Bengal Energy Ltd.
TSX:BNG.TO
0.01 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.557 | 0.692 | 1.008 | 0.511 | 0.88 | 0.795 | 1.329 | 1.872 | 2.847 | 5.413 | 3.317 | 3.758 | 3.593 | 4.531 | 0.908 | 1.055 | 1.23 | 0.998 | 0.88 | 1.221 | 1.436 | 2.891 | 4.029 | 4.415 | 4.57 | 3.904 | 3.347 | 3.968 | 3.65 | 3.903 | 4.885 | 1.733 | 3.591 | 3.01 | 2.678 | 2.293 | 1.02 | 1.749 | 6.869 | 3.313 | 4.769 | 5.984 | 5.634 | 10.395 | 5.841 | 2.614 | 2.345 | 12.307 | 19.748 | 3.864 | 29.116 | 35.247 | 37.648 | 14.623 | 9.825 | 11.319 | 0.637 | 1.055 | 2.853 | 3.74 | 2.098 | 2.676 | 2.958 | 6.871 | 7.004 | 7.852 | 7.934 | 7.816 | 7.769 | 8.339 | 11.667 | 3.853 | 3.878 | 3.636 | 0.764 | 0.973 | 0.487 | 0.681 | 1.159 | 0.724 | 0.637 | 0.783 | 0.905 | 0.077 | 0.142 | 0.237 | 0.194 | 0.003 | 0.008 | 0.006 | 0.013 | 0.009 | 0.117 | 0.104 | 0.094 | 0.027 | 0.1 | 0.3 | 0.5 | 2.1 | 3 | 0.5 | 1.1 | 1.6 | 3.1 | 3.6 | 5.2 | 6.2 | 2 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.177 | 0.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0.82 | 1.417 | 3.26 | 4.103 | 5.806 | 6.502 | 4.042 | 1.843 | 2.164 | 1.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.557 | 0.692 | 1.008 | 0.511 | 0.88 | 0.795 | 1.329 | 1.872 | 2.847 | 5.413 | 3.317 | 3.758 | 3.593 | 4.531 | 0.908 | 1.055 | 1.23 | 0.998 | 0.88 | 1.221 | 1.436 | 2.891 | 4.029 | 4.415 | 4.57 | 3.904 | 3.347 | 3.968 | 3.65 | 3.903 | 4.885 | 1.733 | 3.591 | 3.01 | 2.678 | 2.293 | 1.02 | 1.749 | 6.869 | 3.313 | 4.769 | 5.984 | 5.634 | 10.395 | 5.841 | 2.614 | 2.345 | 12.307 | 19.748 | 3.864 | 29.116 | 35.247 | 37.648 | 14.623 | 9.825 | 11.319 | 0.637 | 1.055 | 2.853 | 3.74 | 2.098 | 2.676 | 2.958 | 6.871 | 7.004 | 7.852 | 7.934 | 7.816 | 7.769 | 8.339 | 11.667 | 3.853 | 3.878 | 3.636 | 0.764 | 0.973 | 0.487 | 0.681 | 1.159 | 0.724 | 0.637 | 0.783 | 0.905 | 0.077 | 0.142 | 0.237 | 0.194 | 0.003 | 0.008 | 0.006 | 0.013 | 0.009 | 0.117 | 0.104 | 0.094 | 0.027 | 0.1 | 0.3 | 0.5 | 2.1 | 3 | 0.5 | 1.1 | 1.6 | 3.1 | 3.6 | 5.2 | 6.2 | 2 |
Net Receivables
| 2.32 | 1.782 | 1.135 | 1.812 | 1.281 | 1.085 | 1.532 | 2.242 | 1.494 | 2.646 | 1.538 | 1.46 | 1.57 | 1.224 | 1.254 | 1.416 | 1.42 | 1.639 | 2.737 | 2.542 | 2.399 | 2.972 | 2.986 | 3.97 | 3.696 | 4.307 | 4.971 | 3.523 | 4.842 | 3.575 | 2.849 | 2.636 | 3.243 | 3.187 | 2.872 | 4.01 | 3.909 | 3.109 | 2.887 | 2.961 | 1.758 | 3.821 | 5.215 | 4.749 | 3.929 | 3.55 | 2.874 | 1.307 | 1.437 | 1.009 | 1.978 | 1.236 | 2.845 | 0.817 | 0.416 | 0.452 | 0.351 | 0.273 | 0.565 | 0.666 | 0.996 | 0.835 | 1.053 | 1.512 | 2.704 | 1.481 | 1.101 | 1.056 | 1.155 | 1.795 | 1.591 | 0.346 | 0.686 | 0.908 | 1.065 | 0.025 | 0.038 | 0.071 | 0.034 | 0.026 | 0.013 | 0.013 | 0.011 | 0.006 | 0.008 | 0.012 | 0.013 | 0.008 | 0 | 0.011 | 0.009 | 0.113 | 0.018 | 0.023 | 0.031 | 0.279 | 0.1 | 0.1 | 0.2 | 0.5 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.82 | 1.417 | 3.26 | 4.103 | 5.806 | 6.502 | 4.042 | 1.843 | 2.164 | 1.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.802 | 0.903 | 0.947 | 0.778 | 0.813 | 0.903 | 0.712 | 0.497 | 0.561 | 0.658 | 0.588 | 0.5 | 0.465 | 0.485 | 0.351 | 0.55 | 0.744 | 1.713 | 0.282 | 0.323 | 0.377 | 0.453 | 1.22 | 0.267 | 0.285 | 0.294 | 0.314 | 0.299 | 0.334 | 1.153 | 1.73 | 3.559 | 4.407 | 6.101 | 6.865 | 4.429 | 2.278 | 2.652 | 2.266 | 0.544 | 0.594 | 0.63 | 0.619 | 1.392 | 0.379 | 0.25 | 0.233 | 0.245 | 0.259 | 0.262 | 0.285 | 0.245 | 0.205 | 14.038 | 0.225 | 0.108 | 0.273 | 0.613 | 0.106 | 0.104 | 0.111 | 0.118 | 0.143 | 0.115 | 0 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 |
Total Current Assets
| 3.679 | 3.377 | 3.09 | 3.101 | 2.974 | 2.783 | 3.573 | 4.611 | 4.902 | 8.717 | 5.443 | 5.718 | 5.628 | 6.24 | 2.513 | 3.021 | 3.394 | 4.35 | 3.899 | 4.086 | 4.212 | 6.316 | 8.235 | 8.652 | 8.551 | 8.505 | 8.632 | 7.79 | 8.826 | 8.631 | 9.464 | 7.928 | 11.241 | 12.298 | 12.415 | 10.732 | 7.207 | 7.51 | 12.022 | 6.818 | 7.121 | 10.435 | 11.468 | 16.536 | 10.149 | 6.414 | 5.452 | 13.859 | 21.444 | 28.205 | 31.379 | 36.728 | 40.698 | 16.747 | 10.466 | 11.879 | 1.261 | 1.941 | 3.524 | 4.51 | 3.205 | 3.629 | 4.154 | 8.498 | 9.708 | 9.477 | 9.035 | 8.872 | 8.924 | 10.134 | 13.258 | 4.198 | 4.564 | 4.544 | 1.828 | 0.997 | 0.525 | 0.752 | 1.192 | 0.75 | 0.649 | 0.796 | 0.916 | 0.083 | 0.15 | 0.249 | 0.207 | 0.011 | 0.015 | 0.018 | 0.022 | 0.122 | 0.135 | 0.127 | 0.125 | 0.306 | 0.3 | 0.4 | 0.7 | 2.6 | 3.2 | 0.6 | 1.2 | 1.7 | 3.3 | 3.8 | 5.4 | 6.3 | 2.1 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 31.647 | 18.991 | 32.66 | 43.692 | 45.445 | 46.914 | 47.212 | 43.934 | 41.286 | 39.86 | 37.392 | 36.603 | 36.801 | 38.006 | 39.401 | 38.117 | 37.703 | 35.222 | 37.492 | 36.763 | 36.161 | 36.173 | 36.056 | 34.895 | 36.316 | 37.209 | 48.3 | 48.242 | 48.278 | 49.075 | 46.56 | 47.624 | 42.867 | 44.501 | 57.229 | 52.997 | 53.766 | 55.367 | 51.537 | 53.433 | 53.095 | 51.99 | 49.885 | 45.825 | 44.407 | 42.729 | 42.132 | 32.698 | 23.04 | 