HeartBeam, Inc.
NASDAQ:BEAT
2.18 (USD) • At close October 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q2 | 2006 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.157 | 12.638 | 16.189 | 19.184 | 17.401 | 0.99 | 3.594 | 6.549 | 9.274 | 11.201 | 13.192 | 0.795 | 0.465 | 0.084 | 0.024 | 90.229 | 84.003 | 106.845 | 68.614 | 61.573 | 51.712 | 45.487 | 80.889 | 63.118 | 39.434 | 36.346 | 36.022 | 26.242 | 26.898 | 25.098 | 23.052 | 32.255 | 25.443 | 22.841 | 18.986 | 15.491 | 14.803 | 12.293 | 20.007 | 12.19 | 13.546 | 12.044 | 22.151 | 21.02 | 19.306 | 18.324 | 18.298 | 17.887 | 13.191 | 13.322 | 18.531 | 13.814 | 16.36 | 18.458 | 18.705 | 10.631 | 23.95 | 45.255 | 49.152 | 42.873 | 44.566 | 50.412 | 58.171 | 56.292 | 54.572 | 61.973 | 18.091 | 50.334 | 3.909 |
Short Term Investments
| 0 | 0 | 0 | 0 | 3.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.937 | 23.631 | 27.953 | 29.41 | 28.617 | 24.553 | 26.779 | 32.247 | 26.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 9.157 | 12.638 | 16.189 | 19.184 | 21.34 | 0.99 | 3.594 | 6.549 | 9.274 | 11.201 | 13.192 | 0.795 | 0.465 | 0.084 | 0.024 | 90.229 | 84.003 | 106.845 | 68.614 | 61.573 | 51.712 | 45.487 | 80.889 | 63.118 | 39.434 | 36.346 | 36.022 | 26.242 | 26.898 | 25.098 | 23.052 | 32.255 | 25.443 | 22.841 | 18.986 | 15.491 | 14.803 | 12.293 | 20.007 | 12.19 | 13.546 | 12.044 | 22.151 | 21.02 | 19.306 | 18.324 | 18.298 | 17.887 | 34.128 | 36.953 | 46.484 | 43.224 | 44.977 | 43.011 | 45.484 | 42.878 | 50.182 | 45.255 | 49.152 | 42.873 | 44.566 | 50.412 | 58.171 | 56.292 | 54.572 | 61.973 | 18.091 | 50.334 | 3.909 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.638 | 80.613 | 93.591 | 87.476 | 72.469 | 63.333 | 60.459 | 52.628 | 51.023 | 49.933 | 47.172 | 38.486 | 36.76 | 28.928 | 31.35 | 26.855 | 28.448 | 28.419 | 24.483 | 24.176 | 24.597 | 24.037 | 25.156 | 24.546 | 25.345 | 23.579 | 23.659 | 17.117 | 18.206 | 19.036 | 20.215 | 20.307 | 22.59 | 26.025 | 23.807 | 22.592 | 27.295 | 29.121 | 29.529 | 28.019 | 38.066 | 34.214 | 39.313 | 40.885 | 49.393 | 52.93 | 47.895 | 39.431 | 35.942 | 29.301 | 25.766 | 22.854 | 16.767 | 10.497 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.538 | 6.929 | 7.612 | 5.738 | 6.389 | 6.037 | 8.956 | 7.323 | 8.786 | 7.708 | 6.353 | 5.332 | 6.086 | 4.121 | 4.323 | 5.176 | 3.81 | 3.471 | 2.865 | 2.378 | 2.807 | 3.206 | 3.022 | 2.566 | 2.559 | 2.97 | 2.97 | 2.554 | 3.414 | 3.683 | 3.118 | 2.894 | 2.305 | 1.895 | 1.457 | 2.009 | 1.733 | 1.478 | 1.456 | 1.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.544 | 0.599 | 0.636 | 0.295 | 0.292 | 0.471 | 0.445 | 0.123 | 0.464 | 1.54 | 0.806 | 0.166 | 0.056 | 0.027 | 0.027 | 5.976 | 4.371 | 5.026 | 6.505 | 9.712 | 8.925 | 6.502 | 5.82 | 11.065 | 8.111 | 8.524 | 10.268 | 9.295 | 5.925 | 3.267 | 4.477 | 3.831 | 1.668 | 1.549 | 1.505 | 2.329 | 1.405 | 1.846 | 2.352 | 1.826 | 1.67 | 2.095 | 2.433 | 3.327 | 3.62 | 1.94 | 1.923 | 2.373 | 2.113 | 1.767 | 1.511 | 2.865 | 3.209 | 3.718 | 3.086 | 3.603 | 4.178 | 3.544 | 2.818 | 1.359 | 1.028 | 1.853 | 1.059 | 2.711 | 1.85 | 1.342 | 0.43 | 0.845 | 0.386 |
