Art's-Way Manufacturing Co., Inc.
NASDAQ:ARTW
1.64 (USD) • At close November 4, 2024
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 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 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.005 | 0.004 | 0.002 | 0.004 | 0.004 | 0.002 | 0.004 | 0.005 | 0.004 | 0.005 | 0.003 | 0.003 | 0.108 | 0.005 | 0.004 | 0.003 | 0.004 | 0.003 | 0.003 | 0.003 | 0.005 | 0.004 | 0.003 | 0.004 | 0.005 | 0.004 | 0.093 | 0.212 | 0.393 | 0.213 | 0.751 | 1.064 | 0.501 | 0.268 | 0.629 | 0.447 | 0.644 | 0.602 | 0.902 | 0.512 | 0.237 | 0.25 | 0.086 | 0.208 | 1.434 | 2.123 | 3.571 | 1.547 | 0.336 | 0.291 | 0.316 | 0.119 | 0.214 | 0.115 | 0.17 | 0.317 | 0.545 | 0.021 | 0.119 | 0.387 | 0.287 | 0.053 | 0.217 | 0.103 | 0.295 | 1.229 | 4.113 | 0.612 | 2.24 | 2.334 | 3.288 | 2.072 | 1.751 | 2.341 | 1.115 | 1.198 | 0.922 | 2.176 | 1.767 | 0.116 | 0.083 | 1.114 | 2.091 | 0.8 | 0.403 | 0.98 | 0.076 | 0.075 | 0.027 | 0.015 | 0.141 | 0.004 | 0.015 | 0.018 | 0.012 | 0.004 | 0.016 | 0.093 | 0.028 | 0.3 | 0.1 | 0.02 | 0.01 | 0.03 | 0.05 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | -0.1 | 0.1 | 0 | 1.2 | 1.4 | 0.8 | 0 | 2.1 | 1.5 | 1.7 | 0.5 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.117 | 0.148 | 0.153 | 0.146 | 0.147 | 0.123 | 0.142 | 0.121 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.005 | 0.004 | 0.002 | 0.004 | 0.004 | 0.002 | 0.004 | 0.005 | 0.004 | 0.005 | 0.003 | 0.003 | 0.108 | 0.005 | 0.004 | 0.003 | 0.004 | 0.003 | 0.003 | 0.003 | 0.005 | 0.004 | 0.003 | 0.004 | 0.005 | 0.004 | 0.093 | 0.212 | 0.393 | 0.213 | 0.751 | 1.064 | 0.501 | 0.268 | 0.629 | 0.447 | 0.644 | 0.602 | 0.902 | 0.512 | 0.237 | 0.25 | 0.086 | 0.208 | 1.434 | 2.123 | 3.571 | 1.547 | 0.336 | 0.291 | 0.316 | 0.119 | 0.214 | 0.115 | 0.17 | 0.317 | 0.545 | 0.021 | 0.119 | 0.387 | 0.287 | 0.053 | 0.217 | 0.103 | 0.295 | 1.229 | 4.113 | 0.612 | 2.24 | 2.334 | 3.288 | 2.072 | 1.751 | 2.341 | 1.115 | 1.198 | 0.922 | 2.176 | 1.767 | 0.116 | 0.083 | 1.114 | 2.091 | 0.8 | 0.403 | 0.98 | 0.076 | 0.075 | 0.027 | 0.015 | 0.141 | 0.004 | 0.015 | 0.018 | 0.012 | 0.004 | 0.016 | 0.093 | 0.028 | 0.3 | 0.1 | 0.02 | 0.01 | 0.03 | 0.05 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | -0.1 | 0.1 | 0 | 1.2 | 1.4 | 0.8 | 0 | 2.1 | 1.5 | 1.7 | 0.5 |
Net Receivables
| 2.969 | 2.682 | 3.172 | 3.721 | 4.742 | 4.259 | 3.764 | 3.173 | 4.015 | 3.003 | 1.728 | 2.84 | 2.959 | 2.703 | 1.989 | 2.475 | 1.894 | 2.393 | 3.286 | 2.555 | 2.736 | 2.846 | 2.189 | 1.759 | 2.363 | 2.465 | 1.949 | 1.975 | 2.426 | 2.453 | 1.85 | 1.794 | 3.186 | 1.929 | 3.245 | 2.61 | 2.228 | 3.018 | 2.794 | 3.08 | 5.284 | 3.756 | 2.672 | 3.151 | 2.814 | 2.366 | 2.8 | 2.88 | 6.232 | 7.639 | 3.127 | 2.03 | 3.345 | 3.342 | 2.047 | 2.494 | 3.127 | 4.566 | 3.424 | 2.348 | 1.817 | 2.877 | 3.089 | 3.338 | 3.248 | 3.825 | 2.767 | 3.353 | 3.122 | 3.329 | 3.834 | 2.313 | 2.001 | 1.646 | 2.369 | 0.956 | 1.065 | 0.859 | 1.186 | 0.903 | 0.97 | 1.084 | 1.333 | 0.886 | 1.29 | 1.083 | 1.651 | 0.593 | 1.004 | 0.82 | 1.365 | 0.922 | 1.272 | 0.776 | 1.994 | 1.331 | 2.813 | 2.917 | 2.295 | 2.5 | 3.5 | 3.7 | 3.8 | 4.8 | 5.5 | 4.7 | 4 | 2.9 | 3.1 | 1.5 | 2.3 | 2.5 | 1.8 | 2.3 | 3.4 | 2.2 | 1.8 | 4 | 3.9 | 3.4 | 2.1 | 5.2 | 4.5 | 2.7 | 1.1 | 2.4 | 1.2 | 1.8 | 1.5 | 1.9 | 2.2 | 2.3 | 1.4 | 1.6 | 1.2 | 2.6 | 2 | 2.9 | 1.5 | 2.6 | 0.9 | 1 |
Inventory