15.491 | 13.52 | 3.511 | 1.961 | 8.777 | 7.145 | 5.478 | 5.423 | 5.427 | 5.404 | 4.649 | 8.634 | 9.035 | 9.305 | 12.555 | 9.787 | 9.294 | 6.292 | 8.095 | 7.915 | 7.952 | 7.909 | 8.195 | 6.992 | 6.993 | 4.998 | 2.322 | 1.48 | 1.368 | 1.146 | 0.446 | 0.352 | 0.307 | 0.032 | 0.028 | 0.03 | 0.033 | 0.036 | 0.039 | 0.043 | 0.046 | 0.051 | 0.056 | 8.933 | 8.938 | 8.946 | 8.953 | 9 | 9 | 9 | 8.6 | 6.7 | 6.5 | 6.6 | 6.1 | 7.4 | 7.1 | 5.3 | 3.8 | 8.3 |
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 | 1.759 | 1.777 | 1.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.759 | 1.777 | 1.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.294 | 2.709 | 2.854 | 1.953 | 2.802 | 2.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 11.993 | 12.237 | 0 | -45.445 | 0 | 0 | 0 | -41.286 | -39.86 | -37.392 | -36.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | -42.132 | -32.698 | 0 | 0 | 0 | 5.457 | 8.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.125 | 0.125 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 31.647 | 30.984 | 44.897 | 43.692 | 45.445 | 46.914 | 47.212 | 43.934 | 41.286 | 39.86 | 37.392 | 36.603 | 36.801 | 38.006 | 39.401 | 38.117 | 37.703 | 35.222 | 37.492 | 36.763 | 36.161 | 36.173 | 36.056 | 34.895 | 36.316 | 37.209 | 48.3 | 48.242 | 48.278 | 49.075 | 46.56 | 47.624 | 42.867 | 45.795 | 59.938 | 55.851 | 55.719 | 58.169 | 54.207 | 53.567 | 53.095 | 51.99 | 49.885 | 45.825 | 44.407 | 42.729 | 42.132 | 32.698 | 23.04 | 15.491 | 13.52 | 8.968 | 10.374 | 8.777 | 7.145 | 5.478 | 5.423 | 5.427 | 5.404 | 4.649 | 8.634 | 9.035 | 9.305 | 14.314 | 11.564 | 10.933 | 6.292 | 8.095 | 7.915 | 7.952 | 7.909 | 8.195 | 6.992 | 6.993 | 4.998 | 2.322 | 1.48 | 1.368 | 1.146 | 0.446 | 0.352 | 0.307 | 0.282 | 0.153 | 0.155 | 0.158 | 0.036 | 0.039 | 0.043 | 0.046 | 0.051 | 0.056 | 8.933 | 8.938 | 8.946 | 8.953 | 9 | 9 | 9 | 8.6 | 6.6 | 6.5 | 6.6 | 6.1 | 7.4 | 7.1 | 5.3 | 3.8 | 8.3 |
Total Assets
| 35.326 | 34.361 | 47.987 | 46.793 | 48.419 | 49.697 | 50.785 | 48.545 | 46.186 | 48.577 | 42.835 | 42.321 | 42.429 | 44.246 | 41.914 | 41.138 | 41.097 | 39.572 | 41.391 | 40.849 | 40.373 | 42.489 | 44.291 | 43.547 | 44.867 | 45.714 | 56.932 | 56.032 | 57.104 | 57.706 | 56.024 | 55.552 | 54.108 | 58.093 | 72.353 | 66.583 | 62.926 | 65.679 | 66.229 | 60.385 | 60.216 | 62.425 | 61.353 | 62.361 | 54.556 | 49.143 | 47.584 | 46.557 | 44.484 | 43.696 | 44.899 | 45.696 | 51.072 | 25.524 | 17.611 | 17.357 | 6.684 | 7.368 | 8.928 | 9.159 | 11.839 | 12.664 | 13.459 | 22.812 | 21.272 | 20.41 | 15.327 | 16.967 | 16.839 | 18.086 | 21.167 | 12.393 | 11.556 | 11.537 | 6.827 | 3.319 | 2.005 | 2.12 | 2.339 | 1.196 | 1.002 | 1.103 | 1.198 | 0.236 | 0.306 | 0.407 | 0.243 | 0.05 | 0.057 | 0.064 | 0.073 | 0.179 | 9.068 | 9.066 | 9.071 | 9.259 | 9.3 | 9.4 | 9.7 | 11.2 | 9.8 | 7.1 | 7.8 | 7.8 | 10.7 | 10.9 | 10.7 | 10.1 | 10.4 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.231 | 2.579 | 3.143 | 2.93 | 3.448 | 2.389 | 2.994 | 2.301 | 2.166 | 2.37 | 2.465 | 1.723 | 1.378 | 1.434 | 0.708 | 0.357 | 0.507 | 0.417 | 0.287 | 0.691 | 0.926 | 1.525 | 0.508 | 0.996 | 1.818 | 0.702 | 2.011 | 2.114 | 1.51 | 1.484 | 2.814 | 3.507 | 2.455 | 2.669 | 3.154 | 2.946 | 2.267 | 2.289 | 5.019 | 4.953 | 3.639 | 4.174 | 5.159 | 6.549 | 6.943 | 4.622 | 6.888 | 6.281 | 0 | 2.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.512 | 4.731 | 2.484 | 1.434 | 0.893 | 0.972 | 0.368 | 1.017 | 0.712 | 0.366 | 0.358 | 1.464 | 0.362 | 0.262 | 0.18 | 0.029 | 0.066 | 0.039 | 0.026 | 0.027 | 0.024 | 0.017 | 0.013 | 0.048 | 0.047 | 0.028 | 0.017 | 0.021 | 0.01 | 0.077 | 0.055 | 0.061 | 0.057 | 0.257 | 0.1 | 0.1 | 0.1 | 1.4 | 0.2 | 0.2 | 0.5 | 0.2 | 2.8 | 2.7 | 1.4 | 0.5 | 0.4 |
Short Term Debt
| 0 | 0 | 0 | 0.011 | 0.017 | 0.032 | 0.042 | 0.04 | 0.038 | 0.037 | 0.035 | 0.034 | 0.032 | 0.031 | 16.192 | 16.893 | 17.146 | 17.743 | 16.286 | 16.501 | 16.221 | 16.482 | 0 | 8.382 | 8.533 | 1.934 | 6.276 | 3.116 | 9.737 | 3.332 | 3.359 | 0 | 17.957 | 10.049 | 10.748 | 2.011 | 1.853 | 0 | 1.75 | 3.57 | 3.57 | 3.158 | 2.719 | 2.25 | 3.485 | 3.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | -0.011 | -0.017 | 0 | -0.042 | -0.04 | -0.038 | -0.037 | -0.035 | -0.034 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0.846 | 0 | 0 | 0 | 0 | 1.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.599 | 0 | 0 | 0 | 0.646 | 0 | 0 | 0 | 0.841 | 0 | 0 | 0 | 0.505 | 0.681 | 0.9 | 0.649 | 0.624 | 1.149 | 1.014 | 1.029 | 1.049 | 1.396 | 2.627 | 1.115 | 2.484 | 0.982 | 0.453 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.01 | 0 | 2.581 | 3.619 | 5.007 | 2.672 | 1.894 | 0.857 | 0.628 | 0.666 | 1.023 | 0.54 | 1.441 | 1.