Total Current Assets
| 9.701 | 13.237 | 16.825 | 19.479 | 21.632 | 1.461 | 4.039 | 6.672 | 9.738 | 12.741 | 13.998 | 0.961 | 0.521 | 0.111 | 0.051 | 190.381 | 175.916 | 213.074 | 168.333 | 150.143 | 130.007 | 121.404 | 146.66 | 133.992 | 105.186 | 98.395 | 90.108 | 78.383 | 65.872 | 64.038 | 59.56 | 68.344 | 59.001 | 51.738 | 47.045 | 45.224 | 43.451 | 42.317 | 49.471 | 41.92 | 41.765 | 40.768 | 44.255 | 45.967 | 45.645 | 43.597 | 43.422 | 45.155 | 64.161 | 63.984 | 72.596 | 75.117 | 78.785 | 77.714 | 78.05 | 84.547 | 88.574 | 88.112 | 92.855 | 93.625 | 98.524 | 100.16 | 98.661 | 94.945 | 85.723 | 89.082 | 41.375 | 67.946 | 14.791 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.37 | 0.344 | 0.256 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.138 | 60.275 | 58.33 | 56.38 | 55.608 | 54.289 | 50.494 | 48.377 | 47.77 | 47.653 | 47.838 | 49.194 | 56.68 | 26.695 | 26.443 | 25.823 | 26.313 | 26.282 | 26.267 | 25.554 | 24.996 | 23.794 | 21.413 | 21.703 | 29.049 | 29.084 | 24.973 | 18.779 | 17.712 | 18.725 | 19.301 | 19.851 | 20.509 | 16.683 | 17.221 | 15.041 | 15.935 | 17.563 | 19.288 | 22 | 22.693 | 24.833 | 26.705 | 28.243 | 27.869 | 25.225 | 22.078 | 18.766 | 16.302 | 15.412 | 15.139 | 15.094 | 9.166 | 1.779 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 305.591 | 301.333 | 301.15 | 301.321 | 304.101 | 303.981 | 303.685 | 238.814 | 238.339 | 238.339 | 223.699 | 223.105 | 227.524 | 40.963 | 41.049 | 41.068 | 37.251 | 37.205 | 29.831 | 29.831 | 29.831 | 29.831 | 29.831 | 29.596 | 29.716 | 29.503 | 25.573 | 16.469 | 16.469 | 16.446 | 16.446 | 16.446 | 16.52 | 4.94 | 4.497 | 3.363 | 49.362 | 49.362 | 49.362 | 49.362 | 45.999 | 45.999 | 45.999 | 45.999 | 45.999 | 45.999 | 45.999 | 45.999 | 45.999 | 45.999 | 45.999 | 41.163 | 40.653 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129.023 | 128.324 | 125.816 | 129.596 | 133.593 | 137.53 | 140.658 | 129.653 | 130.334 | 133.812 | 137.614 | 141.707 | 140.064 | 31.625 | 32.574 | 33.472 | 31.606 | 32.232 | 19.515 | 19.981 | 20.613 | 21.339 | 22.13 | 22.72 | 16.117 | 16.963 | 15.214 | 7.312 | 7.886 | 8.458 | 9.053 | 9.664 | 10.448 | 3.714 | 3.91 | 2.545 | 2.85 | 3.154 | 3.459 | 3.764 | 0.629 | 0.693 | 0.758 | 0.939 | 1.154 | 1.37 | 1.585 | 1.823 | 2.069 | 2.315 | 2.561 | 2.807 | 3.299 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 434.614 | 429.657 | 426.966 | 430.917 | 437.694 | 441.511 | 444.343 | 368.467 | 368.673 | 372.151 | 361.313 | 364.812 | 367.588 | 72.588 | 73.623 | 74.54 | 68.857 | 69.437 | 49.346 | 49.812 | 50.444 | 51.17 | 51.961 | 52.316 | 45.833 | 46.466 | 40.787 | 23.781 | 24.355 | 24.904 | 25.499 | 26.11 | 26.968 | 8.654 | 8.407 | 5.908 | 52.212 | 52.516 | 52.821 | 53.126 | 46.628 | 46.692 | 46.757 | 46.938 | 47.153 | 47.369 | 47.584 | 47.822 | 48.068 | 48.314 | 48.56 | 43.97 | 43.952 | 0 |
