Creative Technology Ltd
SGX:C76.SI
1.18 (SGD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SGD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 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 | 2009 Q4 | 2009 Q2 | 2009 Q1 | 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 | 1994 Q4 | 1993 Q4 | 1992 Q4 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 42.122 | 42.122 | 51.851 | 52.05 | 56.315 | 56.32 | 60.949 | 71.236 | 86.913 | 86 | 97.346 | 96.799 | 99.819 | 73.259 | 79.564 | 80.721 | 77.53 | 78.721 | 83.991 | 87.803 | 87.383 | 68.3 | 54.494 | 53.896 | 55.258 | 63.52 | 70.245 | 71.626 | 63.32 | 55.439 | 73.886 | 68.159 | 80.02 | 88.375 | 99.925 | 104.538 | 115.064 | 122.325 | 128.938 | 133.512 | 132.956 | 105.418 | 103.033 | 108.137 | 104.808 | 112.365 | 132.421 | 140.589 | 146.954 | 152.654 | 153.238 | 165.215 | 172.474 | 183.943 | 193.927 | 150.855 | 119.536 | 134.563 | 138.643 | 120.344 | 101.507 | 111.198 | 154.163 | 150.579 | 97.624 | 123.109 | 137.011 | 114.764 | 123.516 | 136.413 | 118.668 | 119.34 | 107.017 | 98.123 | 114.965 | 104.791 | 102.976 | 98.852 | 84.733 | 99.372 | 124.402 | 167.983 | 166.525 | 148.844 | 155.899 | 187.519 | 204.867 | 229.439 | 254.658 | 245.311 | 220.621 | 220.915 | 272.176 | 245.664 | 198.93 | 149.609 | 135.853 | 115.337 | 72.071 | 74.834 | 61.901 | 74.893 | 85.709 | 74.187 | 52.319 | 7.76 | 6.114 |
Short Term Investments
| 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.426 | 0.496 | 0.362 | 0.816 | 1.403 | 1.434 | 0.57 | 2.105 | 1.478 | 2.595 | 0 | 12.437 | 18.966 | 19.34 | 14.755 | 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
| 42.122 | 42.122 | 51.851 | 52.05 | 56.315 | 56.464 | 60.949 | 71.236 | 86.913 | 86 | 97.346 | 96.799 | 99.819 | 73.259 | 79.564 | 80.721 | 77.53 | 78.721 | 83.991 | 87.803 | 87.383 | 68.3 | 54.494 | 53.896 | 55.258 | 63.52 | 70.245 | 71.626 | 63.32 | 55.439 | 73.886 | 68.159 | 80.02 | 88.375 | 99.925 | 104.538 | 115.064 | 122.325 | 128.938 | 133.512 | 132.956 | 105.418 | 103.033 | 108.137 | 104.808 | 112.365 | 132.421 | 140.589 | 146.954 | 152.654 | 153.238 | 165.215 | 172.474 | 183.943 | 193.927 | 150.855 | 119.536 | 134.563 | 138.643 | 120.344 | 101.507 | 111.198 | 154.163 | 150.579 | 97.624 | 123.109 | 137.011 | 114.764 | 123.516 | 136.413 | 119.094 | 119.836 | 107.378 | 98.939 | 116.367 | 106.225 | 103.546 | 100.957 | 86.211 | 101.967 | 124.402 | 180.42 | 185.491 | 168.185 | 170.654 | 187.519 | 204.867 | 229.439 | 254.658 | 245.311 | 220.621 | 220.915 | 272.176 | 245.664 | 198.93 | 149.609 | 135.853 | 115.337 | 72.071 | 74.834 | 61.901 | 74.893 | 85.709 | 74.187 | 52.319 | 7.76 | 6.114 |
Net Receivables
| 3.748 | 3.748 | 3.78 | 3.794 | 3.594 | 3.004 | 4.107 | 3.135 | 4.318 | 3.617 | 6.573 | 6.635 | 5.011 | 3.487 | 0 | 2.914 | 4.425 | 3.949 | 0 | 4.871 | 5.789 | 6.328 | 0 | 5.046 | 6.658 | 5.946 | 0 | 5.866 | 7.44 | 8.065 | 0 | 7.962 | 10.794 | 9.21 | 0 | 11.344 | 14.529 | 14.844 | 0 | 13.652 | 17.691 | 15.332 | 18.683 | 17.612 | 23.636 | 22.579 | 22.353 | 24.147 | 24.334 | 24.525 | 20.763 | 22.296 | 29.163 | 0 | 0 | 122.873 | 105.268 | 83.634 | 81.865 | 122.693 | 100.09 | 96.908 | 97.705 | 123.176 | 74.368 | 49.842 | 46.053 | 66.936 | 50.326 | 35.991 | 37.302 | 62.82 | 50.338 | 50.081 | 49.189 | 61.879 | 52.836 | 55.52 | 56.735 | 89.477 | 73.538 | 58.152 | 78.607 | 112.398 | 89.236 | 76.506 | 96.29 | 134.56 | 86.121 | 68.132 | 80.477 | 83.652 | 89.06 | 70.425 | 63.958 | 88.472 | 76.127 | 62.019 | 79.066 | 113.632 | 80.124 | 86.356 | 102.874 | 53.671 | 24.925 | 3.762 | 1.293 |