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 3.231 | 3.178 | 3.143 | 2.941 | 3.465 | 3.067 | 3.036 | 2.341 | 2.204 | 3.248 | 2.5 | 1.757 | 1.41 | 1.97 | 17.581 | 18.15 | 18.302 | 18.784 | 17.722 | 18.206 | 18.176 | 19.056 | 1.904 | 12.005 | 11.466 | 5.12 | 9.269 | 5.683 | 11.303 | 4.816 | 6.173 | 3.507 | 20.412 | 12.718 | 13.902 | 4.957 | 4.12 | 2.289 | 6.769 | 8.523 | 7.209 | 7.332 | 7.878 | 8.799 | 10.428 | 8.061 | 6.888 | 6.281 | 3.01 | 2.483 | 2.581 | 3.619 | 5.007 | 2.672 | 1.894 | 0.857 | 0.628 | 0.666 | 1.023 | 0.54 | 1.441 | 1.44 | 1.512 | 4.731 | 2.484 | 1.434 | 0.893 | 0.972 | 0.368 | 1.017 | 0.712 | 0.366 | 0.358 | 1.464 | 1.932 | 0.761 | 0.18 | 0.029 | 0.066 | 0.039 | 0.026 | 0.027 | 0.024 | 0.017 | 0.013 | 0.048 | 0.047 | 0.028 | 0.017 | 0.021 | 0.01 | 0.077 | 0.055 | 0.061 | 0.057 | 0.257 | 0.1 | 0.1 | 0.1 | 1.4 | 0.2 | 0.2 | 0.5 | 0.2 | 2.8 | 2.7 | 1.4 | 0.5 | 0.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0.011 | 0.021 | 0.031 | 0.041 | 0.05 | 0.059 | 0.068 | 0.118 | 0.131 | 0.144 | 0.156 | 0.168 | 0.181 | 0.193 | 0 | 16.916 | 7.756 | 7.867 | 14.146 | 9.337 | 12.321 | 6.391 | 13.168 | 13.209 | 16.167 | 0 | 7.816 | 8.268 | 16.283 | 14.848 | 16.982 | 15.482 | 5.779 | 5.726 | 6.085 | 6.472 | 6.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.528 | 0.519 | 0.511 | 0.503 | 0.494 | 0.486 | 0.477 | 0.469 | 0.46 | 0.452 | 0.444 | 0.435 | 0.593 | 0.593 | 0.593 | 0.588 | 0 | 0.525 | 0.425 | 0.325 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.635 | 3.477 | 4.599 | 4.408 | 4.99 | 5.096 | 4.659 | 4.435 | 3.636 | 3.379 | 3.371 | 3.343 | 3.386 | 3.478 | 4.18 | 4.056 | 3.983 | 3.69 | 3.483 | 3.402 | 1.926 | 1.977 | 1.541 | 1.482 | 1.538 | 1.556 | 1.366 | 1.434 | 1.54 | 1.618 | 2.188 | 1.947 | 1.391 | 1.422 | 1.536 | 1.424 | 1.442 | 1.457 | 0.46 | 0.455 | 0.525 | 0.419 | 0.497 | 0.51 | 0.389 | 0.32 | 0.357 | 0.296 | 0.294 | 0.228 | 0.163 | 0.161 | 0.161 | 0.138 | 0.099 | 0.096 | 0.094 | 0.093 | 0.104 | 0.101 | 0.162 | 0.179 | 0.163 | 0 | 0.152 | 0.18 | 0.087 | 0.088 | 0.086 | 0.085 | 0.08 | 0.07 | 0.069 | 0.068 | 0.066 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 3.635 | 3.477 | 4.599 | 4.408 | 4.994 | 5.096 | 4.659 | 4.446 | 3.657 | 3.41 | 3.412 | 3.393 | 3.445 | 3.546 | 4.298 | 4.187 | 4.127 | 3.846 | 3.651 | 3.583 | 2.119 | 1.977 | 18.457 | 9.238 | 9.405 | 15.702 | 10.703 | 13.755 | 7.931 | 14.786 | 15.397 | 18.114 | 1.391 | 9.238 | 9.804 | 17.707 | 16.29 | 18.439 | 15.942 | 6.234 | 6.251 | 6.504 | 6.969 | 7.399 | 0.389 | 0.32 | 0.357 | 0.296 | 0.294 | 0.228 | 0.163 | 0.161 | 0.161 | 0.138 | 0.099 | 0.096 | 0.094 | 0.093 | 0.104 | 0.101 | 0.162 | 0.179 | 0.163 | 0.153 | 0.152 | 0.18 | 0.087 | 0.088 | 0.086 | 0.085 | 0.08 | 0.07 | 0.069 | 0.068 | 