Astrotech Corporation
NASDAQ:ASTC
6.89 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 10.442 | 8.487 | 11.096 | 13.09 | 14.208 | 14.435 | 15.889 | 18.273 | 26.453 | 28.346 | 30.17 | 31.65 | 35.936 | 31.474 | 22.121 | 1.853 | 3.349 | 4.66 | 0.393 | 1.579 | 1.588 | 1.524 | 2.846 | 1.906 | 0.552 | 0.633 | 0.633 | 0.095 | 2.184 | 4.453 | 4.932 | 3.543 | 4.399 | 6.073 | 2.145 | 1.356 | 2.33 | 6.666 | 6.79 | 45.271 | 3.831 | 4.552 | 6.659 | 4.418 | 5.096 | 8.034 | 4.938 | 5.078 | 10.177 | 15.84 | 14.452 | 16.386 | 14.994 | 7.489 | 7.21 | 9.686 | 8.085 | 6.253 | 7.046 | 2.697 | 4.73 | 1.25 | 0.214 | 2.496 | 2.64 | 2.037 | 0.341 | 2.561 | 9.724 | 12.328 | 5.485 | 9.793 | 6.317 | 5.941 | 1.296 | 4.355 | 7.327 | 5.122 | 63.691 | 2.396 | 0.506 | 2.044 | 5.873 | 0 | 1.301 | 3.716 | 1.792 | 0.574 | 2.145 | 1.091 | 2.737 | 1.716 | 0.034 | 8.835 | 8.41 | 6.184 | 6.949 | 16.777 | 11.9 | 19.3 | 21.3 | 32.7 | 38.8 | 58.3 | 92.3 | 85 | 79.9 | 18.5 | 12.9 | 24.3 | 44.5 | 45 | 50.8 | 48 | 7 |
Short Term Investments
| 21.474 | 26.196 | 26.183 | 25.863 | 27.919 | 29.714 | 30.953 | 30.675 | 26.173 | 26.58 | 27.106 | 27.302 | 27.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.551 | 5.647 | 7.278 | 10.062 | 10.9 | 10.798 | 11.181 | 15.198 | 17.102 | 17.658 | 18.192 | 21.193 | 23.161 | 23.946 | 35.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.056 | 5.677 | 6.641 | 6.628 | 4.579 | 11.478 | 14.047 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 31.916 | 34.683 | 37.279 | 38.953 | 42.127 | 44.149 | 46.842 | 48.948 | 52.626 | 54.926 | 57.276 | 58.952 | 63.287 | 31.474 | 22.121 | 1.853 | 3.349 | 4.66 | 0.393 | 1.579 | 1.588 | 1.524 | 2.846 | 1.906 | 4.103 | 6.28 | 7.911 | 10.157 | 13.084 | 15.251 | 16.113 | 18.741 | 21.501 | 23.731 | 20.337 | 22.549 | 25.491 | 30.612 | 42.37 | 45.271 | 3.831 | 4.552 | 6.659 | 4.418 | 5.096 | 8.034 | 4.938 | 5.078 | 10.177 | 15.84 | 14.452 | 16.386 | 14.994 | 7.489 | 7.21 | 9.686 | 8.085 | 6.253 | 7.046 | 2.697 | 4.73 | 1.25 | 0.214 | 2.496 | 2.64 | 2.037 | 0.341 | 2.561 | 9.724 | 12.328 | 5.485 | 9.793 | 6.317 | 5.941 | 1.296 | 4.355 | 7.327 | 5.122 | 6.056 | 5.677 | 7.147 | 8.672 | 10.452 | 11.478 | 15.348 | 3.716 | 1.792 | 0.574 | 2.145 | 1.091 | 2.737 | 1.716 | 0.034 | 8.835 | 8.41 | 6.184 | 6.949 | 16.777 | 11.9 | 19.3 | 21.3 | 32.7 | 38.8 | 58.3 | 92.3 | 85 | 79.9 | 18.5 | 12.9 | 24.3 | 44.5 | 45 | 50.8 | 48 | 7 |
Net Receivables
| 0.077 | 0.201 | 0.294 | 0.391 | 0.226 | 0.074 | 0.116 | 0.038 | 0.058 | 0.14 | 0.092 | 0.206 | 0.005 | 0.112 | 0.095 | 0.052 | 0.53 | 0.514 | 0.427 | 0.646 | 0.432 | 0.47 | 0.008 | 0.029 | 0.012 | 0.004 | 0.01 | 0.08 | 0.146 | 0.183 | 0.751 | 1.173 | 0.607 | 0.314 | 6.243 | 6.321 | 6.298 | 6.195 | 0.055 | 0.327 | 1.279 | 2.146 | 0.306 | 6.407 | 5.317 | 0.731 | 3.727 | 4.721 | 1.926 | 2.379 | 4.847 | 1.423 | 2.429 | 3.018 | 2.502 | 5.421 | 6.351 | 8.945 | 10.083 | 15.539 | 12.279 | 9.505 | 5.017 | 6.813 | 4.047 | 10.535 | 4.352 | 6.663 | 8.319 | 11.528 | 14.145 | 12.913 | 11.379 | 11.524 | 13.433 | 15.898 | 16.906 | 9.459 | 8.109 | 14.676 | 7.878 | 5.827 | 6.873 | 8.709 | 6.78 | 11.05 | 14.364 | 14.61 | 13.802 | 13.701 | 11.621 | 21.155 | 17.358 | 12.889 | 18.331 | 12.342 | 25.798 | 22.33 | 17.8 | 17.8 | 17.5 | 13.6 | 19 | 10.8 | 6 | 13 | 8.1 | 4.6 | 5.2 | 5.1 | 7 | 6.2 | 5.4 | 5.9 | 5.6 |