| 10.691 | 10.497 | 10.983 | 11.031 | 10.827 | 11.382 | 11.605 | 10.612 | 10.5 | 10.887 | 9.7 | 9.21 | 9.289 | 8.996 | 7.902 | 7.762 | 9.023 | 9.533 | 9.314 | 8.779 | 9.763 | 10.105 | 10.209 | 10.257 | 10.669 | 10.729 | 11.069 | 11.967 | 13.18 | 13.955 | 13.233 | 13.529 | 13.667 | 14.493 | 14.684 | 15.699 | 16.494 | 15.971 | 16.133 | 15.089 | 14.97 | 15.868 | 15.921 | 14.923 | 13.695 | 14.82 | 14.126 | 14.327 | 13.716 | 14.712 | 14.38 | 13.249 | 13.137 | 14.566 | 14.168 | 13.796 | 13.978 | 14.436 | 13.168 | 11.928 | 13.932 | 13.985 | 14.959 | 15.173 | 14.044 | 14.21 | 10.252 | 8.637 | 7.49 | 8.251 | 6.826 | 5.998 | 6.5 | 7.511 | 6.508 | 6.525 | 6.066 | 6.835 | 6.509 | 6.298 | 6.418 | 5.987 | 3.899 | 3.447 | 3.91 | 4.155 | 3.568 | 3.577 | 4.109 | 4.482 | 4.231 | 4.69 | 6.902 | 6.98 | 6.722 | 7.184 | 8.433 | 8.423 | 9.697 | 9.1 | 9.4 | 9.5 | 9.4 | 10 | 9.5 | 9.6 | 8.9 | 8.4 | 5.8 | 4.9 | 5.2 | 6.2 | 7.5 | 6.9 | 7.4 | 9.7 | 8.4 | 9.1 | 9.2 | 8.4 | 7.1 | 6.8 | 6.8 | 6.4 | 5.9 | 6.3 | 6.7 | 7.2 | 6.9 | 6.2 | 7.2 | 6.6 | 5.2 | 5.9 | 5.5 | 4.6 | 5.2 | 5.3 | 5.7 | 5.3 | 3.9 | 4 |
Other Current Assets
| 0.384 | 0.439 | 0.553 | 0.329 | 0.348 | 0.22 | 0.436 | 0.344 | 0.43 | 0.875 | 0.627 | 0.121 | 0.275 | 0.346 | 0.296 | 0.061 | 0.168 | 0.213 | 0.262 | 0.071 | 0.235 | 0.266 | 0.302 | 0.125 | 0.176 | 0.188 | 0.425 | 0.276 | 0.315 | 0.433 | 0.414 | 0.158 | 0.273 | 0.257 | 0.229 | 0.059 | 0.321 | 0.449 | 0.458 | 0.125 | 0.324 | 0.614 | 0.623 | 0.242 | 0.269 | 0.338 | 0.33 | 0.31 | 0.356 | 0.323 | 0.206 | 0.364 | 0.298 | 0.406 | 0.422 | 0.503 | 0.428 | 0.452 | 0.29 | 1.181 | 0.292 | 0.392 | 0.525 | 0.362 | 0.826 | 0.678 | 0.622 | 0.409 | 0.194 | 0.18 | 0.2 | 0.163 | 0.143 | 0.174 | 0.156 | 0.129 | 0.197 | 0.147 | 0.116 | 0.09 | 0.07 | 0.09 | 0.153 | 0.15 | 0.131 | 0.171 | 0.116 | 0.095 | 0.176 | 0.301 | 0.047 | 0.054 | 0.215 | 0.153 | 0.083 | 0.091 | 0.096 | 0.09 | 0.064 | 0 | 1.1 | 1 | 0.9 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 1.2 | 1.2 | 0.8 | 0.8 | 0.8 | 0.6 | 1.1 | 1.4 | 1.1 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.6 | 0.8 | 1.2 | 1.1 | 1.4 | 0.9 | 0.7 | 0.7 | 1.1 | 0.9 | 0.3 | 0.6 | 0.7 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 |
Total Current Assets
| 14.049 | 13.622 | 14.711 | 15.085 | 16.311 | 15.864 | 15.809 | 14.133 | 14.949 | 14.77 | 12.059 | 12.174 | 12.631 | 12.05 | 10.191 | 10.301 | 11.088 | 12.142 | 12.867 | 11.407 | 12.738 | 13.222 | 12.703 | 12.145 | 13.212 | 13.386 | 13.541 | 14.433 | 16.337 | 17.061 | 16.255 | 17.622 | 19.215 | 18.099 | 19.932 | 19.962 | 21.013 | 21.353 | 21.562 | 20.066 | 22.208 | 21.822 | 20.53 | 19.751 | 19.299 | 20.734 | 21.889 | 20.126 | 21.698 | 23.957 | 19.102 | 16.696 | 17.871 | 19.262 | 17.572 | 17.93 | 18.925 | 20.321 | 17.847 | 16.726 | 17.298 | 18.222 | 19.589 | 19.756 | 19.263 | 20.748 | 18.547 | 13.785 | 13.774 | 14.867 | 14.821 | 11.219 | 11.079 | 12.38 | 10.832 | 9.482 | 8.789 | 10.556 | 10.117 | 7.946 | 7.824 | 8.558 | 7.759 | 5.566 | 5.734 | 6.389 | 5.411 | 4.34 | 5.316 | 5.617 | 5.785 | 5.671 | 8.403 | 7.927 | 8.811 | 8.611 | 11.358 | 11.522 | 12.084 | 11.9 | 14.1 | 14.2 | 14.1 | 15.5 | 15.7 | 15.1 | 13.8 | 12.2 | 10.1 | 7.6 | 8.2 | 9.6 | 10.1 | 9.9 | 12 | 13.3 | 11.4 | 14.1 | 14 | 12.5 | 10 | 12.9 | 12 | 10.1 | 8.2 | 9.9 | 9.4 | 10 | 9.2 | 8.9 | 11 | 9.7 | 7 | 8.1 | 8.6 | 8.9 | 8.4 | 8.5 | 9.7 | 9.7 | 6.8 | 5.8 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.296 | 5.253 | 5.179 | 5.083 | 5.103 | 6.502 | 6.692 | 6.579 | 6.478 | 5.954 | 5.783 | 5.759 | 5.778 | 5.754 | 5.744 | 5.74 | 5.911 | 6.019 | 6.118 | 6.077 | 6.225 | 6.274 | 6.404 | 7.518 | 7.318 | 7.703 | 7.02 | 7.164 | 7.309 | 7.318 | 7.399 | 7.387 | 7.409 | 9.361 | 9.529 | 9.695 | 11.26 | 11.398 | 