Long Term Investments
| 0.055 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.273 | 7.156 | 8.547 | 12.626 | 12.828 | 16.116 | 19.512 | 19.975 | 21.83 | 20.939 | 17.988 | 17.681 | 15.498 | 36.925 | 37.271 | 36.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.004 | 0.05 | 0.025 | 0 | 0 | 0.445 | 0 | 0 | 0 | 0.806 | 0 | 0 | 0 | 0 | 44.689 | 36.653 | 33.509 | 17.464 | 19.891 | 22.238 | 24.236 | 3.322 | 1.941 | 2.446 | 2.491 | 2.767 | 2.562 | 1.872 | 3.2 | 2.425 | 1.697 | 1.47 | 1.58 | 1.732 | 1.714 | 1.567 | 1.472 | 1.288 | 1.281 | 1.094 | 0.841 | 0.731 | 0.646 | 0.667 | 0.666 | 0.627 | 1.677 | 1.83 | 1.466 | 1.43 | 3.391 | 3.384 | 4.089 | 3.516 | 0.48 | 0.48 | 0.48 | 0.286 | 0.371 | 0.343 | 0.566 | 0.524 | 5.124 | 3.394 | 1.986 | 2.601 | 0.51 | 0.6 |
Total Non-Current Assets
| 0.425 | 0.398 | 0.306 | 0.169 | 0 | 0 | 0.445 | 0 | 0 | 0 | 0.806 | 0 | 0 | 0 | 0 | 546.714 | 533.741 | 527.352 | 517.387 | 526.021 | 534.154 | 538.585 | 440.141 | 440.214 | 443.189 | 429.63 | 434.454 | 442.328 | 138.08 | 140.537 | 139.424 | 96.867 | 97.189 | 77.193 | 77.098 | 77.154 | 76.531 | 74.846 | 75.307 | 76.163 | 76.644 | 66.601 | 43.291 | 42.713 | 44.296 | 45.466 | 46.588 | 49.154 | 27.167 | 27.094 | 22.379 | 71.538 | 73.463 | 76.198 | 78.642 | 69.801 | 72.005 | 73.942 | 75.467 | 75.393 | 72.937 | 70.228 | 67.112 | 69.494 | 67.12 | 65.685 | 61.665 | 53.627 | 2.379 |
Total Assets
| 10.126 | 13.635 | 17.131 | 19.648 | 21.632 | 1.461 | 4.039 | 6.672 | 9.738 | 12.741 | 13.998 | 0.961 | 0.521 | 0.111 | 0.051 | 737.095 | 709.657 | 740.426 | 685.72 | 676.164 | 664.161 | 659.989 | 586.801 | 574.206 | 548.375 | 528.025 | 524.562 | 520.711 | 203.952 | 204.575 | 198.984 | 165.211 | 156.19 | 128.931 | 124.143 | 122.378 | 119.982 | 117.163 | 124.778 | 118.083 | 118.409 | 107.369 | 87.546 | 88.68 | 89.941 | 89.063 | 90.01 | 94.309 | 91.328 | 91.078 | 94.975 | 146.655 | 152.248 | 153.912 | 156.692 | 154.348 | 160.579 | 162.054 | 168.322 | 169.018 | 171.461 | 170.388 | 165.773 | 164.439 | 152.843 | 154.766 | 103.04 | 121.573 | 17.17 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.42 | 1.097 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.932 | 0.769 | 0.511 | 0.587 | 0.699 | 0.561 | 0.481 | 0.474 | 21.229 | 21.491 | 25.339 | 24.198 | 19.287 | 22.484 | 26.398 | 18.157 | 15.502 | 13.815 | 16.858 | 13.227 | 14.367 | 9.188 | 12.888 | 12.425 | 9.755 | 10.61 | 10.413 | 8.496 | 10.513 | 11.963 | 11.997 | 13.195 | 12.775 | 14.439 | 14.916 | 8.718 | 8.326 | 7.935 | 7.235 | 6.349 | 7.049 | 4.06 | 3.944 | 4.094 | 5.939 | 4.863 | 6.248 | 7.127 | 5.436 | 4.563 | 5.488 | 7.16 | 6.358 | 6.513 | 4.319 | 3.838 | 4.045 | 1.829 | 2.93 | 3.972 | 3.319 | 1.642 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.419 | 4.194 | 4.579 | 4.295 | 0 | 0 | 0 | 3.844 | 12.813 | 10.25 | 7.688 | 5.125 | 4.356 | 3.588 | 2.819 | 2.05 | 1.546 | 1.875 | 1.563 | 1.25 | 12.818 | 1.317 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 0.938 | 0.45 | 0.45 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.049 | 0.072 | 0.201 | 0.37 | 1.539 | 1.137 | 24.296 | 26.577 |
