Armata Pharmaceuticals, Inc.
AMEX:ARMP
2.22 (USD) • At close November 17, 2023
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 | 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 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 26.405 | 37.86 | 13.523 | 23.958 | 12.456 | 25.106 | 14.852 | 25.382 | 36.978 | 46.408 | 10.288 | 12.076 | 17.536 | 22.455 | 9.649 | 15.885 | 19.786 | 24.209 | 6.033 | 8.69 | 13.192 | 5.535 | 8.157 | 4.499 | 5.798 | 8.206 | 5.132 | 7.725 | 8.962 | 2.202 | 5.711 | 3.967 | 7.144 | 6.173 | 9.37 | 11.737 | 14.351 | 16.625 | 6.581 | 9.786 | 12.55 | 16.435 | 20.355 | 3.974 | 2.469 | 3.916 | 5.216 | 9.183 | 12.701 | 12.862 | 16.442 | 20.531 | 26.045 | 11.254 | 6.206 | 9.28 | 12.171 | 15.998 | 14.122 | 17.151 | 25.609 | 30.423 | 34.096 | 31.333 | 37.381 | 41.119 | 21.057 | 26.118 | 24.752 | 12.231 | 12.606 | 17.269 | 17.273 | 17.023 | 25.186 | 28.187 | 26.582 | 34.034 | 38.63 | 38.831 | 27.941 | 29.336 | 4.1 | 5 | 2 | 0.6 | 1.9 | 1.7 | 1.7 | 0.6 | 1 | 3.2 | 0.2 | 0.9 | 3.5 | 2.2 | 7.2 | 1.5 | 2.2 | 3 | 0.3 | 0.5 | 2.3 | 3.6 | 6.1 | 1.2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.532 | 3.046 | 3.1 | 3.6 | 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
| 26.405 | 37.86 | 13.523 | 23.958 | 12.456 | 25.106 | 14.852 | 25.382 | 36.978 | 46.408 | 10.288 | 12.076 | 17.536 | 22.455 | 9.649 | 15.885 | 19.786 | 24.209 | 6.033 | 8.69 | 13.192 | 5.535 | 8.157 | 4.499 | 5.798 | 8.206 | 5.132 | 7.725 | 8.962 | 2.202 | 5.711 | 3.967 | 7.144 | 6.173 | 9.37 | 11.737 | 14.351 | 16.625 | 6.581 | 9.786 | 12.55 | 16.435 | 20.355 | 3.974 | 2.469 | 3.916 | 5.216 | 9.183 | 12.701 | 12.862 | 16.442 | 20.531 | 26.045 | 11.254 | 6.206 | 9.28 | 12.171 | 15.998 | 14.122 | 17.151 | 25.609 | 30.423 | 34.096 | 31.333 | 37.381 | 41.119 | 21.057 | 26.118 | 24.752 | 12.231 | 12.606 | 17.269 | 17.273 | 17.023 | 25.186 | 28.187 | 26.582 | 34.034 | 38.63 | 38.831 | 29.472 | 32.382 | 7.2 | 8.6 | 2 | 0.6 | 1.9 | 1.7 | 1.7 | 0.6 | 1 | 3.2 | 0.2 | 0.9 | 3.5 | 2.2 | 7.2 | 1.5 | 2.2 | 3 | 0.3 | 0.5 | 2.3 | 3.6 | 6.1 | 1.2 |
Net Receivables
| 1.242 | 1.714 | 3.363 | 8.497 | 8.633 | 1.257 | 1.936 | 1.867 | 1.883 | 1.236 | 2.989 | 1.251 | 1.168 | 1.125 | 0.561 | 0.335 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.644 | 0.024 | 0.018 | 0.014 | 0.125 | 0.04 | 0 | 0 | 0.1 | 0.027 | 0.136 | 0.012 | 0.008 | 0.007 | 0.129 | 0.257 | 0.317 | 0.368 | 0.255 | 2.06 | 2.611 | 1.544 | 1.874 | 0.944 | 1.498 | 0.613 | 0.29 | 0.991 | 0.38 | 0.611 | 0.124 | 0.104 | 0.404 | 0.001 | 0 | 0.008 | 0.166 | 0.025 | 0.007 | 0 | 1.17 | 2.238 | 4.259 | 3.368 | 3.368 | 0.954 | 2.553 | 3.643 | 3.264 | 0.639 | 1.355 | 1.975 | 1.8 | 1.3 | 1 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -1.714 | 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 | -0.