BK Technologies Corporation
AMEX:BKTI
12.9636 (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 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 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 Q1 | 1988 Q1 | 1987 Q1 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.981 | 3.296 | 3.456 | 4.066 | 2.688 | 2.823 | 1.918 | 4.034 | 5.904 | 6.357 | 10.58 | 14.087 | 15.661 | 6.363 | 6.826 | 6.381 | 6.939 | 4.946 | 4.676 | 8.825 | 7.415 | 7.54 | 11.268 | 11.349 | 10.723 | 8.058 | 7.147 | 8.938 | 7.49 | 8.325 | 10.91 | 8.621 | 9.08 | 6.345 | 4.669 | 7.856 | 11.678 | 10.685 | 11.363 | 10.906 | 9.162 | 8.042 | 7.945 | 7.63 | 5.804 | 4.516 | 6.581 | 6.232 | 4.402 | 3.471 | 2.693 | 4.899 | 4.234 | 5.555 | 5.05 | 6.315 | 7.301 | 5.684 | 7.66 | 8.068 | 5.193 | 4.647 | 5.475 | 4.919 | 5.189 | 6.306 | 8.452 | 15.188 | 12.871 | 11.775 | 13.266 | 9.892 | 5.56 | 6.781 | 5.283 | 2.385 | 3.684 | 3.952 | 3.14 | 5.232 | 5.005 | 1.921 | 1.293 | 0.847 | 0.854 | 1.148 | 1.631 | 2.318 | 2.092 | 1.809 | 0.335 | 0.216 | 0.243 | 0.102 | 0.208 | 0.133 | 0.11 | 0.185 | 0 | 0.1 | 0.1 | 0.03 | 0.5 | 0.1 | 0.6 | 0.5 | 0.2 | -0.2 | 0 | 1 | 0.5 | 0 | 0.1 | 0 | 0.1 | 0 | 0.5 | 0.1 | 0.2 | 0.1 | 0.1 | 1.2 | 0 | 0.3 | 0.8 | 0.1 | 0.6 | 0.6 | 0.3 | 0.1 | 1 | 0.5 | 1.4 | 3.6 | 6.3 | 7.2 | 12.8 | 13.9 | 17.9 | 3.4 | 2.1 | 3 |
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 | 9.184 | 1.18 | 2.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.981 | 3.296 | 3.456 | 4.066 | 2.688 | 2.823 | 1.918 | 4.034 | 5.904 | 6.357 | 10.58 | 14.087 | 15.661 | 6.363 | 6.826 | 6.381 | 6.939 | 4.946 | 4.676 | 8.825 | 7.415 | 7.54 | 11.268 | 11.349 | 10.723 | 8.058 | 16.331 | 10.118 | 9.593 | 8.325 | 10.91 | 8.621 | 9.08 | 6.345 | 4.669 | 7.856 | 11.678 | 10.685 | 11.363 | 10.906 | 9.162 | 8.042 | 7.945 | 7.63 | 5.804 | 4.516 | 6.581 | 6.232 | 4.402 | 3.471 | 2.693 | 4.899 | 4.234 | 5.555 | 5.05 | 6.315 | 7.301 | 5.684 | 7.66 | 8.068 | 5.193 | 4.647 | 5.475 | 4.919 | 5.189 | 6.306 | 8.452 | 15.188 | 12.871 | 11.775 | 13.266 | 9.892 | 5.56 | 6.781 | 5.283 | 2.385 | 3.684 | 3.952 | 3.14 | 5.232 | 5.005 | 1.921 | 1.293 | 0.847 | 0.854 | 1.148 | 1.631 | 2.318 | 2.092 | 1.809 | 0.335 | 0.216 | 0.243 | 0.102 | 0.208 | 0.133 | 0.11 | 0.185 | 0 | 0.1 | 0.1 | 0.03 | 0.5 | 0.1 | 0.6 | 0.5 | 0.2 | -0.2 | 0 | 1 | 0.5 | 0 | 0.1 | 0 | 0.1 | 0 | 0.5 | 0.1 | 0.2 | 0.1 | 0.1 | 1.2 | 0 | 0.3 | 0.8 | 0.1 | 0.6 | 0.6 | 0.3 | 0.1 | 1 | 0.5 | 1.4 | 3.6 | 6.3 | 7.2 | 12.8 | 13.9 | 17.9 | 3.4 | 2.1 | 3 |
Net Receivables
| 11.528 | 11.467 | 7.902 | 9.11 | 9.189 | 10.79 | 10.616 | 5.379 | 6.519 | 4.763 | 8.229 | 7.646 | 7.21 | 4.566 | 6.466 | 5.778 | 3.583 | 4.59 | 3.964 | 2.871 | 5.093 | 5.045 | 5.721 | 7.407 | 6.983 | 7.708 | 5.524 | 7.032 | 5.313 | 3.288 | 3.448 | 6.237 | 5.916 | 7.249 | 4.122 | 4.216 | 3.384 | 5.747 | 3.266 | 4.547 | 6.255 | 5.539 | 2.844 | 3.783 | 3.528 | 4.996 | 2.062 | 4.609 | 5.551 | 2.119 | 4.155 | 3.267 | 2.528 | 2.658 | 3.9 | 4.5 | 3.131 | 5.555 | 3.767 | 4.227 | 5.606 | 2.364 | 1.769 | 3.076 | 3.092 | 1.883 | 1.992 | 4.998 | 5.215 | 2.98 | 3.565 | 5.584 | 7.93 | 4.207 | 5.504 | 5.922 | 3.627 | 3.029 | 3.651 | 3.354 | 3.049 | 2.721 | 2.88 | 2.775 | 2.95 | 1.27 | 0.786 | 1.55 | 2.681 | 2.177 | 3.657 | 3.622 | 4.126 | 2.282 | 3.712 | 4.015 | 2.846 | 2.451 | 2 | 4.6 | 5.3 | 4.3 | 3.5 | 5.6 | 4.8 | 5.8 | 5.8 | 8.2 | 8.6 | 7.2 | 11.5 | 10.7 | 10.8 | 12.2 | 10.9 | 10.9 | 12.4 | 17.2 | 16.4 | 14.7 | 16.7 | 14.5 | 14.3 | 11.2 | 11.3 | 11.1 | 10.1 | 11.3 | 11.5 | 11.3 | 7.9 | 10.1 | 8.6 | 8.7 | 8 | 9.2 | 8.7 | 8.5 | 2 | 6.8 | 11.6 | 13.3 |
Inventory