11.575 | 11.739 | 11.89 | 12.193 | 12.242 | 12.023 | 10.092 | 9.718 | 9.849 | 9.563 | 9.554 | 9.433 | 8.03 | 8.086 | 8.279 | 8.144 | 8.158 | 8.033 | 8.068 | 8.11 | 6.73 | 6.639 | 6.736 | 6.858 | 6.94 | 6.855 | 6.689 | 6.408 | 6.006 | 5.497 | 3.872 | 2.845 | 2.846 | 3.185 | 2.999 | 2.407 | 2.169 | 1.891 | 1.311 | 1.261 | 1.259 | 1.308 | 1.318 | 1.318 | 1.225 | 1.019 | 0.982 | 0.835 | 0.905 | 0.975 | 0.933 | 0.962 | 1.023 | 1.084 | 1.709 | 1.778 | 1.906 | 2.034 | 2.178 | 2.329 | 2.437 | 2.6 | 2.8 | 2.8 | 2.9 | 2.9 | 2.7 | 2.8 | 2.9 | 3 | 2.9 | 3.1 | 2.2 | 2.3 | 2.4 | 2.7 | 2.9 | 3 | 3.1 | 3.2 | 3.3 | 3.2 | 3.1 | 3 | 2.9 | 2.8 | 2.8 | 2.8 | 2.4 | 2.5 | 2.6 | 2.6 | 2.4 | 2.4 | 2.4 | 2.4 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 1.9 | 1.6 | 1.9 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0 | 0 | 0 | 0.994 | 0 | 0 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.994 | 0.994 | 0.994 | 0 | 1.09 | 0 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 0.994 | 1.09 | 1.075 | 0.42 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.037 | 0.078 | 0.117 | 0.154 | 0.187 | 0.229 | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.648 | 2.638 | 2.628 | 2.503 | 2.461 | 2.438 | 2.514 | 2.605 | 2.623 | 2.686 | 2.731 | 2.622 | 2.727 | 2.742 | 2.765 | 2.668 | 2.223 | 2.118 | 1.911 | 1.786 | 1.795 | 1.712 | 1.603 | 1.432 | 1.005 | 0.821 | 0.694 | 0.901 | 0.649 | 0.69 | 0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0.048 | 0.032 | 0.04 | 0.191 | 0.399 | 0.523 | 0.608 | 0.786 | 0.835 | 0.635 | 0.535 | 0.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.478 | 1.658 | 1.737 | 1.73 | 1.69 | 0.666 | 0.589 | 0.63 | 0.672 | 0.632 | 0.278 | 0.299 | 0.12 | 0.125 | 0.082 | 0.094 | 0.097 | 0.101 | 0.104 | 0.071 | 0.073 | 0.074 | 0.075 | 0.076 | 0.078 | 0.079 | 1.505 | 1.507 | 1.822 | 1.825 | 1.827 | 1.858 | 1.984 | 0.161 | 0.162 | 1.299 | 0.056 | 0.043 | 0.045 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | -10.843 | 0.546 | 0.552 | 0.611 | 0.61 | 0.699 | 0.547 | 0.59 | 0.403 | 0.439 | 0.135 | 0.15 | 0.165 | 0.18 | 0.195 | 0.21 | 0.225 | 0.24 | 0.263 | 0.279 | 0.285 | 0.31 | 0 | 0.094 | 0.096 | 0.11 | 0.21 | 0.239 | 0.251 | 0.219 | 0.423 | 0.462 | 0.511 | 0.606 | 0.647 | 0.647 | 0.616 | 0.842 | 0.831 | 0.642 | 0.606 | 0.606 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.063 | 0.063 | 0.613 | 0.613 | 0.613 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 |
Total Non-Current Assets
| 9.422 | 9.549 | 9.543 | 9.317 | 9.254 | 9.607 | 9.795 | 9.815 | 9.772 | 9.272 | 8.792 | 8.68 | 8.624 | 8.62 | 8.591 | 8.502 | 8.231 | 8.238 | 8.133 | 7.94 | 8.13 | 8.137 | 8.199 | 9.18 | 8.963 | 9.208 | 9.85 | 9.947 | 10.155 | 10.208 | 10.037 | 9.621 | 9.768 | 9.896 | 10.066 | 11.369 | 11.692 | 12.435 | 12.614 | 12.78 | 12.883 | 13.186 | 13.235 | 13.016 | 11.086 | 10.712 | 10.843 | 11.103 | 11.196 | 11.119 | 9.059 | 9.16 | 9.201 | 9.108 | 8.936 | 8.848 | 8.578 | 8.635 | 7.27 | 7.194 | 7.306 | 7.443 | 7.54 | 7.47 | 7.327 | 7.062 | 6.666 | 6.182 | 3.872 | 2.94 | 3.043 | 3.396 | 3.257 | 2.678 | 2.46 | 2.301 | 2.133 | 2.246 | 2.377 | 2.7 | 2.8 | 2.6 | 2.376 | 2.396 | 1.813 | 1.477 | 1.511 | 1.581 | 0.933 | 0.962 | 1.023 | 1.084 | 1.772 | 1.841 | 1.969 | 2.097 | 2.791 | 2.942 | 3.05 | 3.2 | 2.8 | 2.8 | 2.9 | 2.9 | 2.7 | 2.8 | 2.9 | 3 | 2.9 | 3.1 | 2.2 | 2.3 | 2.5 | 2.7 | 2.9 | 3 | 3.1 | 3.3 | 3.3 | 3.2 | 3 | 3 | 2.9 | 2.7 | 2.8 | 2.8 | 2.4 | 2.5 | 2.6 | 2.6 | 2.3 | 2.4 | 2.3 | 2.4 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 1.8 | 1.6 | 1.9 |
Total Assets