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.256 | 2.143 | 2.265 | 4.13 | 5.745 | 12.232 | 10.259 | 5.996 | 2.445 | 1.055 | 1.718 | 0.851 | 1.005 | 0.459 | 0.636 | 0.804 | 0.898 | 0.567 | 0.622 | 1.244 | 1.01 | 0.407 | 0.251 | 0.615 | 0.322 | 0.537 | 0.253 | 0.264 | 0.282 | 0.343 | 0.619 | 0.57 | 0.576 | 0.566 | 0.521 | 0.785 | 0.512 | 0.413 | 0.339 | 0.279 | 0.297 | 0.28 | 0.171 | 0.253 | 0.394 | 0.121 | 0.132 | 0.215 | 0.327 | 0.271 | 0.243 | 0.321 | 0.375 | 0.34 | 0.531 | 0.635 | 0.946 | 0.619 | 0.683 | 0.699 | 0.637 | 0.275 | 0.653 | 0.781 | 0.554 | 0.355 | 0.409 | 0.448 | 0.573 | 0.692 | 0.452 | 0.84 | 1.065 | 0.919 | 0.935 | 0.72 | 1.03 | 0.53 | 0.291 | 0.358 | 0.533 | 0.231 | 0.3 | 0.1 | 3.8 | 8.3 | 10.5 | 6.5 | 9.8 | 1.5 | 4.3 | 6.3 | 12 | 14.9 | 16 | 20 | 17.8 | 10.5 | 12.4 | 13.3 | 6.4 | 8.6 | 9.4 | 9.7 | 9.6 | 5.7 |
Total Current Assets
| 30.903 | 41.717 | 19.151 | 36.585 | 26.834 | 38.595 | 27.047 | 33.245 | 41.306 | 48.699 | 14.995 | 14.178 | 19.709 | 24.039 | 10.846 | 17.024 | 20.684 | 25.776 | 6.655 | 9.934 | 14.202 | 5.942 | 8.408 | 5.114 | 6.12 | 8.743 | 5.385 | 7.989 | 9.244 | 2.56 | 6.355 | 4.561 | 7.738 | 6.753 | 10.016 | 12.562 | 14.863 | 17.038 | 7.02 | 10.092 | 12.983 | 16.727 | 20.534 | 4.234 | 2.992 | 4.294 | 5.665 | 9.766 | 13.283 | 15.193 | 19.296 | 22.396 | 28.294 | 12.538 | 8.235 | 10.528 | 13.407 | 17.608 | 15.185 | 18.461 | 26.37 | 30.802 | 35.153 | 32.115 | 37.935 | 41.482 | 21.632 | 26.591 | 25.332 | 12.923 | 14.228 | 20.347 | 22.597 | 21.31 | 29.489 | 29.861 | 30.165 | 38.207 | 42.185 | 39.828 | 31.361 | 34.588 | 9.3 | 10 | 6.8 | 9.2 | 12.4 | 8.2 | 11.5 | 2.1 | 5.3 | 9.5 | 12.2 | 15.8 | 19.5 | 22.2 | 25 | 12 | 14.6 | 16.3 | 6.7 | 9.1 | 11.7 | 13.3 | 15.7 | 6.9 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 57.145 | 56.943 | 57.276 | 54.136 | 52.459 | 48.265 | 46.652 | 38.977 | 38.277 | 37.665 | 38.072 | 12.638 | 12.739 | 12.811 | 12.837 | 12.819 | 12.952 | 3.844 | 4.215 | 4.788 | 6.132 | 0.706 | 0.503 | 0.591 | 0.678 | 0.727 | 0.816 | 0.847 | 0.909 | 0.982 | 1.072 | 1.152 | 1.21 | 1.17 | 1.131 | 1.162 | 1.147 | 1.197 | 1.22 | 1.175 | 1.119 | 0.356 | 0.145 | 0.296 | 1.085 | 1.177 | 1.285 | 1.292 | 1.304 | 0.929 | 1.052 | 0.986 | 1.053 | 0.951 | 1.1 | 1.282 | 1.44 | 1.611 | 1.747 | 2.104 | 2.15 | 2.351 | 2.495 | 2.756 | 2.876 | 3.159 | 3.423 | 3.583 | 4.093 | 4.779 | 5.52 | 6.407 | 7.087 | 7.698 | 8.308 | 8.589 | 8.635 | 7.321 | 6.206 | 4.505 | 3.613 | 3.921 | 4 | 3.7 | 3.8 | 3.5 | 3.3 | 3.5 | 3.8 | 4.1 | 3.9 | 4.2 | 4.5 | 4.9 | 5 | 5 | 5.1 | 5 | 5 | 5.1 | 4.9 | 4.9 | 5 | 4.9 | 4.8 | 4.9 |
Goodwill
| 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.562 | 7.562 | 7.562 | 7.562 | 7.562 | 7.562 | 7.562 | 7.562 | 4.329 | 4.329 | 4.329 | 4.329 | 0 | 0 | 0 | 0 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 0 | 31,649,000 | 31.649 | 31,649,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 10.256 | 2.969 | 2.976 | 4.914 | 4.922 | 4.929 | 4.937 | 4.945 | 4.953 | 10.76 | 10.768 | 12.761 | 12.769 | 12.776 | 12.784 | 12.792 | 12.8 | 12.807 | 12.815 | 12.823 | 12.831 | 12.939 | 12.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 0 | 31.649 | 31.52 | 31.499 | 31.625 | 31.752 | 33.269 | 34.786 | 36.304 | 37.821 | 39.488 | 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 | 0.4 | 0.3 |