Inventory
| 2.474 | 2.344 | 2.065 | 2.19 | 1.995 | 1.757 | 1.497 | 1.466 | 1.518 | 1.498 | 1.414 | 1.695 | 1.5 | 1.148 | 0.588 | 0.612 | 0.676 | 0.593 | 0.274 | 0.33 | 0.331 | 0 | 0 | 0 | 0.007 | 0.009 | 0.01 | 0.132 | 0.166 | 0.209 | 0.307 | 0.349 | 0.496 | 1.536 | 1.232 | 0.783 | 0.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.466 | 0.482 | 0.482 | 0.695 | 0.695 | 0.695 | 0.695 | 2.369 | 2.369 | 2.369 | 2.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.724 | 0 | 0 | 0 | 0 | 0 | 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
| 0.261 | 0.274 | 0.426 | 0.296 | 0.365 | 0.929 | 0.979 | 0.901 | 0.748 | 0.579 | 0.516 | 0.164 | 0.318 | 0.938 | 0.618 | 0.283 | 0.117 | 0.361 | 0.924 | 0.338 | 0.371 | 0.328 | 0.236 | 0.27 | 0.154 | 0.269 | 0.272 | 0.246 | 0.269 | 0.467 | 0.479 | 0.45 | 0.319 | 0.47 | 0.475 | 0.58 | 0.296 | 0.725 | 0.993 | 1.132 | 0.574 | 0.54 | 0.762 | 0.571 | 0.503 | 0.976 | 0.797 | 0.863 | 0.592 | 1.08 | 0.969 | 1.069 | 0.963 | 1.098 | 0.75 | 0.804 | 0.528 | 0.955 | 0.646 | 0.57 | 0.591 | 0.513 | 0.476 | 0.443 | 0.464 | 0.875 | 0.731 | 16.029 | 7.188 | 8.073 | 7.012 | 0.803 | 0.61 | 3.259 | 5.962 | 3.243 | 1.663 | 1.767 | 1.515 | 1.206 | 0.925 | 0.672 | 6.949 | 0.711 | 0.343 | 16.503 | 0.721 | 0.908 | 1.013 | 0.946 | 0.885 | 1.657 | 1.381 | 2.408 | 1.768 | 2.515 | 2.328 | 2.279 | 1.8 | 1.6 | 1.2 | 2 | 1.7 | 1.6 | 0.6 | 1.7 | 1.1 | 1.2 | 0.2 | 0.9 | 1.1 | 0.8 | 0.2 | 0.3 | 0.1 |
Total Current Assets
| 34.728 | 37.502 | 40.064 | 41.83 | 44.713 | 46.909 | 49.434 | 51.353 | 54.95 | 57.143 | 59.298 | 61.017 | 65.11 | 33.672 | 23.422 | 2.8 | 4.672 | 6.128 | 2.018 | 2.893 | 2.722 | 2.322 | 3.09 | 2.205 | 4.276 | 6.562 | 8.203 | 10.615 | 13.665 | 16.11 | 17.65 | 20.713 | 22.923 | 26.051 | 28.287 | 30.233 | 32.594 | 37.532 | 43.418 | 46.73 | 5.684 | 7.238 | 7.727 | 11.396 | 10.916 | 9.741 | 9.462 | 10.662 | 12.695 | 19.299 | 20.268 | 18.878 | 18.386 | 11.605 | 10.462 | 15.911 | 14.964 | 16.153 | 17.775 | 18.806 | 17.6 | 11.268 | 6.173 | 10.234 | 7.633 | 14.142 | 6.119 | 25.948 | 25.926 | 34.298 | 29.011 | 25.878 | 20.675 | 20.724 | 20.691 | 23.496 | 25.896 | 16.348 | 15.68 | 21.559 | 15.95 | 15.171 | 24.274 | 20.898 | 22.471 | 31.993 | 16.877 | 16.092 | 16.96 | 15.738 | 15.243 | 24.528 | 18.773 | 24.132 | 28.509 | 21.041 | 35.075 | 41.386 | 31.5 | 38.7 | 40 | 48.3 | 59.5 | 70.7 | 98.9 | 99.7 | 89.1 | 24.3 | 18.3 | 30.3 | 52.6 | 52 | 56.4 | 54.2 | 12.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.882 | 2.671 | 2.737 | 2.771 | 2.932 | 2.469 | 1.89 | 1.49 | 1.26 | 1.101 | 1.076 | 0.571 | 0.512 | 0.108 | 0.157 | 0.387 | 1.187 | 1.308 | 1.373 | 1.936 | 0.469 | 0.531 | 0.595 | 0.664 | 0.733 | 2.618 | 2.808 | 3.001 | 3.18 | 3.354 | 3.289 | 3.245 | 3.392 | 3.554 | 3.572 | 3.631 | 3.108 | 2.699 | 1.154 | 1.168 | 35.069 | 35.59 | 36.08 | 36.494 | 37.035 | 36.681 | 36.848 | 36.986 | 37.27 | 36.903 | 37.313 | 37.968 | 38.418 | 38.867 | 39.229 | 39.479 | 39.92 | 39.972 | 40.345 | 40.384 | 40.226 | 39.868 | 40.3 | 40.602 | 40.999 | 42.008 | 42.506 | 43.102 | 43.884 | 57.677 | 58.832 | 60.246 | 61.637 | 62.354 | 63.786 | 73.045 | 73.647 | 76.53 | 77.598 | 78.42 | 79.6 | 80.482 | 81.311 | 82.606 | 83.689 | 101.093 | 170.875 | 172.793 | 175.851 | 178.505 | 180.199 | 178.923 | 174.054 | 167.118 | 173.586 | 166.903 | 158.684 | 150.047 | 144.7 | 137.8 | 132.2 | 124.6 | 115.8 | 113.7 | 112.6 | 100.9 | 96.2 | 93.2 | 91 | 87.1 | 68.5 | 68.9 | 70.5 | 72.2 | 70.