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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.699 | -0.561 | -0.481 | -0.474 | 1.543 | 25.427 | 1.524 | 1.584 | 1.65 | 2.286 | 3.099 | 3.08 | 3.833 | 4.456 | 5.064 | 4.298 | 5.171 | 5.365 | 4.738 | 3.972 | 4.945 | 3.609 | 2.621 | 2.625 | 3.404 | 3.064 | 3.561 | 2.248 | 2.455 | 2.903 | 2.135 | 1.945 | 2.436 | 2.016 | 2.231 | 2.195 | 1.853 | 0.78 | 1.129 | 0.872 | 0.53 | 0.55 | 0.559 | 0.408 | 0.383 | 0.398 | 0.476 | 0.393 | 0.454 | 0.49 | 0.586 | 0.461 | 0.575 | 0.563 | 0.649 | 0.466 | 0.688 | 0 |
Other Current Liabilities
| 0 | 0 | 1.193 | 1.018 | 0.569 | 2.318 | 1.663 | 0 | 0.001 | 0.003 | 0.001 | 0.03 | 0.03 | 0.037 | 0.067 | 45.24 | 22.834 | 22.228 | 26.128 | 27.327 | 24.231 | 23.844 | 23.261 | 26.394 | 24.078 | 25.456 | 31.38 | 27.776 | 15.968 | 14.661 | 13.86 | 15.169 | 13.024 | 9.98 | 11.517 | 10.732 | 11.228 | 10.736 | 18.94 | 18.705 | 18.032 | 12.92 | 8.377 | 10.386 | 11.033 | 9.351 | 9.946 | 9.896 | 9.772 | 8.887 | 10.453 | 9.079 | 9.642 | 8.044 | 9.881 | 8.416 | 9.455 | 9.28 | 9.919 | 6.565 | 5.47 | 10.894 | 10.287 | 17.214 | 11.93 | 12.006 | 6.425 | 6.78 | 5.285 |
Total Current Liabilities
| 1.42 | 1.097 | 1.194 | 1.019 | 0.57 | 2.32 | 1.665 | 0.932 | 0.77 | 0.514 | 0.588 | 6.148 | 4.785 | 5.097 | 4.836 | 68.012 | 69.752 | 49.091 | 55.754 | 61.077 | 59.251 | 61.029 | 49.623 | 50.085 | 45.937 | 50.197 | 50.955 | 48.86 | 32.396 | 33.85 | 31.507 | 42.687 | 28.56 | 24.264 | 23.888 | 25.899 | 27.505 | 27.544 | 35.321 | 34.385 | 35.824 | 30.421 | 19.04 | 21.148 | 20.984 | 18.817 | 18.49 | 18.798 | 14.612 | 13.96 | 15.419 | 15.548 | 15.055 | 14.851 | 17.416 | 14.235 | 14.416 | 15.244 | 17.472 | 13.377 | 12.498 | 15.848 | 14.658 | 22.035 | 14.692 | 17.123 | 11.999 | 35.083 | 33.505 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157.883 | 157.655 | 227.425 | 190.823 | 182.825 | 186.358 | 189.891 | 193.424 | 194.395 | 195.365 | 196.336 | 197.306 | 197.815 | 22.77 | 23.341 | 23.911 | 24.244 | 36.014 | 21.686 | 21.944 | 22.282 | 22.544 | 22.807 | 23.07 | 17.074 | 17.186 | 9.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 1.382 | 1.655 | 2.201 | 2.911 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.854 | 0.878 | 0.971 | 1.062 | 1.157 | 1.263 | 1.354 | 1.437 | 1.497 | 1.563 | 1.646 | 0.973 | 0.965 | 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 | 1.34 | 1.278 | 1.254 | 1.233 | 1.518 | 1.381 | 1.406 | 1.258 | 1.314 | 1.258 | 1.258 | 0.767 | 0.878 | 0.879 | 0.881 | 0.866 | 0 | 0 | 0 | 0.705 | 3.191 | 3.191 | 3.191 | 3.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114.819 | 98.422 | 86.912 | 72.226 | 71.355 | 71.713 | 76.062 | 33.269 | 34.211 | 33.872 | 25.138 | 26.598 | 5.722 | 2.01 | 4.479 | 4.652 | 1.908 | 1.84 | 1.068 | 1.152 | 1.227 | 1.301 | 1.355 | 1.453 | 1.39 | 1.441 | 1.54 | 0.91 | 0.909 | 0.484 | 0.546 | 0.656 | 2.254 | 1.368 | 1.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.016 | 0.025 | 0.033 | 0.83 | 0.871 | 0.91 | 116.25 | 110.618 | 0.611 |