Goodwill and Intangible Assets
| 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 13.746 | 2.969 | 2.976 | 4.914 | 4.922 | 4.929 | 4.937 | 4.945 | 4.953 | 10.76 | 10.768 | 20.323 | 20.331 | 20.338 | 20.346 | 20.354 | 20.362 | 20.369 | 20.377 | 17.152 | 17.16 | 17.268 | 17.268 | 0 | 0 | 0 | 0 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 7.926 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.649 | 31.52 | 31.499 | 31.625 | 31.752 | 33.269 | 34.786 | 36.304 | 37.821 | 39.488 | 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 | 0.4 | 0.3 |
Long Term Investments
| 5.48 | 5.48 | 5.72 | 5.824 | 5.72 | 5.72 | 5.96 | 5.96 | 5.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.256 | 0 | 11.601 | -5.824 | -5.72 | -5.72 | 12.043 | -5.96 | -5.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -9.217 | 2.47 | 2.47 | 8.294 | 8.173 | 8.173 | -9.614 | 6.913 | 7.655 | 7.655 | 2.955 | 2.109 | 2.087 | 2.249 | 2.087 | 2.086 | 2.079 | 0.736 | 0.836 | 0.836 | 0.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.203 | 0.206 | 0.209 | 0.212 | 0.215 | 0.217 | 0.209 | 0.201 | 0.608 | 0.668 | 0.863 | 0.813 | 0.826 | 0.968 | 1.19 | 1.24 | 1.272 | 1.315 | 1.377 | 1.412 | 1.463 | 1.489 | 1.603 | 1.514 | 1.479 | 1.761 | 0.959 | 0.374 | 0.38 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0 |
Total Non-Current Assets
| 77.41 | 78.639 | 90.813 | 76.176 | 74.378 | 70.184 | 68.787 | 59.636 | 59.678 | 59.066 | 54.773 | 28.493 | 28.572 | 28.806 | 28.67 | 28.651 | 28.777 | 18.326 | 18.797 | 19.37 | 20.714 | 3.675 | 3.479 | 5.505 | 5.6 | 5.656 | 5.753 | 5.792 | 5.862 | 11.742 | 11.84 | 21.475 | 21.541 | 21.508 | 21.477 | 21.516 | 21.509 | 21.566 | 21.597 | 18.327 | 18.279 | 17.624 | 17.413 | 0.296 | 1.085 | 1.177 | 1.485 | 9.418 | 9.43 | 9.055 | 9.178 | 9.112 | 9.179 | 9.08 | 9.232 | 9.417 | 9.578 | 33.475 | 33.613 | 33.962 | 34 | 34.608 | 34.812 | 35.268 | 35.338 | 35.634 | 36.04 | 36.422 | 36.982 | 37.7 | 38.484 | 39.304 | 39.998 | 40.786 | 41.549 | 43.461 | 44.935 | 45.104 | 45.789 | 44.952 | 3.987 | 4.301 | 4.4 | 4.2 | 4.2 | 4 | 3.8 | 4 | 4.3 | 4.6 | 4.5 | 4.7 | 5.1 | 5.4 | 5.6 | 5.6 | 5.5 | 5.4 | 5.4 | 5.4 | 5.2 | 5.3 | 5.3 | 5.3 | 5.3 | 5.2 |
Total Assets