0.594 | 0.525 | 0.516 | 0.508 | 0.494 | 0.486 | 0.477 | 0.469 | 0.46 | 0.452 | 0.444 | 0.435 | 0.593 | 0.593 | 0.593 | 0.588 | 0.558 | 0.525 | 0.425 | 0.325 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 6.866 | 6.655 | 7.742 | 7.349 | 8.459 | 8.163 | 7.695 | 6.787 | 5.861 | 6.658 | 5.912 | 5.15 | 4.855 | 5.516 | 21.879 | 22.337 | 22.429 | 22.63 | 21.373 | 21.789 | 20.295 | 21.033 | 20.361 | 21.243 | 20.871 | 20.822 | 19.972 | 19.438 | 19.234 | 19.602 | 21.57 | 21.621 | 21.803 | 21.956 | 23.706 | 22.664 | 20.41 | 20.728 | 22.711 | 14.757 | 13.46 | 13.836 | 14.847 | 16.198 | 10.817 | 8.381 | 7.245 | 6.577 | 3.304 | 2.711 | 2.744 | 3.78 | 5.168 | 2.81 | 1.993 | 0.953 | 0.722 | 0.759 | 1.127 | 0.641 | 1.603 | 1.619 | 1.675 | 4.884 | 2.636 | 1.614 | 0.98 | 1.06 | 0.454 | 1.102 | 0.793 | 0.436 | 0.427 | 1.532 | 2.526 | 1.286 | 0.696 | 0.537 | 0.56 | 0.524 | 0.504 | 0.496 | 0.484 | 0.469 | 0.456 | 0.483 | 0.639 | 0.621 | 0.61 | 0.608 | 0.568 | 0.602 | 0.48 | 0.386 | 0.257 | 0.357 | 0.2 | 0.1 | 0.2 | 1.4 | 0.2 | 0.2 | 0.5 | 0.2 | 2.8 | 2.7 | 1.4 | 0.5 | 0.4 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 43.434 | 0 | 0 | 0 | 43.407 | 42.997 | 38.578 | 39.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 118.796 | 118.796 | 118.796 | 118.796 | 118.796 | 118.796 | 118.796 | 118.796 | 118.796 | 118.796 | 114.636 | 114.636 | 114.636 | 114.636 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 98.1 | 94.151 | 94.151 | 94.151 | 94.151 | 94.151 | 94.151 | 94.151 | 93.175 | 93.175 | 93.175 | 93.151 | 93.024 | 93.024 | 91.524 | 86.246 | 86.246 | 86.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -96.049 | -95.839 | -84.192 | -83.688 | -83.475 | -83.111 | -82.307 | -81.951 | -83.424 | -83.814 | -84.031 | -83.537 | -83.622 | -83.44 | -86.48 | -87.15 | -86.968 | -87.368 | -85.172 | -85.728 | -85.222 | -84.472 | -82.328 | -83.211 | -82.483 | -81.997 | -69.471 | -69.677 | -69.177 | -69.726 | -71.657 | -69.369 | -69.694 | -66.958 | -55.254 | -56.667 | -57.834 | -56.578 | -55.526 | -54.233 | -54.135 | -53.406 | -51.602 | -52.175 | -52.72 | -53.556 | -52.964 | -52.813 | -51.968 | -51.757 | -50.371 | -49.894 | -45.647 | -44.866 | -43.678 | -42.647 | -41.963 | -41.212 | -39.819 | -38.934 | -37.086 | -36.221 | -35.382 | -29.186 | -28.374 | -28.023 | -27.391 | -25.689 | -25.136 | -24.378 | -20.711 | -19.642 | -20.298 | -19.479 | -18.561 | -16.519 | -16.205 | -15.883 | -15.616 | -15.392 | -15.233 | -15.06 | -14.944 | -14.85 | -14.768 | -14.693 | -14.594 | -14.521 | -14.502 | -14.495 | -14.444 | -14.373 | -5.362 | -5.27 | -5.136 | -5.048 | -4.9 | -4.7 | -4.4 | -4.1 | -3.8 | -3.6 | -3.2 | -2.8 | -2.5 | -2.2 | -1 | -0.8 | -0.5 |