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.555 | 20.819 | 0 | 21.347 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.274 | 8.274 | 8.369 | 20.294 | 20.294 | 20.294 | 0 | 0 | 21.098 | 0 | 21.608 | 22.758 | 23.029 | 23.301 | 24.076 | 24.3 | 25.2 | 25.5 | 26.3 | 27.1 | 26.9 | 3.2 | 3.3 | 3.3 | 3.4 | 3.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.274 | 8.274 | 8.369 | 20.294 | 20.294 | 20.294 | 20.555 | 20.819 | 21.098 | 21.347 | 21.608 | 22.758 | 23.029 | 23.301 | 24.076 | 24.3 | 25.2 | 25.5 | 26.3 | 27.1 | 26.9 | 3.2 | 3.3 | 3.3 | 3.4 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 1.255 | 1.428 | 1.99 | 2.186 | 3.248 | 3.545 | 4.208 | 4.304 | 5.768 | 6.257 | 8.516 | 9.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.03 | 0.03 | 0.03 | 0.031 | 0.03 | 0.03 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0.071 | 0.072 | 0.286 | 0.286 | 0.501 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.1 | 6.1 | 0.029 | 0.035 | 0.04 | 0.046 | 0.051 | 0.057 | 0.062 | 0.07 | 0.084 | 0.113 | 0.112 | 0.801 | 0.816 | 0.887 | 0.917 | 0.007 | 0.019 | 0.034 | 0.053 | 0.906 | 1.093 | 4.72 | 8.103 | 11.628 | 9.579 | 8.084 | 11.625 | 2.807 | 2.665 | 2.965 | 3.112 | 3.035 | 3.138 | 3.242 | 3.655 | 2.949 | 2.408 | 2.847 | 3.375 | 3.194 | 4.375 | 4.314 | 4.353 | 6.581 | 6.922 | 7.593 | 7.552 | 8.143 | 7.721 | 10.309 | 7.701 | 8.168 | 8.303 | 11.727 | 9.028 | 9.24 | 8.049 | 8.616 | 8.8 | 7.9 | 6.6 | 6.7 | 6.7 | 6.5 | 5.9 | 7.7 | 8.3 | 6.6 | 1.8 | 5.7 | 3 | 4.7 | 2.8 | 7.7 | 3.4 |
Total Non-Current Assets
| 2.912 | 2.701 | 2.767 | 2.802 | 2.962 | 2.499 | 1.901 | 1.501 | 1.271 | 1.112 | 1.087 | 0.582 | 0.523 | 0.108 | 0.157 | 0.387 | 1.258 | 1.38 | 1.659 | 2.222 | 0.97 | 1.041 | 0.676 | 0.745 | 0.864 | 2.749 | 4.144 | 4.51 | 5.17 | 5.54 | 6.537 | 6.79 | 7.6 | 7.858 | 9.34 | 9.888 | 11.624 | 11.954 | 7.254 | 7.268 | 35.098 | 35.625 | 36.12 | 36.54 | 37.086 | 36.738 | 36.91 | 37.056 | 37.354 | 37.016 | 37.425 | 38.769 | 39.234 | 39.754 | 40.146 | 39.486 | 39.939 | 40.006 | 40.398 | 41.29 | 41.319 | 44.588 | 48.403 | 52.23 | 50.578 | 50.092 | 54.131 | 45.909 | 46.549 | 60.642 | 61.944 | 63.281 | 64.775 | 65.596 | 67.441 | 75.994 | 76.055 | 79.377 | 80.973 | 81.614 | 83.975 | 84.796 | 85.664 | 97.461 | 98.885 | 117.055 | 198.721 | 201.23 | 203.866 | 209.369 | 208.719 | 208.189 | 203.704 | 200.453 | 205.372 | 199.172 | 190.034 | 182.739 | 177.8 | 170.9 | 164.3 | 157.6 | 149.6 | 147.1 | 121.7 | 111.9 | 107.8 | 103.2 | 96.2 | 92.8 | 71.5 | 73.6 | 73.3 | 79.9 | 74 |
Total Assets
| 37.64 | 40.203 | 42.831 | 44.632 | 47.675 | 49.408 | 51.335 | 52.854 | 56.221 | 58.255 | 60.385 | 61.599 | 65.633 | 33.78 | 23.579 | 3.187 | 5.93 | 7.508 | 3.677 | 5.115 | 3.692 | 3.363 | 3.766 | 2.95 | 5.14 | 9.311 | 12.347 | 15.125 | 18.835 | 21.65 | 24.187 | 27.503 | 30.523 | 33.909 | 37.627 | 40.121 | 44.218 | 49.486 | 50.672 | 53.998 | 40.782 | 42.863 | 43.847 | 47.936 | 48.002 | 46.479 | 46.372 | 47.718 | 50.049 | 56.315 | 57.693 | 57.647 | 57.62 | 51.359 | 50.608 | 55.397 | 54.903 | 56.159 | 58.173 | 60.096 | 58.919 | 55.856 | 54.576 | 62.464 | 58.211 | 64.234 | 60.25 | 71.857 | 72.475 | 94.94 | 90.955 | 89.159 | 85.45 | 86.32 | 88.132 | 99.49 | 101.951 | 95.725 | 96.653 | 103.173 | 99.925 | 99.967 | 109.938 | 118.359 | 121.356 | 149.048 | 215.598 | 217.322 | 220.826 | 225.107 | 223.962 | 232.717 | 222.477 | 224.585 | 233.881 | 220.213 | 225.109 | 224.125 | 209.3 | 209.6 | 204.3 | 205.9 | 209.1 | 217.8 | 220.6 | 211.6 | 196.9 | 127.5 | 114.5 | 123.1 | 124.1 | 125.6 | 129.7 | 134.1 | 86.7 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.373 | 0.612 | 0.567 | 0.646 | 0.546 | 0.274 | 0.301 | 0.287 | 0.169 | 0.107 | 0.09 | 0.114 | 0.396 | 0.37 | 0.228 | 0.075 | 0.239 | 0.188 | 0.153 | 0.099 | 0.16 | 0.139 | 0.219 | 0.105 | 0.112 | 0.124 | 0.285 | 0.2 | 0.259 | 0.273 | 0.191 | 0.266 | 0.237 | 0.296 | 0.409 | 0.261 | 0.398 | 0.462 | 0.3 | 0.217 | 1.18 | 0.264 | 0.31 | 0.328 | 2.488 | 0.237 | 0.971 | 1.12 | 3.033 | 1.732 | 0.294 | 0.337 | 0.757 | 0.786 | 0.525 | 0.745 | 0.859 | 0.65 | 0.558 | 0.828 | 2.965 | 1.74 | 2.257 | 2.355 | 1.217 | 2.759 | 6.435 | 2.471 | 4.449 | 5.959 | 1.981 | 3.286 | 4.984 | 5.863 | 3.328 | 3.992 | 4.015 | 2.392 | 4.224 | 3.832 | 5.686 | 10.695 | 14.071 | 14.275 | 11.055 | 15.053 | 11.532 | 15.9 | 8.763 | 15.719 | 15.176 | 22.248 | 13.284 | 17.257 | 20.062 | 20.129 | 11.347 | 17.376 | 17.5 | 18 | 3.8 | 11.3 | 10.7 | 11.4 | 1.1 | 4.7 | 3.3 | 2 | 2.4 | 2.6 | 1.3 | 1.4 | 3.3 | 1.6 | 1.3 |
Short Term Debt
| 0.227 | 0.289 | 0.309 | 0.312 | 0.316 | 0.295 | 0.291 | 0.239 | 0.734 | 0.731 | 0.727 | 0.6 | 2.581 | 3.044 | 3.003 | 3.028 | 3.049 | 2.826 | 1.801 | 1.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.655 | 5.753 | 0.395 | 0.391 | 0.387 | 0.383 | 0.38 | 0.375 | 0.372 | 0.368 | 0.361 | 0.361 | 0.348 | 0.348 | 0.348 | 8.409 | 8.467 | 8.526 | 5.789 | 1.267 | 0.267 | 0.817 | 0.267 | 1.237 | 1.845 | 0.267 | 1.461 | 10.306 | 10.306 | 10.306 | 10.306 | 1.103 | 1.636 | 2.161 | 2.115 | 2.085 | 2.057 | 1.946 | 1.946 | 4.438 | 3.391 | 1.923 | 2.51 | 3.439 | 4.222 | 4.15 | 5.863 | 5.558 | 6.185 | 9.456 | 6.843 | 13.952 | 18.069 | 19.519 | 19.469 | 8.109 | 7.959 | 7.959 | 3.5 | 3.4 | 3.4 | 3.2 | 3.2 | 3.1 | 3.3 | 3.7 | 3.7 | 3.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0.1 | 0.1 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0.3 | 0.448 | 1.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.556 | 0.463 | 463 | 0.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -0.239 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.872 | 3.197 | 1.34 | 1.586 | 1.304 | 3.011 | 3.055 | 2.92 | 2.836 | 6.532 | 12.357 | 11.044 | 10.919 | 2.413 | 1.449 | 2.111 | 0.854 | 1.271 | 3.02 | 3.181 | 3.594 | 2.831 | 2.626 | 2.732 | 1.007 | 0.643 | 0.524 | 0.998 | 1.153 | 1.397 | 1.329 | 1.779 | 1.321 | 1.417 | 1.814 | 2.016 | 1.811 | 2.429 | 2.643 | 4.006 | 6.34 | 6.296 | 11.073 | 6.334 | 7.37 | 6.952 | 10.908 | 13.012 | 15.405 | 18.28 | 15.881 | 22.74 | 18.993 | 18.