| 21.591 | 22.543 | 23.952 | 21.573 | 22.911 | 22.829 | 22.105 | 26.332 | 22.498 | 21.091 | 16.978 | 15.981 | 12.036 | 10.511 | 9.441 | 8.426 | 9.527 | 10.937 | 13.513 | 14.45 | 13.257 | 12.162 | 11.466 | 10.688 | 12.781 | 15.318 | 14.358 | 15.235 | 14.793 | 14.751 | 13.999 | 13.284 | 15.898 | 17.024 | 16.282 | 13.834 | 12.339 | 11.55 | 12.112 | 11.684 | 10.284 | 10.865 | 11.575 | 11.444 | 12.873 | 13.48 | 13.345 | 12.316 | 11.255 | 12.533 | 12.148 | 12.22 | 12.992 | 13.378 | 11.942 | 10.174 | 8.388 | 7.296 | 6.623 | 6.146 | 7.018 | 9.041 | 9.774 | 9.857 | 9.714 | 9.726 | 8.899 | 7.435 | 7.142 | 8.187 | 7.44 | 6.827 | 6.888 | 7.022 | 7.091 | 5.92 | 5.868 | 4.944 | 4.735 | 4.93 | 5.272 | 5.129 | 5.698 | 6.397 | 6.605 | 7.474 | 7.862 | 7.967 | 8.075 | 8.041 | 8.961 | 9.342 | 9.106 | 9.107 | 8.94 | 9.419 | 10.137 | 11.627 | 10.2 | 10.6 | 10.8 | 11.6 | 10.6 | 11.1 | 11.1 | 11.5 | 11.5 | 15.2 | 15.9 | 16.1 | 16.2 | 21.7 | 21.4 | 20.4 | 21.3 | 21.8 | 21.3 | 29.5 | 29.4 | 33.1 | 32 | 31.9 | 29.7 | 30.2 | 26 | 25.5 | 25.7 | 24.6 | 24.6 | 25.1 | 15.8 | 16.8 | 18.4 | 17.7 | 18.7 | 17.9 | 17.8 | 17.3 | 1.4 | 6.8 | 18 | 24.1 |
Other Current Assets
| 1.528 | 1.991 | 1.892 | 1.963 | 1.382 | 1.463 | 1.578 | 1.711 | 1.282 | 2.538 | 1.634 | 1.941 | 1.866 | 1.821 | 1.878 | 1.455 | 1.408 | 1.802 | 1.733 | 1.792 | 2.132 | 2.544 | 2.401 | 1.641 | 0.871 | 0.76 | 0.772 | 0.843 | 0.884 | 1.042 | 1.41 | 1.821 | 1.906 | 3.145 | 3.081 | 2.569 | 2.536 | 1.68 | 1.921 | 2.128 | 1.778 | 1.552 | 1.92 | 1.371 | 1.002 | 0.678 | 0.915 | 3.457 | 3.948 | 4.011 | 3.984 | 2.67 | 2.778 | 2.807 | 2.868 | 2.359 | 2.299 | 2.44 | 2.507 | 1.183 | 1.595 | 2.155 | 2.493 | 4.148 | 4.437 | 4.181 | 3.642 | 3.266 | 3.646 | 4.418 | 4.331 | 2.704 | 3.126 | 3.847 | 4.253 | 0.579 | 1.161 | 1.583 | 1.664 | 0.25 | 0.235 | 0.32 | 0.374 | 0.357 | 0.074 | 0.301 | 0.289 | 0.364 | 0.475 | 0.477 | 0.452 | 0.477 | 0.561 | 0.538 | 0.528 | 0.627 | 1.37 | 0.654 | 0.9 | 0.3 | 0.2 | 0.4 | 1.4 | 2.5 | 2.9 | 3 | 3 | 3.5 | 4.4 | 3.8 | 3.2 | 2.2 | 1.9 | 2.4 | 2.2 | 2.5 | 2.1 | 2 | 2.1 | 1.8 | 2.1 | 1.4 | 1.6 | 1.1 | 1.1 | 2.8 | 1.5 | 3.6 | 2.7 | 2.7 | 3.6 | 3.9 | 3.8 | 1.6 | 1.8 | 1.3 | 1.8 | 1.9 | 3 | 1.1 | 4.3 | 5.2 |
Total Current Assets
| 37.628 | 39.297 | 37.202 | 36.712 | 36.17 | 37.905 | 36.217 | 37.456 | 36.203 | 34.749 | 37.421 | 39.655 | 36.773 | 23.261 | 24.611 | 22.04 | 21.457 | 22.275 | 23.886 | 27.938 | 27.897 | 27.291 | 30.856 | 31.085 | 31.358 | 31.844 | 36.985 | 33.228 | 30.583 | 27.406 | 29.767 | 29.963 | 32.8 | 33.763 | 28.154 | 31.785 | 33.353 | 33.13 | 32.405 | 32.127 | 30.72 | 29.615 | 28.12 | 27.6 | 26.842 | 27.934 | 27.332 | 26.614 | 25.156 | 22.134 | 22.98 | 23.056 | 22.532 | 24.398 | 23.76 | 23.348 | 21.119 | 20.975 | 20.557 | 19.624 | 19.412 | 18.207 | 19.511 | 22 | 22.432 | 22.096 | 22.985 | 30.887 | 28.874 | 27.36 | 28.602 | 25.007 | 23.504 | 21.857 | 22.131 | 14.806 | 14.34 | 13.508 | 13.19 | 13.766 | 13.561 | 10.091 | 10.245 | 10.376 | 10.483 | 10.193 | 10.568 | 12.199 | 13.323 | 12.504 | 13.405 | 13.657 | 14.036 | 12.029 | 13.388 | 14.194 | 14.463 | 14.917 | 13.1 | 15.6 | 16.4 | 16.3 | 16 | 19.3 | 19.4 | 20.8 | 20.5 | 26.7 | 28.9 | 28.1 | 31.4 | 34.6 | 34.2 | 35 | 34.5 | 35.2 | 36.3 | 48.8 | 48.1 | 49.7 | 50.9 | 49 | 45.6 | 42.8 | 39.2 | 39.5 | 37.9 | 40.1 | 39.1 | 39.2 | 28.3 | 31.3 | 32.2 | 31.6 | 34.8 | 35.6 | 41.1 | 41.6 | 24.3 | 18.1 | 36 | 45.6 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6.321 | 6.622 | 6.926 | 7.17 | 6.802 | 6.982 | 6.875 | 6.549 | 6.772 | 6.858 | 6.955 | 6.951 | 7.02 | 6.988 | 6.453 | 6.714 | 6.537 | 6.566 | 6.849 | 6.692 | 6.268 | 6.048 | 2.729 | 2.619 | 2.367 | 2.151 | 2.201 | 2.347 | 2.427 | 2.506 | 2.486 | 2.629 | 2.452 | 2.134 | 1.84 | 1.771 | 1.386 | 1.269 | 1.282 | 1.189 | 1.152 | 1.082 | 1.045 | 1.018 | 1.005 | 1.066 | 1.113 | 1.193 | 1.096 | 1.081 | 1.158 | 1.245 | 1.333 | 1.374 | 1.357 | 1.435 | 1.332 | 1.282 | 1.306 | 1.4 | 1.49 | 1.599 | 1.386 | 1.432 | 1.443 | 1.332 | 1.338 | 1.263 | 0.851 | 0.905 | 0.913 | 0.994 | 1.119 | 1.141 | 1.22 | 1.228 | 1.305 | 1.296 | 1.291 | 1.324 | 1.359 | 1.402 | 1.468 | 1.529 | 1.611 | 1.677 | 1.792 | 1.927 | 1.954 | 2.055 | 2.156 | 2.326 | 2.504 | 2.678 | 2.833 | 3.981 | 4.263 | 4.119 | 8 | 8.4 | 8.5 | 8.7 | 8.8 | 9.1 | 8.7 | 9 | 8.8 | 8.9 | 6.9 | 6.1 | 12.5 | 13.1 | 12.9 | 13.5 | 13.6 | 13.2 | 13.5 | 20.9 | 21.1 | 20.9 | 21.1 | 21.4 | 21.5 | 21.2 | 20.2 | 20.5 | 22 | 24.3 | 23 | 22.6 | 15.4 | 15.2 | 14.9 | 14.7 | 15.2 | 14.9 | 14.8 | 14.3 | 1.2 | 5.6 | 11.8 | 16.