| 108.313 | 120.356 | 109.964 | 112.761 | 101.212 | 108.779 | 95.834 | 92.881 | 100.984 | 107.765 | 69.768 | 42.671 | 48.281 | 52.845 | 39.516 | 45.675 | 49.461 | 44.102 | 25.451 | 29.304 | 34.916 | 9.617 | 11.887 | 10.619 | 11.72 | 14.399 | 11.138 | 13.781 | 15.106 | 14.302 | 18.195 | 26.036 | 29.279 | 28.261 | 31.493 | 34.078 | 36.372 | 38.604 | 28.617 | 28.419 | 31.262 | 34.351 | 37.947 | 4.53 | 4.077 | 5.471 | 7.15 | 19.184 | 22.713 | 24.248 | 28.474 | 31.508 | 37.473 | 21.618 | 17.467 | 19.945 | 22.985 | 51.083 | 48.798 | 52.423 | 60.37 | 65.41 | 69.965 | 67.383 | 73.273 | 77.116 | 57.672 | 63.013 | 62.314 | 50.623 | 52.712 | 59.651 | 62.595 | 62.096 | 71.038 | 73.322 | 75.1 | 83.311 | 87.974 | 84.78 | 35.348 | 38.889 | 13.7 | 14.2 | 11 | 13.2 | 16.2 | 12.2 | 15.8 | 6.7 | 9.8 | 14.2 | 17.3 | 21.2 | 25.1 | 27.8 | 30.5 | 17.4 | 20 | 21.7 | 11.9 | 14.4 | 17 | 18.6 | 21 | 12.1 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.743 | 2.057 | 1.585 | 3.772 | 9.584 | 5 | 1.678 | 2.977 | 4.021 | 0 | 1.138 | 0 | 0 | 0 | 0.956 | 0 | 0 | 0 | 0.547 | 0 | 0 | 0 | 0.729 | 0.714 | 0.682 | 0.81 | 0.578 | 0.949 | 1.856 | 1.109 | 1.659 | 2.173 | 2.239 | 2.003 | 1.464 | 1.153 | 1.365 | 1.547 | 0 | 0 | 0 | 0 | 2.147 | 0 | 0 | 0 | 0 | 2.144 | 2.844 | 2.307 | 2.161 | 2.058 | 4.005 | 2.213 | 1.901 | 1.895 | 2.173 | 1.84 | 1.77 | 1.88 | 2.464 | 2.217 | 1.289 | 1.833 | 1.988 | 1.464 | 1.271 | 1.301 | 1.875 | 1.936 | 2.012 | 2.941 | 3.13 | 3.165 | 3.452 | 2.049 | 1.766 | 3.878 | 4 | 4.267 | 2.275 | 1.851 | 2.3 | 1.7 | 1.6 | 1.4 | 1.7 | 1.4 | 1.5 | 1.8 | 1.4 | 1.4 | 1.3 | 1.4 | 1.9 | 1.6 | 2.5 | 0.4 | 0.6 | 0.4 | 0.5 | 0.5 | 0.7 | 0.7 | 0.8 | 0.6 |
Short Term Debt
| 117.984 | 104.165 | 9.481 | 13.443 | 26.352 | 45.492 | 17.011 | 2.223 | 1.706 | 1.52 | 1.509 | 1.729 | 2.392 | 2.332 | 2.273 | 2.126 | 1.123 | 1.366 | 1.308 | 1.251 | 1.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0.305 | 0.606 | 0.598 | 0.803 | 0 | 0 | 0 | 0 | 0 | 0 | -1.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.335 | 0.335 | 0.336 | 0.504 | 1.224 | 1.114 | 1.129 | 3.195 | 0.065 | 0.116 | 0.155 | 0.188 | 0.873 | 0.982 | 1.269 | 1.344 | 1.511 | 1.28 | 1.29 | 1.332 | 1.567 | 1.624 | 1.298 | 1.214 | 1.253 | 1.197 | 1.308 | 1.652 | 0.97 | 0.813 | 0.838 | 0.986 | 1.041 | 1.1 | 1.2 | 1.2 | 1.4 | 1.3 | 1.2 | 1.1 | 1.2 | 1.2 | 1 | 1 | 1.1 | 1.3 | 1.3 | 1.1 | 1.1 | 1 | 0.9 | 0.7 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.2 |
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 |
Deferred Revenue
| 0 | 0 | -0 | 0 | -9.584 | -5 | 0 | -2.977 | -4.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.058 | 0.086 | 0.933 | 0.018 | 0.043 | 0.142 | 0.245 | 0.247 | 0.35 | 0.142 | 0.244 | 246 | 349 | 140 | 0 | 0.482 | 0.302 | 1.776 | 1.227 | 1.865 | 1.673 | 0.084 | 0.079 | 0.218 | 0.067 | 0.093 | 0.251 | 0.323 | 0.143 | 0.75 | 0.278 | 0 | 0.143 | 0 | 0 | 0.504 | 2.767 | 2.784 | 1.18 | 2.365 | 5.237 | 5.324 | 6.041 | 6.925 | 6.072 | 4.473 | 4.631 | 5.117 | 6.752 | 7.