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.928 | 1.544 | 1.438 | 1.29 | 1.803 | 1.755 | 1.677 | 1.362 | 1.779 | 1.76 | 1.596 | 1.205 | 1.232 | 1.966 | 1.373 | 1.149 | 1.06 | 1.13 | 0.722 | 0.678 | 0.678 | 0.707 | 0.73 | 0.841 | 0.848 | 0.806 | 0.969 | 0.798 | 1.55 | 1.645 | 1.735 | 1.402 | 0.182 | 1.517 | 1.483 | 1.501 | 1.991 | 2.382 | 1.649 | 2.379 | 2.386 | 1.968 | 1.85 | 2.563 | 2.43 | 3.274 | 2.43 | 2.663 | 1.634 | 3.308 | 1.321 | 1.36 | 1.342 | 1.452 | 1.303 | 1.795 | 2.161 | 2.233 | 1.539 | 4.226 | 2.356 | 2.575 | 1.319 | 1.751 | 2.56 | 1.822 | 0.221 | 18.009 | 15.563 | 23.014 | 21.854 | 15.372 | 9.981 | 9.429 | 11.155 | 12.327 | 12.578 | 8.524 | 6.434 | 7.579 | 6.884 | 0.534 | 2.099 | 0.467 | 4.574 | 6.474 | 7.359 | 2.827 | 8.629 | 3.771 | 3.172 | 2.712 | 9.851 | 0 | 22.106 | 6.573 | 17.37 | 8.758 | 4.5 | 5.4 | 20.4 | 15 | 17.5 | 19.1 | 31.8 | 7.3 | 4.4 | 6.6 | 9.9 | 8.3 | 4.4 | 3.9 | 7.2 | 6.5 | 4.1 |
Total Current Liabilities
| 2.528 | 2.445 | 2.314 | 2.248 | 2.665 | 2.324 | 2.269 | 1.888 | 2.682 | 2.598 | 2.413 | 1.921 | 4.211 | 5.382 | 4.606 | 4.254 | 4.35 | 4.146 | 2.678 | 2.516 | 0.838 | 0.846 | 0.949 | 0.946 | 0.96 | 0.93 | 1.254 | 0.998 | 1.809 | 1.918 | 1.926 | 1.668 | 1.8 | 1.813 | 1.892 | 1.762 | 2.389 | 2.844 | 1.949 | 2.596 | 10.093 | 11.182 | 3.895 | 4.868 | 6.609 | 6.905 | 6.836 | 7.078 | 7.875 | 11.94 | 14.333 | 13.102 | 13.366 | 4.999 | 3.625 | 13.06 | 12.341 | 12.68 | 10.906 | 9.502 | 9.182 | 7.963 | 6.469 | 8.075 | 6.629 | 5.491 | 8.641 | 31.784 | 31.471 | 40.676 | 35.47 | 21.54 | 17.922 | 18.87 | 18.412 | 20.42 | 20.461 | 15.291 | 15.247 | 19.855 | 22.301 | 19.448 | 29.753 | 24.515 | 27.221 | 32.629 | 35.662 | 37.297 | 38.982 | 47.226 | 41.072 | 61.652 | 60.197 | 54.946 | 61.637 | 34.811 | 36.676 | 34.093 | 25.5 | 26.8 | 27.6 | 29.5 | 31.4 | 33.6 | 36.2 | 15.7 | 11.4 | 11.9 | 12.8 | 11.4 | 6.2 | 5.8 | 10.5 | 8.2 | 5.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.073 | 0.092 | 0.152 | 0.228 | 0.291 | 0.281 | 0.356 | 0.241 | 0.303 | 0.362 | 0.421 | 0.189 | 0.215 | 0.07 | 0.163 | 0.377 | 0.955 | 0.711 | 0.752 | 1.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.456 | 5.556 | 5.655 | 5.752 | 5.849 | 5.947 | 6.042 | 6.135 | 6.232 | 6.321 | 6.422 | 6.508 | 6.595 | 5.111 | 5.111 | 5.111 | 3.207 | 8.377 | 8.435 | 8.493 | 8.544 | 10.341 | 10.387 | 10.572 | 6.861 | 52.944 | 52.944 | 52.944 | 52.944 | 63.25 | 63.25 | 63.25 | 63.814 | 64.353 | 64.885 | 65.494 | 65.983 | 66.466 | 66.942 | 67.427 | 67.917 | 77.525 | 80.056 | 78.682 | 79.242 | 80.473 | 83.426 | 81.495 | 86.588 | 76.131 | 64.589 | 65.19 | 66.014 | 74.698 | 75.901 | 76.724 | 77 | 77.7 | 78.9 | 79 | 79.5 | 84.3 | 85.3 | 85.7 | 86.4 | 23.9 | 12.7 | 12.4 | 12.1 | 13 | 17.3 | 19.2 | 24.9 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0.237 | 0 | 0.814 | 0.064 | 0.15 | 0 | 0.102 | 0 | 0.891 | 0.874 | 0.274 | 0.274 | 0.533 | 0.533 | 0.948 | 0.35 | 0.598 | 0.598 | 0.598 | 0.649 | 1.226 | 1.162 | 1,647 | 1.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.947 | 0 | -6.135 | -6.232 | -6.321 | -6.422 | -6.508 | -6.595 | 0 | 0 | 0 | -0.598 | 0 | 0 | 0.057 | -1.162 | -1,647 | -1.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.82 | 0 | 2.08 | 2.08 | 3.012 | 3 | 3.2 | 2.8 | 2.1 | 2.1 | 2.1 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.232 | 0.095 | 0.091 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.146 | 0.156 | 0.167 | 0.177 | 0.188 | 0.216 | 0.228 | 0.242 | 0.256 | 0.282 | 0.063 | 0.08 | 0.096 | 0.113 | 0.13 | 0.146 | 0.101 | 0.114 | 0.127 | 0.148 | 0.152 | 0.164 | 0.177 | 0.194 | 0.194 | 0.207 | -5.849 | 5.947 | 0 | 6.135 | 6.232 | 6.321 | 6.422 | 6.508 | 6.595 | -5.111 | -5.111 | -5.111 | 0.673 | 0.095 | 0.105 | 0.295 | 5.294 | 8.396 | 6.259 | 12.584 | 8.547 | 1.172 | 1.191 | 1.285 | 1.39 | 1.477 | 1.469 | 1.539 | 1.631 | 1.703 | 1.808 | 0.255 | 0.264 | 0.439 | 1.272 | 1.388 | 1.602 | 10.206 | 8.989 | 11.962 | 11.931 | 12.011 | 9.998 | 7.215 | 7.319 | 7.051 | 7.335 | 6.802 | 7.517 | 7.281 | 7.75 | 7.753 | 0.7 | 0.9 | 0.8 | 0.7 | 1 | 0.9 | 0 | 18.5 | 12.3 | 10.7 | 2.4 | 16 | 25.7 | 39 | 30.3 | 76.2 | 58 |