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.43 | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.176 | 0.211 | 0.264 | 0.317 | 0.37 | 0.445 | 0.548 | 0.65 | 0.753 | 0.887 | 1.084 | 1.281 | 1.478 | 1.731 | 1.952 | 2.085 | 2.207 | 2.277 | 2.337 | 2.557 | 2.778 | 3.027 | 3.277 | 3.526 | 3.776 | 3.997 | 3.695 | 3.383 | 3.024 | 2.672 | 2.554 | 2.163 | 1.732 | 0.87 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 4.5 | 2.4 | 0.1 | 3.2 | 4.6 | 3.2 | 0.9 | 3 | 4 | 2.9 | 0.9 | 2.6 | 2.7 | 2.8 | 0.9 | 1.8 | 1.4 | 2.7 | 0.9 | 2.2 | 1 | 2.2 | 0.7 | 1 | 0.9 | 1 | 0.9 | 1.1 | 1.1 | 1.1 | 0 | 5.6 | 5.4 | 5.5 |
Goodwill and Intangible Assets
| 0.43 | 0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.176 | 0.211 | 0.264 | 0.317 | 0.37 | 0.445 | 0.548 | 0.65 | 0.753 | 0.887 | 1.084 | 1.281 | 1.478 | 1.731 | 1.952 | 2.085 | 2.207 | 2.277 | 2.337 | 2.557 | 2.778 | 3.027 | 3.277 | 3.526 | 3.776 | 3.997 | 3.695 | 3.383 | 3.024 | 2.672 | 2.554 | 2.163 | 1.732 | 0.87 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 4.5 | 2.4 | 0.1 | 3.2 | 4.6 | 3.2 | 0.9 | 3 | 4 | 2.9 | 0.9 | 2.6 | 2.7 | 2.8 | 0.9 | 1.8 | 1.4 | 2.7 | 0.9 | 2.2 | 1 | 2.2 | 0.7 | 1 | 0.9 | 1 | 0.9 | 1.1 | 1.1 | 1.1 | 0 | 5.6 | 5.4 | 5.5 |
Long Term Investments
| -0.43 | -0.147 | 0.742 | 0.65 | 0.992 | 1.368 | 1.481 | 0.773 | 0.697 | 1.299 | 1.795 | 2.324 | 4.481 | 2.219 | 2.014 | 1.838 | 2.129 | 2.329 | 2.635 | 2.105 | 2.363 | 2.511 | 1.919 | 3.198 | 3.389 | 3.036 | 0 | 8.573 | 7.942 | 9.673 | 6.472 | 6.472 | 5.086 | 4.338 | 3.402 | 3.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.116 | 4.116 | 4.864 | 4.116 | 4.116 | 4.116 | 4.116 | 4.116 | 4.116 | 4.116 | 4.116 | 4.116 | 4.116 | 4.3 | 4.3 | 4.272 | 4.344 | 4.373 | 4.373 | 3.911 | 3.659 | 3.85 | 3.495 | 3.122 | 3.139 | 3.423 | 3.317 | 1.701 | 1.943 | 2.398 | 3.418 | 3.564 | 4.421 | 5.044 | 5.461 | 1.937 | 2.369 | 2.36 | 2.29 | 3.165 | 3.165 | 3.165 | 3.072 | 3.487 | 3.487 | 3.069 | 2.978 | 4.712 | 4.712 | 4.991 | 4.712 | 5.637 | 5.637 | 5.637 | 5.637 | 6.203 | 6.203 | 6.203 | 6.183 | 7.638 | 7.638 | 7.638 | 7.638 | 5.359 | 5.359 | 5.359 | 5.359 | 5.36 | 5.36 | 5.36 | 5.36 | 7.407 | 7.407 | 7.407 | 7.407 | 4.924 | 4.924 | 4.924 | 4.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.818 | 0.544 | 0.422 | 0.42 | 0.379 | 0.387 | 0.143 | 0.144 | 0.137 | 0.097 | 0.098 | 0.088 | 0.101 | 0.118 | 0.112 | 0.122 | 0.143 | 0.169 | 0.197 | 0.223 | 0.196 | 0.191 | 0.192 | 0.215 | 0.239 | 0.273 | 0.298 | 0.307 | 0.356 | 0.371 | 0.225 | 0.229 | 0.205 | 0.213 | 0.222 | 0.234 | 0.245 | 0.242 | 0.256 | 0.271 | 0.286 | 0.298 | 0.308 | 0.323 | 0.313 | 0.321 | 0.33 | 0.338 | 0.201 | 0.21 | 0.219 | 0.228 | 0.239 | 0.251 | 0.262 | 0.293 | 0.312 | 0.342 | 0.351 | 0.377 | 0.404 | 0.429 | 0.355 | 0.375 | 0.398 | 0.415 | 0.463 | 0.557 | 0.568 | 0.392 | 0.431 | 0.573 | 0.604 | 0.612 | 0.358 | 0.364 | 0.274 | 0.28 | 0.288 | 0.337 | 0.386 | 0.461 | 0.516 | 0.656 | 0.768 | 0.446 | 0.496 | 0.856 | 0.925 | 0.971 | 2.062 | 1.979 | 2.053 | 2.129 | 2.201 | 2.183 | 2.208 | 2.489 | 1.8 | 1.8 | 1.8 | 1.9 | 2 | 1.8 | 2.3 | 2.2 | 2.4 | 4.9 | 2.7 | 13.9 | 8.1 | 5.2 | 5.5 | 6.5 | 8.5 | 6.3 | 11.1 | 6.2 | 8.8 | 7.5 | 7.5 | 7.2 | 9.3 | 9.7 | 10.3 | 9.3 | 10.9 | 8 | 9 | 7.7 | 8.3 | 6.8 | 6 | 5.1 | 4.5 | 6.4 | 5.6 | 5.6 | -0.1 | 0.3 | 1 | 1.3 |
Total Non-Current Assets