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3.454 | 3.823 | 5.395 | 4.669 | 25.21 | 5.923 | 6.184 | 4.781 | 5.677 | 4.706 | 2.167 | 3.525 | 3.511 | 2.649 | 3.476 | 4.944 | 4.084 | 4.991 | 3.024 | 3.714 | 4.37 | 3.591 | 1.843 | 1.751 | 1.367 | 0.965 | 1.39 | 1.203 | 1.191 | 1.083 | 0.185 | 0.963 | 1.042 | 0.506 | 0.676 | 0.859 | 0.452 | 1.98 | 1.624 | -243.501 | -347.634 | -139.121 | 0 | 1.315 | 1.706 | 2.333 | 2.759 | 1.131 | 1.131 | 1.078 | 2.081 | 2.345 | 1.302 | 2.392 | 1.907 | 1.155 | 1.62 | 1.211 | 2.425 | 1.617 | 1.096 | 0.842 | 1.437 | 1.167 | 2.062 | 1.947 | 2.968 | 2.473 | 2.463 | 1.313 | 1.931 | 1.356 | 1.922 | 0.969 | 2.237 | 1.54 | 1.376 | 1.914 | 7.848 | 1.9 | 1.108 | 1.201 | 1.1 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 |
Total Current Liabilities
| 123.181 | 110.045 | 16.461 | 21.884 | 51.562 | 51.415 | 24.873 | 7.004 | 7.383 | 6.226 | 4.814 | 5.254 | 5.903 | 4.981 | 6.705 | 7.07 | 5.207 | 6.357 | 4.879 | 4.965 | 5.634 | 3.591 | 2.572 | 2.465 | 2.049 | 1.775 | 1.968 | 2.477 | 3.711 | 2.876 | 3.58 | 3.154 | 3.324 | 2.651 | 2.385 | 2.259 | 2.167 | 2.122 | 1.868 | 2.499 | 1.366 | 0.879 | 2.147 | 1.797 | 2.008 | 4.109 | 3.986 | 5.14 | 5.983 | 3.804 | 4.657 | 5.125 | 6.598 | 5.812 | 5.188 | 6.568 | 4.001 | 3.917 | 4.628 | 3.685 | 4.576 | 4.041 | 3.995 | 4.848 | 8.328 | 7.475 | 6.709 | 7.471 | 11.142 | 10.197 | 11.282 | 12.436 | 12.377 | 9.804 | 11.628 | 10.359 | 10.865 | 14.183 | 12.686 | 7.153 | 4.425 | 4.153 | 4.6 | 3.2 | 3.2 | 2.9 | 3.3 | 2.8 | 2.9 | 3.2 | 2.7 | 2.7 | 2.8 | 3 | 3.5 | 2.9 | 3.8 | 1.6 | 1.8 | 1.3 | 1.3 | 1.3 | 1.6 | 1.3 | 1.4 | 0.9 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 28.156 | 35.368 | 82.307 | 100.186 | 27.43 | 31.84 | 31.804 | 37.223 | 37.233 | 36.923 | 36.48 | 10.585 | 10.682 | 10.775 | 10.877 | 10.909 | 11.539 | 1.186 | 1.555 | 1.9 | 2.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.454 | 0.569 | 0.57 | 5.002 | 8.156 | 8.161 | 8.177 | 8.197 | 10.071 | 10.127 | 10.182 | 10.235 | 10.873 | 11.035 | 11.227 | 11.339 | 20.535 | 20.484 | 20.494 | 22.531 | 21.87 | 16.891 | 16.403 | 11.664 | 3.857 | 2.325 | 2.446 | 2.64 | 2.321 | 2.147 | 2.1 | 1.1 | 1.3 | 1 | 0.9 | 1.2 | 1.4 | 1.6 | 1.5 | 1.8 | 2 | 2 | 2.1 | 2.2 | 2.4 | 2.6 | 2.4 | 2 | 2.2 | 2.3 | 2.3 | 1.7 | 1.8 | 1 |
Deferred Revenue Non-Current
| 0 | -3.077 | 0 | -3.077 | -27.43 | -3.077 | -31.804 | -3.077 | -3.077 | 0 | 0 | 0 | 0 | -10.775 | 0 | 0 | 0 | 0 | -1.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.066 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.012 | 4.37 | 4.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.077 | 3.077 | 14.678 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 3.077 | 0.819 | 0.819 | 1.147 | 1.147 | 1.147 | 1.147 | 1.147 | 1.147 | 2.449 | 2.449 | 3.005 | 3.005 | 3.005 | 3.005 | 3.078 | 3.078 | 3.078 | 3.078 | 3,078 | 3,078 | 3,078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.003 | -4.37 | -4.