| 23.471 | 23.171 | 24.254 | 24.402 | 25.565 | 25.47 | 25.605 | 23.948 | 24.721 | 24.042 | 20.852 | 20.854 | 21.255 | 20.67 | 18.782 | 18.803 | 19.32 | 20.38 | 21 | 19.347 | 20.868 | 21.359 | 20.903 | 21.325 | 22.175 | 22.594 | 23.391 | 24.38 | 26.492 | 27.269 | 26.293 | 27.243 | 28.983 | 27.995 | 29.998 | 31.332 | 32.705 | 33.788 | 34.176 | 32.846 | 35.091 | 35.008 | 33.766 | 32.768 | 30.384 | 31.446 | 32.732 | 31.229 | 32.894 | 35.076 | 28.162 | 25.855 | 27.072 | 28.371 | 26.508 | 26.778 | 27.503 | 28.956 | 25.118 | 23.92 | 24.604 | 25.665 | 27.129 | 27.226 | 26.59 | 27.81 | 25.213 | 19.967 | 17.646 | 17.806 | 17.864 | 14.614 | 14.335 | 15.058 | 13.293 | 11.782 | 10.922 | 12.802 | 12.494 | 10.646 | 10.624 | 11.158 | 10.135 | 7.962 | 7.547 | 7.866 | 6.922 | 5.921 | 6.248 | 6.58 | 6.808 | 6.755 | 10.175 | 9.768 | 10.78 | 10.707 | 14.149 | 14.464 | 15.134 | 15.1 | 16.9 | 17 | 17 | 18.4 | 18.4 | 17.9 | 16.7 | 15.2 | 13 | 10.7 | 10.4 | 11.9 | 12.6 | 12.6 | 14.9 | 16.3 | 14.5 | 17.4 | 17.3 | 15.7 | 13 | 15.9 | 14.9 | 12.8 | 11 | 12.7 | 11.8 | 12.5 | 11.8 | 11.5 | 13.3 | 12.1 | 9.3 | 10.5 | 10.8 | 11.1 | 10.5 | 10.6 | 11.8 | 11.5 | 8.4 | 7.7 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.87 | 1.019 | 1.147 | 2.257 | 2.878 | 2.257 | 2.502 | 2.631 | 2.535 | 2.524 | 1.554 | 1.737 | 2.184 | 1.679 | 1.768 | 1.955 | 1.429 | 1.197 | 1.555 | 1.205 | 1.035 | 0.936 | 0.794 | 0.802 | 0.847 | 1.058 | 0.929 | 0.674 | 1.34 | 1.393 | 0.55 | 0.469 | 1.118 | 0.617 | 0.63 | 0.522 | 1.226 | 0.939 | 1.046 | 0.875 | 0.998 | 1.03 | 1.057 | 0.806 | 0.889 | 0.863 | 1.093 | 0.654 | 0.71 | 1.696 | 1.457 | 0.342 | 0.699 | 0.959 | 0.595 | 1.009 | 1.063 | 0.881 | 0.547 | 0.439 | 0.615 | 0.676 | 1.99 | 3.426 | 2.831 | 2.12 | 2.898 | 1.377 | 1.219 | 1.444 | 1.824 | 0.645 | 0.7 | 0.7 | 0.692 | 0.531 | 0.326 | 0.518 | 0.387 | 0.537 | 0.39 | 0.858 | 0.394 | 0.084 | 0.43 | 0.252 | 0.661 | 0.523 | 0.513 | 0.829 | 0.837 | 0.984 | 1.744 | 1.51 | 1.777 | 1.287 | 2.327 | 1.783 | 2.509 | 2.1 | 2.4 | 2.4 | 1.9 | 2.6 | 2.7 | 3.4 | 1.9 | 2.1 | 1.6 | 0.6 | 0.5 | 0.5 | 1.1 | 1.1 | 1.9 | 2.5 | 1.4 | 2.4 | 2.7 | 2.6 | 2.2 | 2.1 | 2.4 | 2.1 | 1.4 | 1.6 | 1 | 1.2 | 1.4 | 1.2 | 1.7 | 1.6 | 1.3 | 1.6 | 1.2 | 0.7 | 1 | 1 | 1.3 | 0 | 0 | 0 |
Short Term Debt
| 3.982 | 4.329 | 5.256 | 4.789 | 4.854 | 5.047 | 3.328 | 4.193 | 4.842 | 4.936 | 3.253 | 4.174 | 4.386 | 4.181 | 1.967 | 2.455 | 1.859 | 3.218 | 3.931 | 2.664 | 2.994 | 3.683 | 3.724 | 3.733 | 2.919 | 2.348 | 2.183 | 2.684 | 6.109 | 6.261 | 5.707 | 5.092 | 5.28 | 4.114 | 4.639 | 5.282 | 5.344 | 4.622 | 4.767 | 3.853 | 6.114 | 5.33 | 5.031 | 4.579 | 1.229 | 1.283 | 1.181 | 1.165 | 1.792 | 3.228 | 1.864 | 2.102 | 3.114 | 3.569 | 0.939 | 2.699 | 2.875 | 2.05 | 0.553 | 2.912 | 3.825 | 4.158 | 3.899 | 3.011 | 2.574 | 2.824 | 0.252 | 0.648 | 0.613 | 0.372 | 0.683 | 0.221 | 0.228 | 0.254 | 0.179 | 0.224 | 0.239 | 0.24 | 0.251 | 1.045 | 1.042 | 0.185 | 0.184 | 0.179 | 0.114 | 0.122 | 0.529 | 0.676 | 1.925 | 1.441 | 1.885 | 3.036 | 3.631 | 3.268 | 3.981 | 3.907 | 3.033 | 5.019 | 4.991 | 5.2 | 6.1 | 3.8 | 4.8 | 5.1 | 4.8 | 4.9 | 4.6 | 3.2 | 2 | 0.9 | 1.8 | 2.7 | 2.2 | 2.8 | 4.4 | 4.8 | 4.4 | 5.3 | 3.7 | 2.5 | 1 | 3.7 | 1.9 | 0.6 | 2.3 | 3.1 | 2.2 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0.2 | 1.9 |
Tax Payables