Accumulated Other Comprehensive Income/Loss
| -2.424 | -3.387 | -2.487 | -3.784 | -3.474 | -2.254 | -1.48 | -3.143 | -3.082 | -1.078 | -1.655 | -1.863 | -1.342 | -0.336 | 0.548 | -0.015 | -0.33 | -1.651 | -0.765 | -1.162 | -0.644 | -0.004 | 0.34 | -0.389 | 0.59 | 1.034 | 0.609 | 0.482 | 1.293 | 2.085 | 0.371 | 1.509 | 0.225 | 1.335 | 2.158 | -1.128 | -1.337 | -0.13 | -1.612 | -0.745 | 0.346 | 1.536 | -2.106 | -1.757 | -1.714 | 1.581 | 0.764 | 0.398 | 0.916 | 0.717 | 0.844 | 0.324 | 0.305 | -20.017 | -19.757 | -19.627 | -19.508 | -19.411 | -18.895 | -18.529 | -18.087 | -17.532 | 0.186 | 0.139 | 0.087 | 0.031 | -10.275 | 0.927 | 0.927 | 0.927 | 0.927 | 1.23 | 1.23 | 1.23 | 1.521 | 1.041 | 0.737 | 0.357 | 0.684 | 0.342 | 0.246 | 0.246 | 0.17 | 0.17 | 0.17 | 0.17 | -0.108 | -0.108 | -0.108 | -0.108 | -0.088 | -0.088 | -0.088 | -0.088 | -0.1 | -0.1 | -0.1 | -0.1 | -1.4 | -1.4 | -1.4 | -1.4 | -1.1 | -1.1 | -1.1 | -1.1 | -0.1 | -0.1 | 0 |
Other Total Stockholders Equity
| 8.137 | 8.136 | 8.128 | 8.12 | 8.113 | 8.103 | 8.081 | 8.056 | -35.372 | 8.015 | -30.605 | -31.099 | 7.902 | 7.87 | 7.867 | 7.866 | 7.866 | 7.861 | 7.855 | 7.85 | 7.844 | 7.832 | 7.818 | 7.804 | 7.789 | 7.755 | 7.722 | 7.689 | 7.654 | 7.645 | 7.64 | 7.64 | 7.456 | 7.442 | 7.425 | 7.396 | 7.369 | 7.508 | 7.314 | 7.264 | 7.203 | 7.141 | 7.023 | 6.904 | 6.649 | 6.491 | 6.293 | 92.395 | 92.232 | 5.779 | 91.682 | 91.486 | 91.246 | 67.205 | 59.296 | 59.051 | 47.925 | 47.821 | 47.62 | 47.452 | 47.322 | 47.266 | 46.98 | 46.975 | 46.921 | 46.779 | 41.724 | 40.649 | 40.532 | 40.388 | 40.096 | 30.287 | 30.121 | 28.178 | 21.34 | 17.511 | 16.777 | 17.109 | 16.711 | 15.721 | 15.485 | 15.464 | 15.488 | 14.447 | 14.447 | 14.447 | 14.306 | 14.058 | 14.058 | 14.058 | 14.038 | 14.038 | 13.95 | 13.95 | 13.95 | 13.95 | 14 | 14 | 13.9 | 13.9 | 13.4 | 10.5 | 10.5 | 10.4 | 10.4 | 10.4 | 10.3 | 10.4 | 10.5 |
Total Shareholders Equity