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 31.453 | 28.583 | 3.077 | 27.43 | 3.077 | 31.804 | 3.077 | 3.077 | 0 | 0 | 0 | 0 | 10.775 | 0 | 0 | 0 | 0 | 2.902 | 1.23 | 1.162 | 0.246 | 0.022 | 0.154 | 0.185 | 0.187 | 0.292 | 0.4 | 0.387 | 2.329 | 2.443 | 1.649 | 1.466 | 13.708 | 13.389 | 13.078 | 18.039 | 36.48 | 20.234 | -3,063.418 | -3,039.083 | -3,020.421 | 50.021 | 0 | 0.025 | 6.766 | 6.934 | 7.103 | 7.265 | 7.423 | 7.577 | 5.515 | 6.644 | 5.396 | 6.342 | 6.891 | 6.446 | 7.097 | 5.422 | 6.366 | 5.921 | 6.146 | 6.026 | 6.298 | 5.358 | 5.422 | 5.507 | 3.685 | 3.555 | 14.126 | 14.29 | 12.806 | 3.754 | 4.37 | 5.606 | 6.087 | 6.207 | 7.315 | 9.41 | 2.625 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | 0 |
Total Non-Current Liabilities
| 31.233 | 66.821 | 125.568 | 103.263 | 30.507 | 34.917 | 34.881 | 40.3 | 40.31 | 40 | 39.557 | 13.662 | 13.759 | 13.852 | 13.954 | 13.986 | 14.616 | 4.263 | 5.979 | 6.207 | 6.652 | 1.065 | 0.841 | 1.301 | 1.332 | 1.334 | 1.439 | 1.547 | 1.534 | 4.778 | 4.892 | 4.654 | 4.471 | 16.713 | 16.394 | 16.156 | 21.117 | 39.558 | 23.312 | 14.582 | 38.917 | 57.579 | 50.021 | 0 | 0.091 | 6.766 | 6.936 | 7.103 | 7.265 | 7.423 | 7.577 | 5.515 | 7.098 | 5.965 | 6.912 | 11.893 | 14.602 | 15.258 | 13.599 | 14.563 | 15.992 | 16.273 | 16.208 | 16.533 | 16.231 | 16.457 | 16.734 | 15.024 | 24.09 | 34.61 | 34.784 | 35.337 | 37.639 | 21.261 | 22.009 | 17.751 | 10.064 | 9.64 | 11.856 | 5.265 | 2.321 | 2.147 | 2.1 | 1.1 | 1.2 | 1 | 0.9 | 1.3 | 1.5 | 1.7 | 1.5 | 1.8 | 2 | 1.9 | 2.1 | 2.2 | 2.4 | 2.7 | 2.4 | 2 | 2.2 | 2.4 | 2.2 | 1.8 | 1.8 | 1 |
Total Liabilities
| 154.414 | 176.866 | 142.029 | 125.147 | 82.069 | 86.332 | 59.754 | 47.304 | 47.693 | 46.226 | 44.371 | 18.916 | 19.662 | 18.833 | 20.659 | 21.056 | 19.823 | 10.62 | 10.858 | 11.172 | 12.286 | 4.656 | 3.413 | 3.766 | 3.381 | 3.109 | 3.407 | 4.024 | 5.245 | 7.654 | 8.472 | 7.808 | 7.795 | 19.364 | 18.779 | 18.415 | 23.284 | 41.68 | 25.18 | 17.081 | 40.283 | 58.458 | 52.168 | 1.797 | 2.099 | 10.875 | 10.922 | 12.243 | 13.248 | 11.227 | 12.234 | 10.64 | 13.696 | 11.777 | 12.1 | 18.461 | 18.603 | 19.175 | 18.227 | 18.248 | 20.568 | 20.314 | 20.203 | 21.381 | 24.559 | 23.932 | 23.443 | 22.495 | 35.232 | 44.807 | 46.066 | 47.773 | 50.016 | 31.065 | 33.637 | 28.11 | 20.929 | 23.823 | 24.542 | 12.418 | 6.745 | 6.299 | 6.7 | 4.3 | 4.4 | 3.9 | 4.2 | 4.1 | 4.4 | 4.9 | 4.2 | 4.5 | 4.8 | 4.9 | 5.6 | 5.1 | 6.2 | 4.3 | 4.2 | 3.3 | 3.5 | 3.7 | 3.8 | 3.1 | 3.2 | 1.9 |
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 | 13.781 | 15.106 | 14.302 | 0 | 26.036 | 29.279 | 0.091 | 0 | 2.127 | 10.032 | 19.425 | 0 | 0.087 | 0.087 | 0.089 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.015 | 750,000 | 0 | 0 | 12.015 | 12.015 | 12.015 | 13.978 | 13.737 | 13.504 | 13.276 | 13.047 | 12.823 | 12.607 | 12.3 | 12.