| 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.006 | 0.005 | 0.005 | 0.006 | 0.005 | 0.005 | 0.005 | 0.001 | 0.006 | 0.006 | 0.024 | 0.006 | 0.006 | 0.004 | 0.002 | 0.006 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0.345 | 0.199 | 0.364 | 0.821 | 0.846 | 0.423 | 0 | 0.351 | 0.056 | 0 | 0.595 | 0.595 | 0.549 | 0.134 | 0.086 | 0.422 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.685 | 1.992 | 1.046 | 0.351 | 1.064 | 1.345 | 3.474 | 1.157 | 1.604 | 1.903 | 2.263 | 0.559 | 0.869 | 1.145 | 1.493 | 0.474 | 0.527 | 0.494 | 0.656 | 0.194 | 1.576 | 1.363 | 0.718 | 0.331 | 0.206 | 0.609 | 0.635 | 0.649 | 0.213 | 0.84 | 0.868 | 0.293 | 0.127 | 0.456 | 0.526 | 0.253 | 0.242 | 0.83 | 0.957 | 0.192 | 0.22 | 1.124 | 1.315 | 0.165 | 0.265 | 1.02 | 2.559 | 1.358 | 0.094 | 1.48 | 2.166 | 0.338 | 0.286 | 2.077 | 0.441 | 0.441 | 0.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.527 | 1.371 | 2.286 | 1.998 | 1.408 | 1.24 | 1.304 | 1.287 | 1.277 | 0.988 | 1.024 | 1.216 | 1.23 | 1.172 | 1.203 | 1.28 | 1.207 | 1.218 | 1.129 | 1.139 | 0.962 | 0.799 | 0.765 | 0.9 | 1.238 | 0.836 | 0.917 | 1.044 | 1.693 | 1.711 | 1.57 | 1.201 | 1.189 | 1.067 | 1.048 | 1.28 | 1.229 | 1.506 | 1.411 | 1.584 | 1.509 | 1.585 | 1.43 | 1.718 | 2.126 | 2.159 | 2.099 | 2.782 | 4.888 | 3.94 | 1.366 | 1.788 | 1.717 | 1.422 | 4.511 | 2.017 | 2.274 | 5.841 | 5.026 | 1.492 | 1.383 | 2.206 | 2.686 | 2.205 | 2.327 | 4.564 | 4.658 | 1.523 | 1.923 | 3.179 | 3.182 | 1.852 | 1.715 | 2.552 | 2.37 | 1.306 | 0.748 | 2.658 | 2.644 | 0.932 | 1.525 | 2.888 | 2.557 | 0.756 | 0.941 | 1.718 | 1.867 | 0.881 | 0.781 | 1.527 | 1.316 | 0.699 | 0.8 | 0.869 | 0.929 | 1.115 | 2.281 | 1.257 | 1.359 | 1.1 | 1.2 | 2 | 1.2 | 1.1 | 1.5 | 1.1 | 1.5 | 1.5 | 1.2 | 0.8 | 0.9 | 1.4 | 1.7 | 0.7 | 1 | 1.5 | 0.7 | 1 | 1.7 | 1.7 | 1 | 1.2 | 1.5 | 1.6 | 0.8 | 1.2 | 2.2 | 2.6 | 0.8 | 1.4 | 5.3 | 3.9 | 0.8 | 1.2 | 4.3 | 1.9 | 1.1 | 1.1 | 2.5 | 5.1 | 2.8 | 2.1 |
Total Current Liabilities
| 9.064 | 8.712 | 9.735 | 9.395 | 10.205 | 9.888 | 10.609 | 9.267 | 10.258 | 10.351 | 8.094 | 7.687 | 8.669 | 8.177 | 6.432 | 6.165 | 5.022 | 6.127 | 7.271 | 5.203 | 6.567 | 6.782 | 6.002 | 5.765 | 5.209 | 4.851 | 4.664 | 5.05 | 9.355 | 10.204 | 8.695 | 7.057 | 7.714 | 6.253 | 6.843 | 7.338 | 8.04 | 7.896 | 8.181 | 6.504 | 8.841 | 9.069 | 8.833 | 7.269 | 4.51 | 5.325 | 6.931 | 5.959 | 7.484 | 10.343 | 6.853 | 4.57 | 5.815 | 8.028 | 6.486 | 6.166 | 6.71 | 8.771 | 6.126 | 4.843 | 5.823 | 7.04 | 8.575 | 8.643 | 7.731 | 9.507 | 7.809 | 3.548 | 3.755 | 4.995 | 5.688 | 2.717 | 2.643 | 3.506 | 3.241 | 2.06 | 1.313 | 3.416 | 3.282 | 2.513 | 2.956 | 3.931 | 3.135 | 1.018 | 1.484 | 2.092 | 3.057 | 2.08 | 3.219 | 3.797 | 4.038 | 4.719 | 6.174 | 5.646 | 6.687 | 6.308 | 7.641 | 8.058 | 8.859 | 8.4 | 9.7 | 8.2 | 7.9 | 8.8 | 9 | 9.4 | 8 | 6.8 | 4.8 | 2.3 | 3.2 | 4.6 | 5 | 4.6 | 7.3 | 8.8 | 6.5 | 8.7 | 8.1 | 6.8 | 4.2 | 7 | 5.8 | 4.3 | 4.5 | 5.9 | 5.4 | 4.8 | 3.2 | 3.6 | 7 | 5.5 | 3.1 | 3.8 | 5.5 | 2.6 | 2.1 | 2.4 | 3.8 | 5.1 | 3 | 4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.543 | 2.571 | 2.602 | 2.63 | 3.366 | 3.709 | 3.454 | 3.53 | 3.581 | 3.385 | 2.775 | 2.813 | 2.701 | 2.727 | 2.715 | 2.731 | 3.998 | 3.571 | 2.354 | 2.351 | 2.372 | 2.394 | 2.415 | 2.523 | 2.58 | 2.637 | 2.694 | 2.749 | 0.269 | 0.304 | 0.34 | 1.387 | 1.53 | 2.323 | 3.697 | 4.627 | 4.961 | 5.293 | 5.623 | 5.949 | 6.274 | 6.595 | 5.944 | 6.252 | 6.557 | 6.86 | 7.013 | 7.301 | 7.589 | 7.866 | 5.571 | 5.743 | 5.976 | 6.137 | 6.296 | 6.453 | 6.599 | 6.751 | 5.675 | 5.796 | 5.916 | 5.86 | 5.974 | 6.083 | 6.191 | 6.297 | 6.523 | 6.07 | 3.823 | 3.703 | 3.749 | 3.852 | 3.896 | 3.937 | 2.603 | 2.558 | 2.59 | 2.637 | 2.67 | 1.788 | 1.825 | 1.874 | 1.912 | 0.175 | 2.071 | 2.105 | 0.432 | 0.521 | 0.218 | 0.236 | 0.254 | 0.272 | 0.288 | 0.307 | 