Total Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272.702 | 256.077 | 314.337 | 263.049 | 254.18 | 258.071 | 265.953 | 226.693 | 228.606 | 229.237 | 221.474 | 223.904 | 203.537 | 24.78 | 27.82 | 28.563 | 27.492 | 39.132 | 24.008 | 24.329 | 25.027 | 25.226 | 25.568 | 25.781 | 19.778 | 19.885 | 12.178 | 1.677 | 1.787 | 1.363 | 1.427 | 1.522 | 2.254 | 1.368 | 1.549 | 1.559 | 4.069 | 4.162 | 4.253 | 4.348 | 1.263 | 1.354 | 1.437 | 1.497 | 1.569 | 1.662 | 0.998 | 0.998 | 0.83 | 0.896 | 2.292 | 117.905 | 112.818 | 3.522 |
Total Liabilities
| 1.42 | 1.097 | 1.194 | 1.019 | 0.57 | 2.32 | 1.665 | 0.932 | 0.77 | 0.514 | 0.588 | 6.148 | 4.785 | 5.097 | 4.836 | 340.714 | 325.829 | 363.428 | 318.803 | 315.257 | 317.322 | 326.982 | 276.316 | 278.691 | 275.174 | 271.671 | 274.859 | 252.397 | 57.176 | 61.67 | 60.07 | 70.179 | 67.692 | 48.272 | 48.217 | 50.926 | 52.731 | 53.112 | 61.102 | 54.163 | 55.709 | 42.599 | 20.717 | 22.935 | 22.347 | 20.244 | 20.012 | 21.052 | 15.98 | 15.509 | 16.978 | 19.617 | 19.217 | 19.104 | 21.764 | 15.498 | 15.77 | 16.681 | 18.969 | 14.946 | 14.16 | 16.846 | 15.656 | 22.865 | 15.588 | 19.416 | 129.905 | 147.901 | 37.027 |
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 |
Common Stock
| 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.032 | 0.032 | 0.029 | 0.029 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.027 | 0.027 | 0.027 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.023 | 0.023 | 0.023 | 1.399 | 1.567 | 1.186 |
Retained Earnings
| -46.387 | -41.431 | -36.825 | -32.946 | -29.476 | -26.322 | -22.186 | -18.474 | -14.895 | -11.37 | -9.224 | -7.139 | -5.951 | -5.006 | -4.796 | -70.257 | -76.971 | -79.252 | -86.014 | -87.59 | -95.873 | -104.173 | -115.858 | -126.251 | -142.252 | -152.696 | -158.678 | -143.085 | -140.8 | -142.526 | -142.722 | -183.753 | -187.854 | -192.189 | -196.159 | -199.007 | -201.485 | -203.656 | -203.587 | -201.933 | -201.904 | -197.916 | -193.794 | -193.817 | -190.861 | -188.562 | -186.475 | -182.125 | -179.005 | -177.806 | -174.273 | -124.511 | -117.409 | -114.403 | -112.851 | -108.034 | -100.564 | -98.422 | -92.991 | -77.096 | -71.672 | -73.237 | -72.515 | -79.441 | -80.428 | -82.06 | -81.72 | -82.514 | -75.961 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -77.216 | -78.066 | -75.103 | -76.095 | -74.241 | -70.679 | -67.077 | -67.202 | -66.639 | -73.642 | -71.996 | -71.902 | -63.634 | 0 | 0 | -60.07 | 0 | 0 | 0 | -54.579 | 0 | 0 | 0 | -49.854 | 0 | 0 | 0 | -43.445 | 0 | 0 | 0 | -61.075 | 0 | 0 | 0 | -54.354 | 0 | 0 | 0 | -45.623 | 0 | 0 | 0 | -44.246 | 0 | 0 | 0 | -34.203 | -27.919 | -27.919 | -27.919 | -27.919 | -15.004 | -14.1 |