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.362 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.271 | 0.249 | 0.249 | 0.249 | 0.187 | 0.187 | 0.186 | 0.186 | 0.099 | 0.099 | 0.099 | 0.328 | 0.323 | 0.165 | 0.165 | 0.165 | 0.095 | 0.093 | 0.085 | 0.165 | 0.165 | 0.111 | 0.111 | 0.059 | 0.059 | 0.059 | 0.057 | 2.779 | 1.992 | 1.872 | 1.872 | 1.825 | 1.825 | 0.207 | 0.207 | 0.204 | 0.202 | 0.2 | 0.2 | 0.198 | 0.198 | 0.198 | 0.198 | 0.131 | 0.109 | 0.099 | 0.099 | 0.985 | 0.857 | 0.856 | 0.856 | 0.856 | 0.856 | 0.816 | 0.816 | 0.816 | 0.662 | 0.662 | 0.584 | 0.506 | 0.506 | 0.502 | 0.442 | 0.442 | 0.441 | 201.146 | 203.355 | 203.038 | 200.968 | 198.498 | 126.895 | 126.805 | 98.1 | 98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -324.854 | -333.84 | -308.819 | -288.972 | -257.811 | -254.264 | -239.774 | -229.46 | -220.846 | -211.631 | -202.857 | -196.81 | -191.391 | -185.197 | -179.702 | -173.078 | -167.309 | -162.599 | -157.521 | -152.935 | -145.978 | -409.933 | -406.316 | -401.996 | -400.39 | -397.34 | -394.206 | -391.854 | -391.075 | -384.614 | -381.36 | -371.86 | -369.485 | -365.634 | -362.522 | -360.291 | -365.73 | -376.499 | -362.006 | -355.312 | -374.7 | -394.833 | -387.239 | -314.677 | -315.348 | -322.658 | -320.874 | -310.025 | -307.364 | -303.567 | -300.154 | -295.08 | -292.049 | -287.862 | -284.027 | -284.835 | -281.645 | -253.769 | -250.037 | -246.488 | -240.805 | -235.511 | -230.839 | -228.614 | -225.89 | -221.44 | -216.582 | -210.274 | -209.494 | -202.579 | -201.749 | -195.659 | -190.826 | -184.388 | -177.982 | -169.912 | -162.92 | -157.055 | -150.813 | -138.912 | -111.113 | -106.811 | -103.5 | -100.4 | -85.1 | -79.2 | -76.5 | -78.1 | -74.7 | -71.6 | -67.8 | -63.7 | -60.9 | -57.1 | -53.6 | -50.4 | -46.9 | -30.5 | -27.6 | -24.9 | -22.7 | -20.3 | -17.8 | -15.5 | -13.3 | -9.3 |
Accumulated Other Comprehensive Income/Loss
| -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.781 | -15.106 | -14.302 | 0 | -26.036 | -29.279 | -0.091 | 0 | -2.127 | -10.032 | -19.425 | 0 | -0.178 | -0.085 | -0.069 | -0.065 | -4.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | -0.039 | 0.02 | 0.04 | 0.024 | -0.021 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.015 | -750,000 | 0 | 0 | -12.015 | -12.015 | -12.015 | -13.978 | -13.737 | -13.504 | -13.276 | -0.271 | -0.003 | -0.011 | -12.3 | -12.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 278.391 | 276.969 | 276.393 | 276.225 | 276.593 | 276.35 | 275.493 | 274.676 | 273.776 | 272.809 | 227.983 | 220.316 | 219.761 | 218.96 | 198.372 | 197.51 | 196.761 | 195.895 | 172.015 | 170.968 | 168.509 | 414.566 | 414.467 | 408.684 | 408.564 | 408.465 | 401.842 | 401.518 | 400.851 | 391.097 | 390.918 | 389.977 | 390.858 | 374.472 | 375.177 | 375.895 | 378.761 | 370.644 | 363.451 | 364.869 | 363.805 | 368.881 | 371.169 | 322.162 | 317.119 | 317.05 | 316.9 | 316.766 | 316.629 | 316.39 | 316.196 | 315.744 | 315.628 | 297.572 | 289.324 | 286.2 | 285.888 | 284.668 | 279.772 | 279.752 | 279.751 | 279.751 | 279.745 | 273.8 | 273.788 | 273.808 | 249.399 | 249.38 | 235.242 | 207.139 | 207.139 | 207.035 | 202.963 | 214.977 | 214.942 | 13.978 | 13.737 | 13.504 | 13.276 | 0 | 0 | 0 | 12.4 | 12.3 | 91.7 | 88.5 | 88.5 | 86.2 | 86.1 | 73.4 | 73.4 | 73.4 | 73.4 | 73.4 | 73.1 | 73.1 | 71.2 | 43.6 | 43.4 | 43.3 | 31.1 | 31 | 31 | 31 | 31.1 | 19.5 |