Total Non-Current Liabilities
| 0.305 | 0.187 | 0.243 | 0.267 | 0.291 | 0.281 | 0.356 | 0.241 | 0.303 | 0.362 | 0.421 | 0.189 | 0.215 | 0.07 | 0.163 | 0.377 | 0.955 | 0.711 | 0.752 | 1.304 | 0.146 | 0.156 | 0.167 | 0.177 | 0.188 | 0.216 | 0.228 | 0.242 | 0.256 | 0.282 | 0.063 | 0.08 | 0.096 | 0.113 | 0.13 | 0.146 | 0.101 | 0.114 | 0.127 | 0.148 | 0.389 | 0.401 | 5.633 | 6.564 | 5.913 | 6.109 | 5.849 | 6.049 | 6.042 | 7.026 | 7.106 | 6.595 | 6.696 | 7.041 | 7.128 | 0.948 | 0.35 | 0.598 | 3.88 | 9.07 | 9.189 | 10.071 | 13.838 | 18.737 | 16.646 | 23.156 | 15.408 | 54.116 | 54.135 | 54.229 | 54.334 | 64.727 | 64.719 | 64.789 | 65.445 | 66.056 | 66.693 | 65.749 | 66.247 | 66.905 | 68.214 | 68.815 | 69.519 | 87.731 | 89.045 | 90.644 | 91.173 | 92.484 | 93.424 | 88.71 | 93.907 | 83.182 | 71.924 | 73.812 | 73.531 | 84.059 | 85.731 | 87.489 | 80.7 | 81.8 | 82.5 | 81.8 | 82.6 | 87.3 | 88 | 104.2 | 98.7 | 34.6 | 15.1 | 28.4 | 37.8 | 52 | 47.6 | 95.4 | 82.9 |
Total Liabilities
| 2.833 | 2.632 | 2.557 | 2.515 | 2.956 | 2.605 | 2.625 | 2.129 | 2.985 | 2.96 | 2.834 | 2.11 | 4.426 | 5.452 | 4.769 | 4.631 | 5.305 | 4.857 | 3.43 | 3.82 | 0.984 | 1.002 | 1.116 | 1.123 | 1.148 | 1.146 | 1.482 | 1.24 | 2.065 | 2.2 | 1.989 | 1.748 | 1.896 | 1.926 | 2.022 | 1.908 | 2.49 | 2.958 | 2.076 | 2.744 | 10.482 | 11.583 | 9.528 | 11.432 | 12.522 | 13.014 | 12.685 | 13.127 | 13.917 | 18.966 | 21.439 | 19.697 | 20.062 | 12.04 | 10.753 | 14.008 | 12.691 | 13.278 | 14.786 | 18.572 | 18.371 | 18.034 | 20.307 | 26.812 | 23.275 | 28.647 | 24.049 | 85.9 | 85.606 | 94.905 | 89.804 | 86.267 | 82.641 | 83.659 | 83.857 | 86.476 | 87.154 | 81.04 | 81.494 | 86.76 | 90.515 | 88.263 | 99.272 | 112.246 | 116.266 | 123.273 | 126.835 | 129.781 | 132.406 | 135.936 | 134.979 | 144.834 | 132.121 | 128.758 | 135.168 | 118.87 | 122.407 | 121.582 | 106.2 | 108.6 | 110.1 | 111.3 | 114 | 120.9 | 124.2 | 119.9 | 110.1 | 46.5 | 27.9 | 39.8 | 44 | 57.8 | 58.1 | 103.6 | 88.4 |
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 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.892 | 11.9 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.3 |
Common Stock
| 190.643 | 190.643 | 190.643 | 190.643 | 190.643 | 190.643 | 190.643 | 190.642 | 190.642 | 190.641 | 190.641 | 190.641 | 190.641 | 190.616 | 190.61 | 190.599 | 190.599 | 190.599 | 190.598 | 190.597 | 190.571 | 190.648 | 190.584 | 190.565 | 190.57 | 190.544 | 190.491 | 190.437 | 190.382 | 190.279 | 190.212 | 190.138 | 189.294 | 189.164 | 189.185 | 189.096 | 189.007 | 184.088 | 184.089 | 183.866 | 183.866 | 183.813 | 183.787 | 183.782 | 183.782 | 183.782 | 183.782 | 183.777 | 183.712 | 183.712 | 183.712 | 183.712 | 183.712 | 183.712 | 183.699 | 183.699 | 183.515 | 183.459 | 183.393 | 183.37 | 183.341 | 183.306 | 183.306 | 183,306 | 183.306 | 182,558 | 182,390 | 84,122 | 84.122 | 84,105 | 84,094 | 84,067 | 84.03 | 84 | 83.966 | 83.938 | 83.889 | 83.857 | 83.827 | 83.795 | 83.751 | 83.719 | 83.49 | 83.469 | 83.446 | 83.42 | 83.297 | 83.254 | 83.204 | 83.131 | 83.058 | 82.863 | 82.513 | 82.39 | 82.303 | 82.195 | 82.074 | 81.936 | 81.8 | 81.7 | 81.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.9 | 0 | 0 |