| 11.255 | 11.282 | 12.954 | 12.356 | 12.289 | 12.853 | 12.615 | 11.582 | 11.722 | 12.37 | 12.964 | 13.479 | 15.718 | 13.625 | 12.879 | 12.946 | 13.153 | 13.437 | 14.054 | 12.931 | 12.486 | 12.6 | 8.335 | 9.154 | 9.134 | 8.883 | 5.816 | 12.928 | 12.668 | 14.948 | 12.777 | 13.105 | 12.428 | 12.046 | 11.295 | 8.28 | 4.548 | 4.521 | 4.581 | 5.512 | 5.687 | 5.826 | 5.903 | 6.559 | 6.757 | 6.541 | 6.628 | 8.52 | 8.346 | 8.839 | 8.867 | 10.137 | 10.486 | 10.788 | 11.032 | 11.928 | 11.542 | 11.21 | 10.864 | 12.087 | 12.086 | 11.829 | 11.111 | 8.036 | 7.605 | 7.106 | 7.16 | 7.18 | 6.779 | 6.657 | 6.704 | 8.974 | 9.13 | 9.16 | 8.985 | 6.516 | 6.503 | 6.5 | 6.503 | 1.661 | 1.745 | 1.863 | 1.984 | 2.185 | 2.379 | 2.123 | 2.288 | 2.783 | 2.879 | 3.026 | 4.218 | 4.305 | 4.557 | 4.807 | 5.034 | 6.164 | 6.471 | 6.608 | 9.8 | 10.2 | 10.3 | 10.6 | 10.8 | 10.9 | 11 | 11.2 | 11.2 | 16.2 | 14.1 | 22.4 | 20.7 | 21.5 | 23 | 23.2 | 23 | 22.5 | 28.6 | 30 | 30.8 | 31 | 31.3 | 31.4 | 31.7 | 32.7 | 31.9 | 32.5 | 33.8 | 34.5 | 33 | 32.5 | 24.4 | 23 | 21.8 | 20.8 | 20.6 | 22.4 | 21.5 | 21 | 1.1 | 11.5 | 18.2 | 23.4 |
Total Assets
| 48.883 | 50.579 | 50.156 | 49.068 | 48.459 | 50.758 | 48.832 | 49.038 | 47.925 | 47.119 | 50.385 | 53.134 | 52.491 | 36.886 | 37.49 | 34.986 | 34.61 | 35.712 | 37.94 | 40.869 | 40.383 | 39.891 | 39.191 | 40.239 | 40.492 | 40.727 | 42.801 | 46.156 | 43.251 | 42.354 | 42.544 | 43.068 | 45.228 | 45.809 | 39.449 | 40.065 | 37.901 | 37.651 | 36.986 | 37.639 | 36.407 | 35.441 | 34.023 | 34.159 | 33.599 | 34.475 | 33.96 | 35.134 | 33.502 | 30.973 | 31.847 | 33.193 | 33.018 | 35.186 | 34.792 | 35.276 | 32.661 | 32.185 | 31.421 | 31.711 | 31.498 | 30.036 | 30.622 | 30.036 | 30.037 | 29.202 | 30.145 | 38.067 | 35.653 | 34.017 | 35.306 | 33.981 | 32.634 | 31.017 | 31.116 | 21.322 | 20.843 | 20.008 | 19.693 | 15.427 | 15.306 | 11.954 | 12.229 | 12.561 | 12.862 | 12.316 | 12.856 | 14.982 | 16.202 | 15.53 | 17.623 | 17.962 | 18.593 | 16.836 | 18.422 | 20.358 | 20.934 | 21.525 | 22.9 | 25.8 | 26.7 | 26.9 | 26.8 | 30.2 | 30.4 | 32 | 31.7 | 42.9 | 43 | 50.5 | 52.1 | 56.1 | 57.2 | 58.2 | 57.5 | 57.7 | 64.9 | 78.8 | 78.9 | 80.7 | 82.2 | 80.4 | 77.3 | 75.5 | 71.1 | 72 | 71.7 | 74.6 | 72.1 | 71.7 | 52.7 | 54.3 | 54 | 52.4 | 55.4 | 58 | 62.6 | 62.6 | 25.4 | 29.6 | 54.2 | 69 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 8.785 | 9.067 | 9.822 | 11.763 | 12.549 | 14.07 | 12.898 | 13.257 | 9.804 | 7.254 | 5.883 | 7.52 | 6.316 | 5.418 | 5.119 | 3.129 | 4.472 | 4.836 | 5.31 | 6.854 | 6.841 | 6.197 | 5.595 | 3.496 | 3.534 | 4.855 | 5.971 | 5.776 | 2.872 | 2.647 | 1.973 | 2.811 | 4.56 | 4.145 | 2.285 | 2.602 | 1.89 | 1.506 | 1.403 | 1.848 | 1.712 | 1.69 | 0.95 | 0.938 | 0.938 | 1.742 | 1.132 | 2.551 | 2.162 | 1.396 | 1.756 | 1.474 | 1.927 | 3.261 | 2.753 | 2.36 | 1.798 | 1.898 | 1.25 | 1.748 | 2.125 | 1.998 | 1.849 | 2.192 | 2.474 | 1.508 | 1.161 | 1.472 | 0.781 | 0.968 | 1.172 | 0.541 | 0.9 | 0.992 | 1.52 | 0.292 | 1.095 | 1.066 | 0.52 | 0.738 | 1.142 | 1.126 | 0.891 | 1.476 | 1.465 | 1.63 | 2.127 | 1.856 | 2.096 | 2.037 | 3.171 | 3.133 | 3.161 | 3.402 | 3.604 | 3.349 | 2.557 | 3.084 | 4.4 | 4.1 | 3.9 | 4.7 | 4.6 | 3.2 | 2.3 | 2.4 | 1.9 | 4.5 | 3.9 | 3.8 | 4.9 | 4.4 | 5.5 | 4.2 | 6.8 | 7.2 | 9.2 | 12.5 | 13.7 | 10.9 | 10.2 | 9.9 | 6.2 | 6 | 5.7 | 8.1 | 6.8 | 8.7 | 6.9 | 7.5 | 5.9 | 5.9 | 6.3 | 6.6 | 7.5 | 8.6 | 9 | 7.9 | 0 | 0 | 0 | 0 |
Short Term Debt
| 4.21 | 7.922 | 7.072 | 7.067 | 7.112 | 7.657 | 6.616 | 5.208 | 4.696 | 2.184 | 2.184 | 2.171 | 2.16 | 1.3 | 0.607 | 0.577 | 0.497 | 0.471 | 0.447 | 0.34 | 0.267 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.035 | 0.053 | 0 | 0 | -0.612 | -0.578 | -0.514 | -0.386 | -0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.7 | 2.95 | 2.95 | 2.95 | 3.15 | 1.759 | 2.902 | 2.27 | 1.97 | 0.1 | 0.1 | 0.102 | 0.11 | 0.129 | 0.215 | 0.422 | 0.848 | 1.577 | 1.585 | 1.546 | 1.8 | 1.2 | 1.5 | 1.5 | 1.4 | 1.2 | 1.1 | 1.2 | 1.6 | 0.8 | 0.7 | 0.7 | 0.9 | 0.8 | 0.9 | 1 | 1.4 | 2.7 | 2.3 | 3 | 3 | 3.8 | 3.6 | 3.5 | 3.4 | 2 | 2.2 | 2.2 | 2.9 | 2.3 | 3.6 | 2.9 | 4.4 | 2.4 | 6.9 | 5.7 | 6.8 | 5.7 | 8.1 | 8.9 | 3.6 | 3 | 4 | 3.2 |