Total Shareholders Equity
| -46.101 | -56.51 | -32.065 | -12.386 | 19.143 | 22.447 | 36.08 | 45.577 | 53.291 | 61.539 | 25.397 | 23.755 | 28.619 | 34.012 | 18.857 | 24.619 | 29.638 | 33.482 | 14.593 | 18.132 | 22.63 | 4.961 | 8.474 | 6.853 | 8.339 | 11.29 | 7.731 | 9.757 | 9.861 | 6.648 | 9.723 | 18.228 | 21.484 | 8.897 | 12.714 | 15.663 | 13.088 | -3.076 | 3.437 | 11.338 | -9.021 | -24.107 | -14.221 | 2.733 | 1.978 | -5.404 | -3.772 | 6.941 | 9.465 | 13.021 | 16.24 | 20.868 | 23.777 | 9.841 | 5.367 | 1.484 | 4.382 | 31.908 | 30.571 | 34.175 | 39.802 | 45.096 | 49.762 | 46.002 | 48.714 | 53.184 | 33.479 | 39.768 | 26.332 | 5.066 | 5.896 | 11.878 | 12.579 | 31.031 | 37.401 | 45.213 | 54.172 | 59.487 | 63.432 | 72.362 | 28.602 | 32.589 | 7 | 9.9 | 6.6 | 9.3 | 12 | 8.1 | 11.4 | 1.8 | 5.6 | 9.7 | 12.5 | 16.3 | 19.5 | 22.7 | 24.3 | 13.1 | 15.8 | 18.4 | 8.4 | 10.7 | 13.2 | 15.5 | 17.8 | 10.2 |
Total Equity
| -46.101 | -56.51 | -32.065 | -12.386 | 19.143 | 22.447 | 36.08 | 45.577 | 53.291 | 61.539 | 25.397 | 23.755 | 28.619 | 34.012 | 18.857 | 24.619 | 29.638 | 33.482 | 14.593 | 18.132 | 22.63 | 4.961 | 8.474 | 6.853 | 8.339 | 11.29 | 7.731 | 9.757 | 9.861 | 6.648 | 9.723 | 18.228 | 21.484 | 8.897 | 12.714 | 15.663 | 13.088 | -3.076 | 3.437 | 11.338 | -9.021 | -24.107 | -14.221 | 2.733 | 1.978 | -5.404 | -3.772 | 6.941 | 9.465 | 13.021 | 16.24 | 20.868 | 23.777 | 9.841 | 5.367 | 1.484 | 4.382 | 31.908 | 30.571 | 34.175 | 39.802 | 45.096 | 49.762 | 46.002 | 48.714 | 53.184 | 33.479 | 39.768 | 26.332 | 5.066 | 5.896 | 11.878 | 12.579 | 31.031 | 37.401 | 45.213 | 54.172 | 59.487 | 63.432 | 72.362 | 28.602 | 32.589 | 7 | 9.9 | 6.6 | 9.3 | 12 | 8.1 | 11.4 | 1.8 | 5.6 | 9.7 | 12.5 | 16.3 | 19.5 | 22.7 | 24.3 | 13.1 | 15.8 | 18.4 | 8.4 | 10.7 | 13.2 | 15.5 | 17.8 | 10.2 |
Total Liabilities & Shareholders Equity
| 108.313 | 120.356 | 109.964 | 112.761 | 101.212 | 108.779 | 95.834 | 92.881 | 100.984 | 107.765 | 69.768 | 42.671 | 48.281 | 52.845 | 39.516 | 45.675 | 49.461 | 44.102 | 25.451 | 29.304 | 34.916 | 9.617 | 11.887 | 10.619 | 11.72 | 14.399 | 11.138 | 13.781 | 15.106 | 14.302 | 18.195 | 26.036 | 29.279 | 28.261 | 31.493 | 34.078 | 36.372 | 38.604 | 28.617 | 28.419 | 31.262 | 34.351 | 37.947 | 4.53 | 4.077 | 5.471 | 7.15 | 19.184 | 22.713 | 24.248 | 28.474 | 31.508 | 37.473 | 21.618 | 17.467 | 19.945 | 22.985 | 51.083 | 48.798 | 52.423 | 60.37 | 65.41 | 69.965 | 67.383 | 73.273 | 77.116 | 57.672 | 63.013 | 62.314 | 50.623 | 52.712 | 59.651 | 62.595 | 62.096 | 71.038 | 73.322 | 75.1 | 83.311 | 87.974 | 84.78 | 35.348 | 38.889 | 13.7 | 14.2 | 11 | 13.2 | 16.2 | 12.2 | 15.8 | 6.7 | 9.8 | 14.2 | 17.3 | 21.2 | 25.1 | 27.8 | 30.5 | 17.4 | 20 | 21.7 | 11.9 | 14.4 | 17 | 18.6 | 21 | 12.1 |