Retained Earnings
| -237.02 | -234.061 | -230.907 | -228.266 | -225.354 | -223.034 | -220.659 | -218.242 | -215.712 | -213.691 | -211.591 | -209.411 | -207.382 | -205.915 | -203.512 | -201.89 | -199.779 | -197.687 | -195.619 | -193.536 | -191.698 | -189.956 | -188.562 | -186.402 | -184.164 | -179.911 | -177.056 | -173.919 | -170.913 | -167.935 | -165.135 | -162.532 | -159.117 | -155.654 | -151.912 | -149.386 | -146.022 | -138.039 | -135.94 | -133.516 | -156.8 | -155.981 | -153.142 | -150.588 | -151.84 | -153.995 | -153.882 | -153.072 | -151.655 | -150.381 | -151.394 | -149.608 | -148.942 | -147.129 | -146.687 | -145.125 | -143.959 | -142.388 | -141.74 | -143.419 | -144.219 | -146.842 | -150.443 | -148.889 | -148.944 | -147.45 | -146.616 | -110.428 | -109.572 | -96.347 | -95.152 | -93.312 | -93.28 | -93.328 | -91.658 | -82.801 | -80.883 | -80.963 | -80.421 | -79.173 | -86.132 | -83.806 | -84.073 | -87.541 | -88.207 | -68.07 | -5.352 | -6.528 | -6.432 | -6.193 | -6.257 | -6.915 | -4.065 | 1.529 | 4.502 | 7.24 | 8.72 | 8.699 | 9.3 | 10.6 | 12.6 | 13.2 | 13.7 | 15.6 | 15.2 | 10.5 | 5.6 | -0.1 | 5.5 | 2.2 | -1 | -12.1 | -8.3 | -49.4 | -38.1 |
Accumulated Other Comprehensive Income/Loss
| -1.177 | -1.169 | -1.182 | -1.507 | -1.453 | -1.388 | -1.569 | -1.567 | -1.199 | -0.792 | -0.268 | -0.071 | -0.023 | 234.243 | -0 | -2.158 | -2.512 | -198 | 0 | -0 | 0 | -0 | 0 | -0 | -0.031 | -0.052 | -0.062 | -0.059 | -0.061 | -0.062 | -0.08 | -0.06 | -0.101 | -0.189 | -0.217 | -0.111 | -0.023 | 0.013 | 0 | -0 | -75.933 | 0 | 0 | -0 | -73.6 | 0 | 0 | 0 | -71.518 | 0 | 0 | 0 | -69.117 | 0 | 0 | 0 | -73.466 | 0 | 0 | 0 | -71.331 | -70.769 | -70.213 | -0.117 | -69.131 | -68.968 | -68.402 | -67.832 | -66.845 | -54.994 | -95 | -52.082 | -50.62 | -52.224 | -52.224 | 0.086 | -52.224 | -53.64 | -0.038 | -51.04 | -49.755 | -51.732 | -0.542 | -1.606 | -1.946 | -1.791 | -1.84 | -1.843 | -1.01 | -0.425 | -0.476 | -0.723 | -63.58 | -60.518 | -60.023 | -58.258 | -56.38 | -54.419 | -52.6 | -50.9 | -49.2 | -47.7 | -46.2 | -44.8 | -43.3 | -38.1 | -40.7 | -39.2 | -38.1 | -28 | -32.9 | -30.4 | -28 | -25.9 | -21.6 |
Other Total Stockholders Equity
| 82.361 | 82.158 | 81.72 | 81.247 | 80.883 | 80.582 | 80.295 | 79.892 | 79.505 | 79.137 | 78.769 | 78.33 | 77.971 | -190.616 | 31.712 | 12.005 | 12.317 | 207.739 | 5.268 | 4.234 | 3.835 | 1.669 | 0.628 | -2.336 | -2.383 | -2.416 | -2.508 | -2.574 | -2.638 | -2.642 | -2.656 | -1.699 | -1.409 | -1.369 | -1.579 | -1.596 | -1.533 | 0.312 | 0.447 | 0.904 | 77.367 | 0.551 | 0.792 | 0.468 | 74.35 | 0.939 | 1.077 | 1.195 | 72.863 | 1.324 | 1.21 | 1.047 | 69.984 | 0.867 | 0.857 | 0.315 | 73.868 | 0.697 | 1.734 | 1.573 | 72.757 | 72.127 | 71.619 | -183,121.342 | 69.705 | -182,305.995 | -182,138.781 | -83,969.675 | 67.272 | -83,965.516 | -83,914.589 | -83,930.606 | 50.787 | 52.321 | 52.299 | -0.101 | 52.123 | 53.539 | -0.101 | 50.939 | 49.654 | 51.631 | -0.101 | -0.101 | -0.095 | 0.324 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 63.596 | 60.534 | 60.039 | 58.274 | 56.396 | 54.435 | 52.7 | 50.9 | 49.2 | 129.1 | 127.6 | 126.1 | 124.5 | 119.3 | 121.9 | 120.3 | 119.2 | 109.1 | 114 | 110.3 | 28 | 105.8 | 55.7 |