Tax Payables
| 1.629 | 1.577 | 1.302 | 1.555 | 1.572 | 1.573 | 1.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.355 | 1.239 | 1.137 | 1.11 | 1.055 | 1.029 | 1.022 | 1.029 | 1.063 | 1.085 | 1.045 | 0.992 | 0.934 | 0.847 | 0.757 | 0.667 | 0.556 | 0.462 | 0.369 | 0.281 | 0.219 | 0.184 | 0.18 | 0.179 | 0.175 | 0.166 | 0.157 | 0.15 | 0.147 | 0.144 | 0.142 | 0.146 | 1.131 | 3.646 | 0.136 | 0.132 | 0.131 | 0.128 | 0.291 | 0.291 | 0.255 | 0.251 | 0.281 | 0.372 | 0.47 | 0.537 | 0.627 | 0.593 | 0.558 | 0.384 | 0.385 | 0.612 | 0.578 | 0.514 | 0.386 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.98 | 2.722 | 2.387 | 2.933 | 3.088 | 2.653 | 2.434 | 3.33 | 3.257 | 2.513 | 3.075 | 3.36 | 2.489 | 2.451 | 2.983 | 3.249 | 2.486 | 2.796 | 3.25 | 3.315 | 3.465 | 2.999 | 4.108 | 3.768 | 4.275 | 3.962 | 4.185 | 2.839 | 3.062 | 3.77 | 4.247 | 2.726 | 2.564 | 2.041 | 1.842 | 2.089 | 1.58 | 1.842 | 1.847 | 1.831 | 1.488 | 1.344 | 1.225 | 1.355 | 1.243 | 1.471 | 1.918 | 2 | 1.642 | 1.223 | 1.372 | 1.414 | 1.275 | 1.359 | 1.263 | 1.378 | 1.582 | 1.404 | 1.509 | 1.661 | 1.511 | 1.146 | 1.029 | 1.268 | 1.349 | 1.234 | 1.19 | 8.463 | 1.282 | 1.021 | 1.833 | 1.573 | 1.285 | 1.003 | 1.778 | 1.514 | 1.108 | 0.993 | 1.019 | 0.94 | 0.899 | 0.875 | 0.931 | 0.957 | 0.716 | 0.76 | 0.737 | 0.79 | 0.779 | 0.852 | 0.862 | 1.518 | 1.469 | 1.327 | 1.257 | 1.495 | 1.272 | 2.484 | 1.2 | 1.3 | 1.5 | 1.8 | 3.4 | 3.9 | 5.6 | 5.5 | 6.7 | 2 | 2.5 | 2.2 | 3 | 3.7 | 4.5 | 5 | 3.6 | 4 | 4.7 | 7.9 | 6.8 | 7.2 | 7.9 | 7.3 | 7.4 | 6.4 | 6.8 | 5.1 | 5.3 | 6.2 | 5.6 | 6.8 | 5.4 | 5.9 | 6 | 5.3 | 5.9 | 7.2 | 9 | 9.4 | 6 | 7.6 | 7.4 | 11.2 |
Total Current Liabilities
| 17.33 | 20.95 | 20.418 | 22.873 | 23.804 | 25.409 | 22.97 | 22.824 | 18.82 | 13.036 | 12.187 | 14.043 | 11.899 | 10.016 | 9.466 | 7.622 | 8.011 | 8.565 | 9.376 | 10.79 | 10.792 | 9.671 | 9.883 | 7.443 | 7.984 | 8.983 | 10.313 | 8.765 | 6.081 | 6.561 | 6.362 | 5.683 | 8.255 | 9.832 | 4.263 | 4.823 | 3.601 | 3.476 | 3.541 | 3.975 | 3.455 | 3.285 | 2.456 | 2.665 | 2.651 | 3.75 | 3.695 | 5.179 | 4.415 | 3.003 | 3.513 | 2.888 | 3.202 | 4.62 | 4.016 | 3.738 | 3.38 | 3.302 | 2.759 | 3.409 | 3.636 | 3.144 | 2.878 | 3.46 | 3.823 | 2.742 | 2.351 | 9.935 | 2.063 | 1.989 | 3.005 | 2.114 | 2.185 | 1.995 | 3.298 | 1.806 | 2.517 | 2.209 | 2.239 | 4.628 | 4.991 | 4.951 | 4.972 | 4.192 | 5.083 | 4.66 | 4.834 | 2.746 | 2.975 | 2.991 | 4.143 | 4.78 | 4.845 | 5.151 | 5.709 | 6.421 | 5.414 | 7.114 | 7.4 | 6.6 | 6.9 | 8 | 9.4 | 8.3 | 9 | 9.1 | 10.2 | 7.3 | 7.1 | 6.7 | 8.8 | 8.9 | 10.9 | 10.2 | 11.8 | 13.9 | 16.2 | 23.4 | 23.5 | 21.9 | 21.7 | 20.7 | 17 | 14.4 | 14.7 | 15.4 | 15 | 17.2 | 16.1 | 17.2 | 15.7 | 14.2 | 19.2 | 17.6 | 20.2 | 21.5 | 26.1 | 26.2 | 9.6 | 10.6 | 11.4 | 14.4 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.002 | 1.122 | 1.26 | 1.396 | 1.553 | 1.915 | 2.114 | 2.309 | 2.5 | 2.688 | 2.874 | 3.058 | 3.238 | 2.833 | 2.949 | 3.097 | 2.715 | 2.82 | 2.934 | 2.643 | 2.385 | 2.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 2.3 | 2.3 | 2 | 2 | 0 | 0 | 0 | 0 | 0.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.272 | 3.15 | 3.15 | 3.15 | 3.15 | 5.141 | 5.733 | 5.297 | 6.998 | 6.751 | 7.53 | 5.612 | 6.353 | 6.655 | 8.009 | 7.643 | 9.1 | 10.7 | 11 | 10.2 | 8.8 | 9.2 | 8.2 | 9.1 | 7.4 | 7.2 | 7.6 | 14.9 | 14.1 | 14.5 | 13.4 | 14.8 | 13.2 | 11 | 16.8 | 22.9 | 22.9 | 24.7 | 26.6 | 26.6 | 26.7 | 27.9 | 22.9 | 22.8 | 22 | 21.9 | 19.7 | 18.4 | 14 | 17.6 | 12 | 10.7 | 10.9 | 13.8 | 13.5 | 13 | 0.3 | 3.6 | 1.6 | 2.7 |
Deferred Revenue Non-Current