0.326 | 0.345 | 0.363 | 0.382 | 0.401 | 0.4 | 0.4 | 2.1 | 2.2 | 2.3 | 2.4 | 1.3 | 1.6 | 1.7 | 1.7 | 1.8 | 1.3 | 1.4 | 1.5 | 1.7 | 1 | 1.1 | 1.3 | 1.4 | 1.6 | 1.7 | 1.8 | 2 | 2.1 | 2.3 | 0.5 | 0.5 | 0 | 1.1 | 1.6 | 1.1 | 0 | 0.7 | 0.5 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.6 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.73 | 4.201 | -0.836 | -0.847 | -1.563 | -1.022 | -1.122 | -1.142 | -1.142 | -1.108 | -1.033 | -0.953 | -0.953 | -0.826 | -0.826 | -0.897 | 7.301 | -0.902 | -0.927 | -0.804 | -0.811 | -0.739 | -0.718 | -0.568 | 0 | -0.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.738 | 0.794 | 0.836 | 0.847 | 0.847 | 1.022 | 1.122 | 1.142 | 1.142 | 1.108 | 1.033 | 0.953 | 0.953 | 0.826 | 0.826 | 0.897 | 0.897 | 0.902 | 0.927 | 0.804 | 0.811 | 0.739 | 0.718 | 0.582 | 0.568 | 0.613 | 0.613 | 0.613 | 0.613 | 0.57 | 0.565 | 0.54 | 0.49 | 0.43 | 0.387 | 0.201 | 0.206 | 0.112 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.598 | 0.655 | 0.713 | 0.736 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.588 | 0.59 | 0 | 0 | 0 | -3.145 | -3.583 | 0.836 | 0.847 | 1.563 | 1.022 | 1.122 | 1.142 | 1.142 | 1.108 | 1.033 | 0.953 | 0.953 | 0.826 | 0.826 | 0.897 | -7.301 | 0.902 | 0.927 | 0.804 | 0.811 | 0.739 | 0.718 | 0.568 | 0 | 0.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.145 | 0.218 | 0.213 | 0.205 | 1.972 | 0.16 | 0.16 | 0.187 | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
Total Non-Current Liabilities
| 3.141 | 3.227 | 3.314 | 3.366 | 3.472 | 3.709 | 3.454 | 3.53 | 3.581 | 3.385 | 2.775 | 2.813 | 2.701 | 2.727 | 2.715 | 2.731 | 3.998 | 3.571 | 2.354 | 2.351 | 2.372 | 2.394 | 2.415 | 2.523 | 2.58 | 2.637 | 3.282 | 3.339 | 0.269 | 0.304 | 0.34 | 2.71 | 2.942 | 3.159 | 4.544 | 5.474 | 5.982 | 6.414 | 6.764 | 7.091 | 7.381 | 7.628 | 6.897 | 7.205 | 7.383 | 7.686 | 7.911 | 8.198 | 8.491 | 8.793 | 6.375 | 6.554 | 6.715 | 6.855 | 6.878 | 7.021 | 7.212 | 7.364 | 6.288 | 6.409 | 6.486 | 6.425 | 6.514 | 6.573 | 6.621 | 6.684 | 6.724 | 6.276 | 3.935 | 3.826 | 3.749 | 3.852 | 3.896 | 3.937 | 2.603 | 2.558 | 2.59 | 2.637 | 2.67 | 1.933 | 2.043 | 2.087 | 2.116 | 2.147 | 2.231 | 2.265 | 0.619 | 0.708 | 0.218 | 0.236 | 0.254 | 0.272 | 0.288 | 0.307 | 0.326 | 0.345 | 0.363 | 0.382 | 0.401 | 0.5 | 0.6 | 2.2 | 2.3 | 2.3 | 2.4 | 1.4 | 1.7 | 1.8 | 1.8 | 2 | 1.5 | 1.6 | 1.8 | 1.9 | 1.2 | 1.4 | 1.4 | 1.6 | 1.8 | 1.8 | 2 | 2.1 | 2.3 | 2.4 | 0.6 | 0.6 | 0.1 | 1.3 | 1.7 | 1.2 | 0.1 | 0.7 | 0.5 | 1.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.8 |
Total Liabilities
| 12.205 | 11.938 | 13.049 | 12.761 | 13.676 | 13.597 | 14.063 | 12.798 | 13.839 | 13.736 | 10.869 | 10.5 | 11.37 | 10.903 | 9.147 | 8.896 | 9.019 | 9.699 | 9.625 | 7.553 | 8.939 | 9.175 | 8.417 | 8.288 | 7.789 | 7.488 | 7.945 | 8.389 | 9.624 | 10.509 | 9.035 | 9.766 | 10.657 | 9.412 | 11.386 | 12.812 | 14.023 | 14.311 | 14.945 | 13.595 | 16.222 | 16.697 | 15.73 | 14.473 | 11.892 | 13.011 | 14.842 | 14.157 | 15.975 | 19.137 | 13.227 | 11.125 | 12.531 | 14.883 | 13.363 | 13.187 | 13.922 | 16.135 | 12.414 | 11.252 | 12.309 | 13.466 | 15.089 | 15.216 | 14.352 | 16.19 | 14.534 | 9.823 | 7.69 | 8.821 | 9.437 | 6.57 | 6.539 | 7.443 | 5.844 | 4.619 | 3.903 | 6.053 | 5.952 | 4.446 | 4.999 | 6.019 | 5.252 | 3.165 | 3.715 | 4.357 | 3.676 | 2.788 | 3.437 | 4.034 | 4.292 | 4.991 | 6.462 | 5.953 | 7.012 | 6.653 | 8.004 | 8.44 | 9.26 | 8.9 | 10.3 | 10.4 | 10.2 | 11.1 | 11.4 | 10.8 | 9.7 | 8.6 | 6.6 | 4.3 | 4.7 | 6.2 | 6.8 | 6.5 | 8.5 | 10.2 | 7.9 | 10.3 | 9.9 | 8.6 | 6.2 | 9.1 | 8.1 | 6.7 | 5.1 | 