Other Total Stockholders Equity
| 55.09 | 53.966 | 52.759 | 51.572 | 50.535 | 25.462 | 24.559 | 24.213 | 23.862 | 23.596 | 22.633 | 1.952 | 1.686 | 0.019 | 0.011 | 543.82 | 538.831 | 531.319 | 528.992 | 522.704 | 513.357 | 504.223 | 493.512 | 488.372 | 489.062 | 483.013 | 481.305 | 469.494 | 287.547 | 285.402 | 341.678 | 278.757 | 276.324 | 272.82 | 326.637 | 270.432 | 268.709 | 267.68 | 317.09 | 265.827 | 264.578 | 262.66 | 304.042 | 259.536 | 258.43 | 257.356 | 317.523 | 255.357 | 254.328 | 253.35 | 306.599 | 251.525 | 250.416 | 249.187 | 293.378 | 246.86 | 245.349 | 243.771 | 286.566 | 231.144 | 228.949 | 226.755 | 256.811 | 248.911 | 245.579 | 245.307 | 81.375 | 69.624 | 69.017 |
Total Shareholders Equity
| 8.706 | 12.538 | 15.937 | 18.629 | 21.062 | -0.859 | 2.374 | 5.74 | 8.968 | 12.227 | 13.41 | -5.187 | -4.264 | -4.986 | -4.785 | 396.381 | 383.828 | 376.998 | 366.917 | 360.907 | 346.839 | 333.007 | 310.485 | 295.515 | 273.201 | 258.354 | 250.757 | 262.807 | 146.776 | 142.905 | 138.914 | 95.032 | 88.498 | 80.659 | 75.926 | 71.452 | 67.251 | 64.051 | 63.676 | 63.92 | 62.7 | 64.77 | 66.829 | 65.745 | 67.594 | 68.819 | 69.998 | 73.257 | 75.348 | 75.569 | 77.997 | 127.038 | 133.031 | 134.808 | 134.928 | 138.85 | 144.809 | 145.373 | 149.353 | 154.072 | 157.301 | 153.542 | 150.117 | 141.574 | 137.255 | 135.351 | -26.865 | -26.328 | -19.857 |
Total Equity
| 8.706 | 12.538 | 15.937 | 18.629 | 21.062 | -0.859 | 2.374 | 5.74 | 8.968 | 12.227 | 13.41 | -5.187 | -4.264 | -4.986 | -4.785 | 396.381 | 383.828 | 376.998 | 366.917 | 360.907 | 346.839 | 333.007 | 310.485 | 295.515 | 273.201 | 258.354 | 250.757 | 262.807 | 146.776 | 142.905 | 138.914 | 95.032 | 88.498 | 80.659 | 75.926 | 71.452 | 67.251 | 64.051 | 63.676 | 63.92 | 62.7 | 64.77 | 66.829 | 65.745 | 67.594 | 68.819 | 69.998 | 73.257 | 75.348 | 75.569 | 77.997 | 127.038 | 133.031 | 134.808 | 134.928 | 138.85 | 144.809 | 145.373 | 149.353 | 154.072 | 157.301 | 153.542 | 150.117 | 141.574 | 137.255 | 135.351 | -26.865 | -26.328 | -19.857 |
Total Liabilities & Shareholders Equity
| 10.126 | 13.635 | 17.131 | 19.648 | 21.632 | 1.461 | 4.039 | 6.672 | 9.738 | 12.741 | 13.998 | 0.961 | 0.521 | 0.111 | 0.051 | 737.095 | 709.657 | 740.426 | 685.72 | 676.164 | 664.161 | 659.989 | 586.801 | 574.206 | 548.375 | 530.025 | 525.616 | 515.204 | 203.952 | 204.575 | 198.984 | 165.211 | 156.19 | 128.931 | 124.143 | 122.378 | 119.982 | 117.163 | 124.778 | 118.083 | 118.409 | 107.369 | 87.546 | 88.68 | 89.941 | 89.063 | 90.01 | 94.309 | 91.328 | 91.078 | 94.975 | 146.655 | 152.248 | 153.912 | 156.692 | 154.348 | 160.579 | 162.054 | 168.322 | 169.018 | 171.461 | 170.388 | 165.773 | 164.439 | 152.843 | 154.766 | 103.04 | 121.573 | 17.17 |