| 7.145 | 6.99 | 6.419 | 6.185 | 5.276 | 4.427 | 3.613 | 2.912 | 2.894 | 2.558 | 2.706 | 2.789 | 2.327 | 2.323 | 2.551 | 2.622 | 2.724 | 2.685 | 2.354 | 2.419 | 1.974 | 1.888 | 1.596 | 1.422 | 1.045 | 0.753 | 0.481 | 0.452 | 0.397 | 0.382 | 0.408 | 0.394 | 0.344 | 0.339 | 0.366 | 0.371 | 0.358 | 0.356 | 0.212 | 0.244 | 0.234 | 0.151 | 0.147 | 0.124 | 0.095 | 0.105 | 0.081 | 0.112 | 0.133 | 0.267 | 0.265 | 0.612 | 0.578 | 0.514 | 0.386 | 0.078 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.002 | -6.99 | 0.748 | -6.185 | 0.024 | 0.258 | -1.785 | 0.4 | 0.468 | -2.558 | -2.269 | -2.789 | -2.327 | -0.226 | -2.949 | -0.268 | -0.289 | -0.309 | -2.934 | -0.348 | -1.974 | -2.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.612 | -0.578 | -0.514 | -0.386 | 0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.9 | 0.9 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 1.1 | 1.8 | 1.6 | 0 | 0 | 0 | 0.6 |
Other Non-Current Liabilities
| 1.002 | 6.99 | 0 | 6.185 | -0.024 | -0.258 | 1.785 | -0.4 | -0.468 | 2.558 | 2.269 | 2.789 | 2.327 | 0.226 | 2.949 | 0.268 | 0.289 | 0.309 | 2.934 | 0.348 | 1.974 | 2.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.612 | 0.578 | 0.514 | 0.386 | -0.28 | 1.798 | 1.898 | 1.25 | 1.748 | 0 | 0 | 0 | 2.192 | 2.474 | 1.508 | 1.161 | 1.472 | 0.781 | 0.968 | 1.172 | 0.541 | 0.9 | 0.992 | 1.52 | 0.292 | 0 | 1.216 | 1.22 | 3.688 | 4.092 | 4.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0.6 | 0.6 | 0.7 | 0.7 | 1 | 1.2 | 1.6 | 0.1 | -0.1 | -0.1 | 1 | 0 | 0.3 | 0.8 |
Total Non-Current Liabilities
| 8.147 | 8.112 | 8.427 | 7.581 | 6.829 | 6.342 | 5.727 | 5.221 | 5.394 | 5.246 | 5.58 | 5.847 | 5.565 | 5.156 | 5.5 | 5.719 | 5.439 | 5.505 | 5.288 | 5.062 | 4.359 | 4.343 | 1.596 | 1.422 | 1.045 | 0.753 | 0.481 | 0.452 | 0.397 | 0.382 | 0.408 | 0.394 | 0.344 | 0.339 | 0.366 | 0.371 | 0.358 | 0.356 | 0.212 | 0.262 | 0.234 | 0.151 | 0.147 | 0.124 | 0.095 | 0.105 | 0.081 | 0.112 | 0.133 | 0.267 | 0.265 | 2.412 | 2.878 | 2.814 | 2.386 | 2.08 | 1.798 | 1.898 | 1.25 | 1.748 | 0.5 | 1.5 | 1.5 | 2.192 | 2.474 | 1.508 | 1.161 | 1.472 | 0.781 | 0.968 | 1.172 | 0.541 | 0.9 | 0.992 | 1.52 | 0.292 | 0 | 1.216 | 1.22 | 3.688 | 4.092 | 4.076 | 1.272 | 3.15 | 3.15 | 3.15 | 3.15 | 5.141 | 5.733 | 5.297 | 6.998 | 6.751 | 7.53 | 5.612 | 6.353 | 6.655 | 8.008 | 7.643 | 9.1 | 10.7 | 11 | 10.2 | 8.7 | 9.3 | 8.2 | 9 | 7.5 | 7.2 | 7.7 | 15 | 14.1 | 14.5 | 13.4 | 14.7 | 13.1 | 11.1 | 16.8 | 22.8 | 22.9 | 24.7 | 26.6 | 26.6 | 26.6 | 27.9 | 22.9 | 22.8 | 21.9 | 22.7 | 21.2 | 19.9 | 15.4 | 18.8 | 13.5 | 12.4 | 13 | 15 | 15.2 | 14.5 | 1.3 | 3.6 | 1.9 | 4.1 |
Total Liabilities
| 25.477 | 29.062 | 28.845 | 30.454 | 30.633 | 31.751 | 28.697 | 28.045 | 24.214 | 18.282 | 17.767 | 19.89 | 17.464 | 15.172 | 14.966 | 13.341 | 13.45 | 14.07 | 14.664 | 15.852 | 15.151 | 14.014 | 11.479 | 8.865 | 9.029 | 9.736 | 10.794 | 9.217 | 6.478 | 6.943 | 6.77 | 6.077 | 8.599 | 10.171 | 4.629 | 5.194 | 3.959 | 3.832 | 3.753 | 4.237 | 3.689 | 3.436 | 2.603 | 2.789 | 2.746 | 3.855 | 3.776 | 5.291 | 4.548 | 3.27 | 3.778 | 5.3 | 6.08 | 7.434 | 6.402 | 5.816 | 3.38 | 3.302 | 2.759 | 3.409 | 4.136 | 4.644 | 4.378 | 3.46 | 3.823 | 2.742 | 2.351 | 9.935 | 2.063 | 1.989 | 3.005 | 2.114 | 2.185 | 1.995 | 3.298 | 1.806 | 2.517 | 2.209 | 2.239 | 4.628 | 4.991 | 4.951 | 6.244 | 7.342 | 8.233 | 7.81 | 7.984 | 7.887 | 8.708 | 8.288 | 11.141 | 11.531 | 12.375 | 10.763 | 12.062 | 13.076 | 13.422 | 14.757 | 16.5 | 17.3 | 17.9 | 18.2 | 18.1 | 17.6 | 17.2 | 18.1 | 17.7 | 14.5 | 14.8 | 21.7 | 22.9 | 23.4 | 24.3 | 24.9 | 24.9 | 25 | 33 | 46.2 | 46.4 | 46.6 | 48.3 | 47.3 | 43.6 | 42.3 | 37.6 | 38.2 | 36.9 | 39.9 | 37.3 | 37.1 | 31.1 | 33 | 32.7 | 30 | 33.2 | 36.5 | 41.3 | 40.7 | 10.9 | 14.2 | 13.3 | 18.5 |
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