6.5 | 5.5 | 6.1 | 4.9 | 4.8 | 7.1 | 6.2 | 3.6 | 5.1 | 5.6 | 2.7 | 2.2 | 2.5 | 3.9 | 5.2 | 3.5 | 4.8 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.052 | 0.052 | 0.052 | 0.051 | 0.051 | 0.051 | 0.051 | 0.05 | 0.049 | 0.047 | 0.047 | 0.046 | 0.046 | 0.046 | 0.046 | 0.045 | 0.045 | 0.045 | 0.044 | 0.043 | 0.043 | 0.043 | 0.043 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.041 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 6.497 | 6.523 | 6.556 | 7.021 | 7.329 | 7.403 | 7.096 | 6.754 | 6.663 | 6.425 | 6.25 | 6.656 | 6.249 | 6.193 | 6.129 | 6.444 | 6.885 | 7.308 | 8.11 | 8.547 | 8.716 | 9.005 | 9.361 | 9.967 | 11.355 | 12.122 | 12.787 | 13.354 | 14.237 | 14.213 | 14.741 | 14.991 | 15.548 | 15.837 | 15.893 | 15.812 | 15.974 | 16.77 | 16.538 | 16.573 | 16.19 | 15.632 | 15.379 | 15.637 | 15.85 | 15.824 | 15.31 | 14.491 | 14.338 | 13.359 | 12.423 | 12.229 | 12.048 | 11.028 | 10.737 | 11.222 | 11.295 | 10.543 | 10.443 | 10.408 | 10.067 | 10.002 | 9.889 | 9.885 | 10.199 | 9.661 | 8.772 | 8.295 | 8.128 | 7.198 | 6.639 | 6.259 | 6.03 | 5.849 | 5.696 | 5.424 | 5.297 | 5.038 | 4.888 | 4.545 | 3.97 | 3.485 | 3.229 | 3.143 | 2.177 | 1.854 | 1.592 | 1.479 | 1.157 | 0.892 | 0.861 | 0.91 | 2.859 | 2.961 | 3.005 | 3.292 | 5.382 | 5.262 | 5.111 | 5.5 | 6 | 5.9 | 6.1 | 6.6 | 6.3 | 8 | 6.3 | 7.6 | 5.7 | 5.7 | 5.8 | 5.8 | 6 | 6.3 | 6.6 | 6.3 | 6.8 | 7.3 | 7.7 | 7.3 | 7.1 | 7.1 | 7 | 6.4 | 6.2 | 6.6 | 6.7 | 6.8 | 7.3 | 7.4 | 6.9 | 6.6 | 6.4 | 6.2 | 6 | 5.8 | 5.7 | 5.4 | 5.3 | 3.7 | 2.3 | 0.3 |
Accumulated Other Comprehensive Income/Loss
| -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 3.507 | 0 | 0 | -0 | -0 | -13.64 | 0 | 0 | -0 | 0 | 0 | -0 | -0.264 | -0.257 | -0.242 | -0.307 | -0.291 | -0.302 | 0 | 0 | -0 | -13.696 | -0 | -0 | -0 | -14.838 | 0 | 0 | 0 | -14.148 | 0 | 0 | 0 | -13.515 | 0 | 0 | 0 | -13.047 | 0 | 0 | 0 | -12.245 | 0 | 0 | 0 | -11.59 | 0 | 0 | 0 | -10.993 | -10.471 | -10.471 | -10.471 | -10.471 | -10.175 | -10.175 | -10.175 | -10.175 | -10.109 | -10.067 | -10.429 | -10.373 | -10.476 | -10.415 | -10.354 | -10.292 | -10.227 | -10.158 | -10.094 | -10.03 | -9.963 | -9.891 | -9.821 | -9.751 | -9.682 | -9.621 | -9.56 | -9.499 | -8.953 | -8.825 | -8.697 | -8.569 | -8.45 | -8.299 | -8.191 | -8.1 | -7.8 | -7.7 | -7.6 | -7.8 | -7.7 | -7.6 | 0 | 0 | 0 | 0 | 0 | -6.8 | -6.7 | -6.4 | -6.2 | -6.2 | -6 | -5.9 | -5.7 | -5.6 | -6 | -5.8 | -5.7 | -5.6 | -5.5 | -5.4 | -5.3 | -5.2 | -5.1 | -5 | -5 | -4.9 | -4.8 | -4.7 | -4.6 | -4.5 | -4.5 | -4.4 | -4.3 | -4.1 | -4 | -3.9 |
Other Total Stockholders Equity
| 4.718 | 4.658 | 4.596 | 4.569 | 4.509 | 4.419 | 4.394 | 4.346 | 4.169 | 3.833 | 3.686 | 3.652 | 3.59 | 3.528 | -0.046 | 3.418 | 3.371 | 3.328 | 3.221 | 16.843 | 3.17 | 3.136 | 3.082 | 3.028 | 2.989 | 2.942 | 2.88 | 2.853 | 2.832 | 2.813 | 2.767 | 2.747 | 2.737 | 2.706 | 2.678 | 16.363 | 2.667 | 2.667 | 2.652 | 17.477 | 2.639 | 2.639 | 2.616 | 16.764 | 2.601 | 2.57 | 2.54 | 16.055 | 2.54 | 2.54 | 2.472 | 15.508 | 2.454 | 2.42 | 2.368 | 14.574 | 2.247 | 2.238 | 2.221 | 13.809 | 2.188 | 2.158 | 2.111 | 13.079 | 12.49 | 12.41 | 12.359 | 12.3 | 11.984 | 11.944 | 11.942 | 11.941 | 11.856 | 11.813 | 12.162 | 12.093 | 12.18 | 12.107 | 11.989 | 11.927 | 11.862 | 11.793 | 11.729 | 11.665 | 11.598 | 11.526 | 11.456 | 11.386 | 11.317 | 11.256 | 11.195 | 10.34 | 9.794 | 9.666 | 9.447 | 9.318 | 9.199 | 9.048 | 8.94 | 8.8 | 8.4 | 8.4 | 8.3 | 8.5 | 8.4 | 6.7 | 0.7 | -1 | 0.7 | 0.7 | -0.1 | 6.7 | 6.5 | 6.2 | 6 | 6 | 5.8 | 5.7 | 5.4 | 5.4 | 5.7 | 5.5 | 5.5 | 5.3 | 5.2 | 5 | 4.9 | 4.8 | 4.7 | 4.3 | 4.3 | 4.2 | 4.1 | 3.9 | 3.8 | 7.1 | 7.1 | 7.1 | 6.9 | 6.7 | 6.6 | 6.5 |