Total Shareholders Equity
| 34.807 | 37.571 | 40.274 | 42.117 | 44.719 | 46.803 | 48.71 | 50.725 | 53.236 | 55.295 | 57.551 | 59.489 | 61.207 | 28.328 | 18.81 | -1.444 | 0.625 | 2.651 | 0.247 | 1.295 | 2.708 | 2.361 | 2.65 | 1.827 | 3.992 | 8.165 | 10.865 | 13.885 | 16.77 | 19.64 | 22.341 | 25.847 | 28.667 | 31.952 | 35.477 | 38.003 | 41.429 | 46.374 | 48.596 | 51.254 | 28.5 | 28.383 | 31.437 | 33.662 | 32.692 | 30.726 | 30.977 | 31.9 | 33.402 | 34.655 | 33.528 | 35.151 | 35.637 | 37.45 | 37.869 | 38.889 | 39.958 | 41.768 | 43.387 | 41.524 | 40.548 | 37.822 | 34.269 | 35.652 | 34.936 | 35.587 | 36.201 | -14.043 | -13.131 | 0.035 | 1.151 | 2.892 | 2.809 | 2.661 | 4.275 | 13.014 | 14.797 | 14.685 | 15.159 | 16.413 | 9.41 | 11.704 | 10.666 | 6.113 | 5.09 | 25.775 | 88.013 | 86.791 | 87.67 | 88.421 | 88.233 | 87.133 | 90.356 | 95.827 | 98.713 | 101.343 | 102.702 | 102.543 | 103.1 | 101 | 94.2 | 94.6 | 95.1 | 96.9 | 96.4 | 91.7 | 86.8 | 81 | 86.6 | 83.3 | 80.1 | 67.8 | 71.6 | 30.5 | -1.7 |
Total Equity
| 34.807 | 37.571 | 40.274 | 42.117 | 44.719 | 46.803 | 48.71 | 50.725 | 53.236 | 55.295 | 57.551 | 59.489 | 61.207 | 28.328 | 18.81 | -1.444 | 0.625 | 2.651 | 0.247 | 1.295 | 2.708 | 2.361 | 2.65 | 1.827 | 3.992 | 8.165 | 10.865 | 13.885 | 16.77 | 19.45 | 22.198 | 25.755 | 28.627 | 31.983 | 35.605 | 38.213 | 41.728 | 46.528 | 48.596 | 51.254 | 30.3 | 31.28 | 34.319 | 36.504 | 35.48 | 33.465 | 33.687 | 34.591 | 36.132 | 37.349 | 36.254 | 37.95 | 37.558 | 39.319 | 39.855 | 41.389 | 42.212 | 42.881 | 43.387 | 41.524 | 40.548 | 37.822 | 34.269 | 35.652 | 34.936 | 35.587 | 36.201 | -14.043 | -13.131 | 0.035 | 1.151 | 2.892 | 2.809 | 2.661 | 4.275 | 13.014 | 14.797 | 14.685 | 15.159 | 16.413 | 9.41 | 11.704 | 10.666 | 6.113 | 5.09 | 25.775 | 88.763 | 87.541 | 88.42 | 89.171 | 88.983 | 87.883 | 90.356 | 95.827 | 98.713 | 101.343 | 102.702 | 102.543 | 103.1 | 101 | 94.2 | 94.6 | 95.1 | 96.9 | 96.4 | 91.7 | 86.8 | 81 | 86.6 | 83.3 | 80.1 | 67.8 | 71.6 | 30.5 | -1.7 |
Total Liabilities & Shareholders Equity
| 37.64 | 40.203 | 42.831 | 44.632 | 47.675 | 49.408 | 51.335 | 52.854 | 56.221 | 58.255 | 60.385 | 61.599 | 65.633 | 33.78 | 23.579 | 3.187 | 5.93 | 7.508 | 3.677 | 5.115 | 3.692 | 3.363 | 3.766 | 2.95 | 5.14 | 9.311 | 12.347 | 15.125 | 18.835 | 21.65 | 24.187 | 27.503 | 30.523 | 33.909 | 37.627 | 40.121 | 44.218 | 49.486 | 50.672 | 53.998 | 40.782 | 42.863 | 43.847 | 47.936 | 48.002 | 46.479 | 46.372 | 47.718 | 50.049 | 56.315 | 57.693 | 57.647 | 57.62 | 51.359 | 50.608 | 55.397 | 54.903 | 56.159 | 58.173 | 60.096 | 58.919 | 55.856 | 54.576 | 62.464 | 58.211 | 64.234 | 60.25 | 71.857 | 72.475 | 94.94 | 90.955 | 89.159 | 85.45 | 86.32 | 88.132 | 99.49 | 101.951 | 95.725 | 96.653 | 103.173 | 99.925 | 99.967 | 109.938 | 118.359 | 121.356 | 149.048 | 215.598 | 217.322 | 220.826 | 225.107 | 223.962 | 232.717 | 222.477 | 224.585 | 233.881 | 220.213 | 225.109 | 224.125 | 209.3 | 209.6 | 204.3 | 205.9 | 209.1 | 217.8 | 220.6 | 211.6 | 196.9 | 127.5 | 114.5 | 123.1 | 124.1 | 125.6 | 129.7 | 134.1 | 86.7 |