| 2.327 | 2.323 | 2.32 | 2.234 | 2.217 | 11.069 | 11.061 | 11.061 | 11.021 | 10.989 | 10.979 | 10.958 | 10.941 | 8.392 | 8.377 | 8.377 | 8.366 | 8.357 | 8.357 | 8.357 | 8.353 | 8.33 | 8.33 | 8.33 | 8.33 | 8.307 | 8.307 | 8.307 | 8.307 | 8.307 | 8.253 | 8.253 | 8.245 | 8.238 | 8.238 | 8.231 | 8.231 | 8.214 | 8.199 | 8.199 | 8.192 | 8.181 | 8.153 | 8.148 | 8.148 | 8.127 | 8.127 | 8.127 | 8.127 | 8.125 | 8.111 | 8.111 | 8.105 | 8.105 | 8.105 | 8.094 | 8.094 | 8.091 | 8.05 | 8.046 | 8.046 | 8.046 | 8.046 | 8.046 | 8.04 | 8.037 | 8.037 | 8.027 | 8.016 | 8.004 | 8.004 | 7.99 | 7.981 | 7.966 | 7.878 | 7.868 | 7.842 | 7.77 | 7.723 | 7.719 | 7.716 | 5.896 | 5.443 | 5.438 | 5.138 | 5.138 | 5.123 | 5.122 | 5.122 | 4.872 | 3.207 | 3.207 | 3.207 | 3.207 | 3.207 | 3.192 | 3.174 | 3.053 | 3.1 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -21.864 | -23.528 | -24.209 | -24.499 | -24.589 | -23.249 | -21.979 | -21.018 | -18.105 | -12.757 | -8.821 | -8.013 | -6.046 | -7.742 | -6.797 | -7.611 | -8.039 | -7.485 | -6.043 | -4.482 | -4.467 | -3.965 | -2.393 | -0.789 | -1.171 | -1.846 | -5.45 | -0.901 | -1.227 | -2.27 | 0.24 | 1.384 | 1.901 | 1.772 | 1.259 | 1.047 | 0.835 | 0.756 | 0.218 | 0.397 | -0.258 | -0.93 | -1.405 | -1.431 | -1.945 | -2.142 | -2.547 | -2.883 | -3.767 | -5.013 | -4.612 | -4.747 | -5.662 | -4.807 | -4.119 | -2.991 | -3.119 | -3.458 | -3.459 | -3.807 | -4.735 | -6.689 | -5.822 | -5.476 | -5.814 | -5.555 | -4.196 | -3.777 | 1.779 | 0.312 | 0.656 | 0.243 | -0.834 | -1.906 | -2.771 | -11.054 | -12.22 | -12.731 | -13.063 | -19.698 | -20.199 | -20.6 | -20.94 | -21.772 | -22.062 | -22.185 | -21.808 | -19.585 | -19.19 | -19.193 | -18.177 | -18.228 | -18.441 | -18.586 | -18.299 | -17.352 | -17.022 | -16.48 | -16.9 | -14.7 | -14.4 | -14.5 | -14.6 | -10.6 | -10 | -9.4 | -9.2 | 5.3 | 5.4 | 5.3 | 5.6 | 9.8 | 0 | 0 | 9.7 | 10.2 | 8.8 | 8.7 | 8.6 | 9.7 | 9.7 | 9.2 | 9.6 | 9.3 | 9.3 | 8.9 | 10 | 9.5 | 9.4 | 9.4 | 8.9 | 8.6 | 8.5 | 8.9 | 9.2 | 8.3 | 7.9 | 7.5 | -31.1 | -30.4 | -2.5 | 7.3 |
Accumulated Other Comprehensive Income/Loss
| -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -9.198 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 4.318 | 4.514 | 4.539 | 4.12 | 2.061 | 2.061 | 1.17 | 0.69 | 0.397 | 0.7 | -0 | 0 | -5.302 | 0 | 0 | 0 | -4.853 | 0 | 0 | 0 | -4.47 | 0 | 0 | 0 | -4.05 | 0 | 0 | 0 | -3.636 | 0 | 0 | 0 | -3.245 | 0 | 0 | 0 | -2.893 | -2.508 | -2.508 | -2.508 | -2.508 | -3.886 | -3.886 | -3.886 | -3.886 | -3.355 | -3.555 | -3.355 | -3.355 | -8.008 | -8.008 | -8.008 | -8.008 | -7.502 | -7.502 | -7.502 | -7.502 | -7.008 | -7.008 | -7.008 | -7.008 | -5.44 | -5.44 | -5.44 | -5.44 | -7.643 | -7.643 | 0 | -7.643 | -4.91 | -7.24 | -7.037 | -6.8 | -6.3 | -6 | -5.7 | -5.3 | -4.9 | -5.2 | -4.6 | -4.6 | -15.1 | 0 | 0 | -15.1 | -16.5 | -16.5 | -16.5 | -13.9 | -16.5 | -16.5 | -16.5 | -16.5 | -13.7 | -13.7 | -13.7 | -13.7 | -12.4 | -12.4 | -12.4 | -12.4 | -28.3 | -28.3 | -11.2 | -11.2 | -10 | -10 | -10 | 0 | 0 | 0 | 0 | -2.8 | -8.7 | -13.3 | -9.9 |
Other Total Stockholders Equity
| 42.943 | 42.722 | 43.2 | 40.879 | 40.198 | 31.187 | 31.053 | 30.95 | 30.795 | 30.605 | 30.46 | 30.299 | 30.132 | 21.064 | 20.944 | 20.879 | 20.833 | 20.77 | 30.16 | 21.142 | 21.346 | 21.512 | 21.775 | 23.833 | 24.304 | 24.53 | 24.832 | 25.019 | 25.154 | 25.254 | 25.22 | 25.293 | 25.313 | 24.938 | 24.926 | 24.893 | 24.876 | 24.849 | 30.118 | 24.806 | 24.784 | 24.754 | 29.525 | 24.653 | 24.65 | 24.635 | 29.074 | 24.599 | 24.594 | 24.591 | 28.62 | 24.529 | 24.495 | 24.454 | 28.04 | 24.357 | 24.306 | 24.25 | 27.316 | 24.063 | 24.051 | 24.035 | 26.913 | 26.514 | 26.496 | 26.486 | 26.461 | 27.768 | 27.681 | 27.598 | 27.527 | 26.989 | 26.857 | 26.317 | 26.066 | 30.71 | 30.712 | 30.768 | 30.802 | 30.28 | 30.3 | 29.209 | 28.984 | 28.561 | 28.561 | 28.561 | 28.565 | 26.998 | 27.002 | 27.003 | 26.892 | 29.095 | 29.095 | 21.452 | 29.095 | 26.352 | 28.6 | 27.232 | 27 | 26.5 | 26.2 | 28.9 | 28.6 | 28.1 | 28.4 | 27.9 | 27.8 | 38.2 | 22.8 | 23.5 | 38.7 | 39.4 | 49.4 | 49.8 | 36.8 | 39 | 39.6 | 39.2 | 39.1 | 36.8 | 36.6 | 36.4 | 36.6 | 35.1 | 35.4 | 36.2 | 36.1 | 52.4 | 52.7 | 35.4 | 22.9 | 21.7 | 21.6 | 22.3 | 11.4 | 11.5 | 11.8 | 12.6 | 48.4 | 54.5 | 56.7 | 53.1 |