Total Shareholders Equity
| 11.267 | 11.233 | 11.205 | 11.641 | 11.889 | 11.873 | 11.541 | 11.151 | 10.882 | 10.306 | 9.983 | 10.354 | 9.885 | 9.767 | 9.635 | 9.907 | 10.3 | 10.681 | 11.375 | 11.794 | 11.929 | 12.184 | 12.486 | 13.037 | 14.386 | 15.106 | 15.446 | 15.991 | 16.868 | 16.76 | 17.258 | 17.476 | 18.327 | 18.584 | 18.612 | 18.52 | 18.682 | 19.478 | 19.231 | 19.252 | 18.869 | 18.311 | 18.036 | 18.294 | 18.492 | 18.435 | 17.89 | 17.071 | 16.919 | 15.939 | 14.935 | 14.731 | 14.542 | 13.488 | 13.145 | 13.59 | 13.582 | 12.821 | 12.704 | 12.667 | 12.295 | 12.199 | 12.04 | 12.011 | 12.238 | 11.619 | 10.679 | 10.143 | 9.956 | 8.986 | 8.426 | 8.045 | 7.796 | 7.615 | 7.449 | 7.164 | 7.02 | 6.749 | 6.542 | 6.199 | 5.625 | 5.139 | 4.883 | 4.797 | 3.832 | 3.509 | 3.246 | 3.133 | 2.812 | 2.546 | 2.516 | 1.764 | 3.713 | 3.815 | 3.768 | 4.054 | 6.145 | 6.024 | 5.874 | 6.2 | 6.6 | 6.6 | 6.8 | 7.3 | 7 | 7.1 | 7 | 6.6 | 6.4 | 6.4 | 5.7 | 5.7 | 5.8 | 6.1 | 6.4 | 6.1 | 6.6 | 7.1 | 7.4 | 7.1 | 6.8 | 6.8 | 6.8 | 6.1 | 5.9 | 6.2 | 6.3 | 6.4 | 6.9 | 6.7 | 6.2 | 5.9 | 5.7 | 5.4 | 5.2 | 8.4 | 8.3 | 8.1 | 7.9 | 6.3 | 4.9 | 2.9 |
Total Equity
| 11.267 | 11.233 | 11.205 | 11.641 | 11.889 | 11.873 | 11.541 | 11.151 | 10.882 | 10.306 | 9.983 | 10.354 | 9.885 | 9.767 | 9.635 | 9.907 | 10.3 | 10.681 | 11.375 | 11.794 | 11.929 | 12.184 | 12.486 | 13.037 | 14.386 | 15.106 | 15.446 | 15.991 | 16.868 | 16.76 | 17.258 | 17.476 | 18.327 | 18.584 | 18.612 | 18.52 | 18.682 | 19.478 | 19.231 | 19.252 | 18.869 | 18.311 | 18.036 | 18.294 | 18.492 | 18.435 | 17.89 | 17.071 | 16.919 | 15.939 | 14.935 | 14.731 | 14.542 | 13.488 | 13.145 | 13.59 | 13.582 | 12.821 | 12.704 | 12.667 | 12.295 | 12.199 | 12.04 | 12.011 | 12.238 | 11.619 | 10.679 | 10.143 | 9.956 | 8.986 | 8.426 | 8.045 | 7.796 | 7.615 | 7.449 | 7.164 | 7.02 | 6.749 | 6.542 | 6.199 | 5.625 | 5.139 | 4.883 | 4.797 | 3.832 | 3.509 | 3.246 | 3.133 | 2.812 | 2.546 | 2.516 | 1.764 | 3.713 | 3.815 | 3.768 | 4.054 | 6.145 | 6.024 | 5.874 | 6.2 | 6.6 | 6.6 | 6.8 | 7.3 | 7 | 7.1 | 7 | 6.6 | 6.4 | 6.4 | 5.7 | 5.7 | 5.8 | 6.1 | 6.4 | 6.1 | 6.6 | 7.1 | 7.4 | 7.1 | 6.8 | 6.8 | 6.8 | 6.1 | 5.9 | 6.2 | 6.3 | 6.4 | 6.9 | 6.7 | 6.2 | 5.9 | 5.7 | 5.4 | 5.2 | 8.4 | 8.3 | 8.1 | 7.9 | 6.3 | 4.9 | 2.9 |
Total Liabilities & Shareholders Equity
| 23.471 | 23.171 | 24.254 | 24.402 | 25.565 | 25.47 | 25.605 | 23.948 | 24.721 | 24.042 | 20.852 | 20.854 | 21.255 | 20.67 | 18.782 | 18.803 | 19.32 | 20.38 | 21 | 19.347 | 20.868 | 21.359 | 20.903 | 21.325 | 22.175 | 22.594 | 23.391 | 24.38 | 26.492 | 27.269 | 26.293 | 27.243 | 28.983 | 27.995 | 29.998 | 31.332 | 32.705 | 33.788 | 34.176 | 32.846 | 35.091 | 35.008 | 33.766 | 32.768 | 30.384 | 31.446 | 32.732 | 31.229 | 32.894 | 35.076 | 28.162 | 25.855 | 27.072 | 28.371 | 26.508 | 26.778 | 27.503 | 28.956 | 25.118 | 23.92 | 24.604 | 25.665 | 27.129 | 27.226 | 26.59 | 27.81 | 25.213 | 19.967 | 17.646 | 17.806 | 17.864 | 14.614 | 14.335 | 15.058 | 13.293 | 11.782 | 10.922 | 12.802 | 12.494 | 10.646 | 10.624 | 11.158 | 10.135 | 7.962 | 7.547 | 7.866 | 6.922 | 5.921 | 6.248 | 6.58 | 6.808 | 6.755 | 10.175 | 9.768 | 10.78 | 10.707 | 14.149 | 14.464 | 15.134 | 15.1 | 16.9 | 17 | 17 | 18.4 | 18.4 | 17.9 | 16.7 | 15.2 | 13 | 10.7 | 10.4 | 11.9 | 12.6 | 12.6 | 14.9 | 16.3 | 14.5 | 17.4 | 17.3 | 15.7 | 13 | 15.9 | 14.9 | 12.8 | 11 | 12.7 | 11.8 | 12.5 | 11.8 | 11.5 | 13.3 | 12.1 | 9.3 | 10.5 | 10.8 | 11.1 | 10.5 | 10.6 | 11.8 | 11.5 | 8.4 | 7.7 |