 7.811 | 7.45 | 7.524 | 7.034 | 6.549 | 6.491 | 6.83 | 6.893 | 6.947 | 7 | 6.784 | 6.509 | 6.443 | 6.394 | 6.395 | 6.271 | 6.031 | 6 | 7.5 | 9.4 | 9.3 | 9.3 | 9.7 | 6.3 | 6.3 | 2.2 | 2.4 | 2.2 | 2.2 | 2 | 0.7 | 0.7 | 0.6 | 0.4 |
Total Liabilities & Shareholders Equity
| 65.394 | 70.711 | 79.24 | 59.446 | 62.429 | 56.784 | 51.775 | 55.268 | 59.471 | 62.997 | 68.721 | 67.769 | 69.597 | 71.096 | 74.111 | 75.415 | 77.827 | 82.115 | 84.676 | 86.943 | 88.883 | 91.703 | 95.61 | 113.114 | 30.654 | 30.112 | 30.988 | 30.699 | 32.556 | 33.092 | 35.11 | 29.148 | 29.59 | 29.745 | 31.448 | 33.122 | 34.128 | 34.588 | 24.833 | 31.291 | 31.599 | 32.508 | 33.176 | 27.687 | 27.927 | 28.078 | 28.183 | 28.04 | 28.037 | 27.987 | 28.24 | 28.554 | 28.649 | 28.274 | 27.786 | 29.401 | 29.22 | 27.688 | 27.584 | 27.198 | 27.618 | 26.538 | 25.779 | 24.875 | 21.217 | 19.604 | 18.821 | 18.87 | 18.482 | 17.654 | 16.686 | 14.775 | 13.42 | 12.709 | 11.771 | 11.604 | 11.45 | 11.415 | 11.019 | 10.739 | 10.425 | 10 | 9.234 | 9.209 | 8.995 | 9.07 | 8.501 | 8.764 | 8.619 | 8.531 | 8.579 | 8.391 | 8.176 | 7.943 | 7.914 | 7.75 | 7.828 | 7.473 | 7.3 | 8.8 | 10.7 | 10.7 | 10.7 | 11.2 | 10.9 | 7.8 | 3.8 | 4.1 | 4 | 4.2 | 3.9 | 3.7 | 3.7 | 3.6 | 3.6 |