Total Shareholders Equity
| 23.406 | 21.517 | 21.311 | 18.614 | 17.826 | 19.007 | 20.135 | 20.993 | 23.711 | 28.837 | 32.618 | 33.244 | 35.027 | 21.714 | 22.524 | 21.645 | 21.16 | 21.642 | 23.276 | 25.017 | 25.232 | 25.877 | 27.712 | 31.374 | 31.463 | 30.991 | 32.007 | 36.939 | 36.773 | 35.411 | 35.774 | 36.991 | 36.629 | 35.638 | 34.82 | 34.871 | 33.942 | 33.819 | 33.233 | 33.402 | 32.718 | 32.005 | 31.42 | 31.37 | 30.853 | 30.62 | 30.184 | 29.843 | 28.954 | 27.703 | 28.069 | 27.893 | 26.938 | 27.752 | 28.39 | 29.46 | 29.281 | 28.883 | 28.662 | 28.302 | 27.362 | 25.392 | 26.244 | 26.576 | 26.214 | 26.46 | 27.794 | 28.132 | 33.59 | 32.028 | 32.301 | 31.867 | 30.449 | 29.022 | 27.818 | 19.516 | 18.326 | 17.799 | 17.454 | 10.799 | 10.315 | 7.003 | 5.985 | 5.219 | 4.629 | 4.506 | 4.872 | 7.095 | 7.494 | 7.242 | 6.482 | 6.431 | 6.218 | 6.073 | 6.36 | 7.282 | 7.512 | 6.768 | 6.4 | 8.5 | 8.8 | 8.7 | 8.7 | 12.6 | 13.2 | 13.9 | 14 | 28.4 | 28.2 | 28.8 | 29.2 | 32.7 | 32.9 | 33.3 | 32.6 | 32.7 | 31.9 | 31.4 | 31.2 | 32.8 | 32.6 | 31.9 | 32.5 | 32 | 32.3 | 32.7 | 33.7 | 33.6 | 33.8 | 33.6 | 20.6 | 20.3 | 20.1 | 21.2 | 20.6 | 19.8 | 19.7 | 20.1 | 14.5 | 15.4 | 40.9 | 50.5 |
Total Equity
| 23.406 | 21.517 | 21.311 | 18.614 | 17.826 | 19.007 | 20.135 | 20.993 | 23.711 | 28.837 | 32.618 | 33.244 | 35.027 | 21.714 | 22.524 | 21.645 | 21.16 | 21.642 | 23.276 | 25.017 | 25.232 | 25.877 | 27.712 | 31.374 | 31.463 | 30.991 | 32.007 | 36.939 | 36.773 | 35.411 | 35.774 | 36.991 | 36.629 | 35.638 | 34.82 | 34.871 | 33.942 | 33.819 | 33.233 | 33.402 | 32.718 | 32.005 | 31.42 | 31.37 | 30.853 | 30.62 | 30.184 | 29.843 | 28.954 | 27.703 | 28.069 | 27.893 | 26.938 | 27.752 | 28.39 | 29.46 | 29.281 | 28.883 | 28.662 | 28.302 | 27.362 | 25.392 | 26.244 | 26.576 | 26.214 | 26.46 | 27.794 | 28.132 | 33.59 | 32.028 | 32.301 | 31.867 | 30.449 | 29.022 | 27.818 | 19.516 | 18.326 | 17.799 | 17.454 | 10.799 | 10.315 | 7.003 | 5.985 | 5.219 | 4.629 | 4.506 | 4.872 | 7.095 | 7.494 | 7.242 | 6.482 | 6.431 | 6.218 | 6.073 | 6.36 | 7.282 | 7.512 | 6.768 | 6.4 | 8.5 | 8.8 | 8.7 | 8.7 | 12.6 | 13.2 | 13.9 | 14 | 28.4 | 28.2 | 28.8 | 29.2 | 32.7 | 32.9 | 33.3 | 32.6 | 32.7 | 31.9 | 32.6 | 32.5 | 34.1 | 33.9 | 33.1 | 33.7 | 33.2 | 33.5 | 33.8 | 34.8 | 34.7 | 34.8 | 34.6 | 21.6 | 21.3 | 21.3 | 22.4 | 22.2 | 21.5 | 21.3 | 21.9 | 14.5 | 15.4 | 40.9 | 50.5 |
Total Liabilities & Shareholders Equity
| 48.883 | 50.579 | 50.156 | 49.068 | 48.459 | 50.758 | 48.832 | 49.038 | 47.925 | 47.119 | 50.385 | 53.134 | 52.491 | 36.886 | 37.49 | 34.986 | 34.61 | 35.712 | 37.94 | 40.869 | 40.383 | 39.891 | 39.191 | 40.239 | 40.492 | 40.727 | 42.801 | 46.156 | 43.251 | 42.354 | 42.544 | 43.068 | 45.228 | 45.809 | 39.449 | 40.065 | 37.901 | 37.651 | 36.986 | 37.639 | 36.407 | 35.441 | 34.023 | 34.159 | 33.599 | 34.475 | 33.96 | 35.134 | 33.502 | 30.973 | 31.847 | 33.193 | 33.018 | 35.186 | 34.792 | 35.276 | 32.661 | 32.185 | 31.421 | 31.711 | 31.498 | 30.036 | 30.622 | 30.036 | 30.037 | 29.202 | 30.145 | 38.067 | 35.653 | 34.017 | 35.306 | 33.981 | 32.634 | 31.017 | 31.116 | 21.322 | 20.843 | 20.008 | 19.693 | 15.427 | 15.306 | 11.954 | 12.229 | 12.561 | 12.862 | 12.316 | 12.856 | 14.982 | 16.202 | 15.53 | 17.623 | 17.962 | 18.593 | 16.836 | 18.422 | 20.358 | 20.934 | 21.525 | 22.9 | 25.8 | 26.7 | 26.9 | 26.8 | 30.2 | 30.4 | 32 | 31.7 | 42.9 | 43 | 50.5 | 52.1 | 56.1 | 57.2 | 58.2 | 57.5 | 57.7 | 64.9 | 78.8 | 78.9 | 80.7 | 82.2 | 80.4 | 77.3 | 75.5 | 71.1 | 72 | 71.7 | 74.6 | 72.1 | 71.7 | 52.7 | 54.3 | 54 | 52.4 | 55.4 | 58 | 62.6 | 62.6 | 25.4 | 29.6 | 54.2 | 69 |