| 28.46 | 27.706 | 40.245 | 39.444 | 39.96 | 41.534 | 43.09 | 41.758 | 40.325 | 41.919 | 36.923 | 37.171 | 37.574 | 38.73 | 20.035 | 18.801 | 18.668 | 16.942 | 20.018 | 19.06 | 20.078 | 21.456 | 23.93 | 22.304 | 23.996 | 24.892 | 36.96 | 36.594 | 37.87 | 38.104 | 34.454 | 33.931 | 32.305 | 36.137 | 48.647 | 43.919 | 42.516 | 44.951 | 43.518 | 45.628 | 46.756 | 48.589 | 46.506 | 46.163 | 43.739 | 40.762 | 40.339 | 39.98 | 41.18 | 40.985 | 42.155 | 41.916 | 45.904 | 22.714 | 15.618 | 16.404 | 5.962 | 6.609 | 7.801 | 8.518 | 10.236 | 11.045 | 11.784 | 17.928 | 18.634 | 18.787 | 14.333 | 15.887 | 16.323 | 16.937 | 20.312 | 11.875 | 11.054 | 9.929 | 4.301 | 2.034 | 1.309 | 1.583 | 1.779 | 0.672 | 0.498 | 0.607 | 0.714 | -0.233 | -0.151 | -0.076 | -0.396 | -0.571 | -0.552 | -0.544 | -0.494 | -0.423 | 8.588 | 8.68 | 8.814 | 8.902 | 9.1 | 9.3 | 9.5 | 9.8 | 9.6 | 6.9 | 7.3 | 7.6 | 7.9 | 8.2 | 9.3 | 9.6 | 10 |
Total Equity
| 28.46 | 27.706 | 40.245 | 39.444 | 39.96 | 41.534 | 43.09 | 41.758 | 40.325 | 41.919 | 36.923 | 37.171 | 37.574 | 38.73 | 20.035 | 18.801 | 18.668 | 16.942 | 20.018 | 19.06 | 20.078 | 21.456 | 23.93 | 22.304 | 23.996 | 24.892 | 36.96 | 36.594 | 37.87 | 38.104 | 34.454 | 33.931 | 32.305 | 36.137 | 48.647 | 43.919 | 42.516 | 44.951 | 43.518 | 45.628 | 46.756 | 48.589 | 46.506 | 46.163 | 43.739 | 40.762 | 40.339 | 39.98 | 41.18 | 40.985 | 42.155 | 41.916 | 45.904 | 22.714 | 15.618 | 16.404 | 5.962 | 6.609 | 7.801 | 8.518 | 10.236 | 11.045 | 11.784 | 17.928 | 18.636 | 18.796 | 14.347 | 15.907 | 16.385 | 16.984 | 20.374 | 11.957 | 11.129 | 10.005 | 4.301 | 2.034 | 1.309 | 1.583 | 1.779 | 0.672 | 0.498 | 0.607 | 0.714 | -0.233 | -0.151 | -0.076 | -0.396 | -0.571 | -0.552 | -0.544 | -0.494 | -0.423 | 8.588 | 8.68 | 8.814 | 8.902 | 9.1 | 9.3 | 9.5 | 9.8 | 9.6 | 6.9 | 7.3 | 7.6 | 7.9 | 8.2 | 9.3 | 9.6 | 10 |
Total Liabilities & Shareholders Equity
| 35.326 | 34.361 | 47.987 | 46.793 | 48.419 | 49.697 | 50.785 | 48.545 | 46.186 | 48.577 | 42.835 | 42.321 | 42.429 | 44.246 | 41.914 | 41.138 | 41.097 | 39.572 | 41.391 | 40.849 | 40.373 | 42.489 | 44.291 | 43.547 | 44.867 | 45.714 | 56.932 | 56.032 | 57.104 | 57.706 | 56.024 | 55.552 | 54.108 | 58.093 | 72.353 | 66.583 | 62.926 | 65.679 | 66.229 | 60.385 | 60.216 | 62.425 | 61.353 | 62.361 | 54.556 | 49.143 | 47.584 | 46.557 | 44.484 | 43.696 | 44.899 | 45.696 | 51.072 | 25.524 | 17.611 | 17.357 | 6.684 | 7.368 | 8.928 | 9.159 | 11.839 | 12.664 | 13.459 | 22.812 | 21.272 | 20.41 | 15.327 | 16.967 | 16.839 | 18.086 | 21.167 | 12.393 | 11.556 | 11.537 | 6.827 | 3.319 | 2.005 | 2.12 | 2.339 | 1.196 | 1.002 | 1.103 | 1.198 | 0.236 | 0.306 | 0.407 | 0.243 | 0.05 | 0.057 | 0.064 | 0.073 | 0.179 | 9.068 | 9.066 | 9.071 | 9.259 | 9.3 | 9.4 | 9.7 | 11.2 | 9.8 | 7.1 | 7.8 | 7.8 | 10.7 | 10.9 | 10.7 | 10.1 | 10.4 |