Inventory
| 21.139 | 21.139 | 16.894 | 16.959 | 18.431 | 18.433 | 16.636 | 20.737 | 17.869 | 16.994 | 16.513 | 12.332 | 14.484 | 11.893 | 11.28 | 12.458 | 13.015 | 13.439 | 12.13 | 13.139 | 13.737 | 15.794 | 14.776 | 15.649 | 16.18 | 18.259 | 18.575 | 18.639 | 19.161 | 19.739 | 21.409 | 20.478 | 19.53 | 22.317 | 23.187 | 24.312 | 23.407 | 24.499 | 19.985 | 18.433 | 19.3 | 25.607 | 21.81 | 21.549 | 24.86 | 29.392 | 35.827 | 38.155 | 37.083 | 34.676 | 33.021 | 25.087 | 25.883 | 39.901 | 71.968 | 129.506 | 169.608 | 147.735 | 170.55 | 180.842 | 215.977 | 235.101 | 273.029 | 204.248 | 147.565 | 107.258 | 95.654 | 90.999 | 67.999 | 47.244 | 58.821 | 71.488 | 64.174 | 63.811 | 68.364 | 71.255 | 77.129 | 91.441 | 113.696 | 160.797 | 182.188 | 135.568 | 105.35 | 103.932 | 83.945 | 87.019 | 76.891 | 73.423 | 70.66 | 84.827 | 97.055 | 84.063 | 53.024 | 40.738 | 48.086 | 50.144 | 68.309 | 97.525 | 166.774 | 181.118 | 172.77 | 154.076 | 116.454 | 80.007 | 32.567 | 18.223 | 1.999 |
Other Current Assets
| 4.531 | 2.232 | 1.974 | 1.982 | 1.235 | 0.59 | 2.383 | 2.346 | 2.526 | 2.424 | 2.863 | 1.294 | 1.56 | 1.029 | 0 | 0.867 | 0.95 | 1.063 | 0 | 1.027 | 1.503 | 1.435 | 0 | 0.885 | 1.002 | 1.179 | 0 | 2.699 | 2.973 | 1.387 | 0 | 1.271 | 1.831 | 1.719 | 0 | 1.855 | 1.567 | 1.545 | 0 | 4.196 | 5.684 | 8.164 | 9.981 | 15.271 | 14.278 | 14.865 | 18.399 | 17.867 | 18.984 | 19.147 | 15.028 | 15.809 | 14.764 | 0 | 0 | 26.895 | 28.541 | 33.483 | 23.961 | 26.037 | 27.961 | 25.621 | 28.888 | 23.599 | 18.305 | 15.839 | 19.275 | 19.911 | 7.646 | 6.625 | 7.665 | 8.46 | 9.832 | 10.448 | 10.983 | 11.856 | 12.229 | 11.449 | 11.505 | 15.939 | 15.576 | 20.541 | 13.776 | 10.993 | 9.347 | 7.471 | 7.289 | 9.876 | 7.642 | 5.996 | 8.112 | 8.935 | 8.348 | 7.407 | 19.458 | 18.459 | 20.457 | 9.171 | 19.869 | 17.93 | 20.516 | 18.694 | 18.988 | 14.167 | 4.468 | 0.999 | 0.118 |
Total Current Assets
| 69.241 | 69.241 | 74.5 | 74.785 | 79.575 | 79.582 | 84.075 | 97.454 | 111.627 | 109.035 | 123.294 | 117.06 | 120.874 | 89.669 | 95.095 | 96.96 | 95.919 | 97.172 | 101.397 | 106.841 | 108.412 | 91.857 | 75.094 | 75.475 | 79.099 | 88.904 | 95.766 | 98.829 | 92.894 | 84.63 | 103.524 | 97.869 | 112.174 | 121.621 | 133.098 | 142.049 | 154.568 | 163.213 | 162.249 | 169.793 | 175.631 | 154.522 | 153.507 | 162.569 | 167.582 | 179.201 | 209.001 | 220.758 | 227.354 | 231.002 | 222.05 | 228.408 | 242.285 | 283.414 | 342.358 | 430.129 | 422.953 | 399.415 | 415.019 | 449.916 | 445.535 | 468.829 | 553.784 | 501.602 | 337.862 | 296.047 | 297.992 | 292.61 | 249.487 | 226.273 | 222.882 | 262.605 | 231.723 | 223.278 | 244.903 | 251.216 | 245.739 | 259.366 | 268.148 | 368.18 | 395.702 | 394.681 | 383.223 | 395.508 | 353.182 | 358.515 | 385.338 | 447.298 | 419.081 | 404.267 | 406.265 | 397.565 | 422.608 | 364.234 | 330.432 | 306.683 | 300.746 | 284.051 | 337.781 | 387.513 | 335.312 | 334.018 | 324.025 | 222.032 | 114.279 | 30.745 | 9.523 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2.066 | 2.066 | 2.671 | 2.681 | 3.22 | 3.22 | 4.147 | 2.524 | 3.439 | 3.86 | 5.324 | 6.282 | 6.729 | 5.023 | 0.5 | 0.51 | 0.528 | 0.53 | 0.547 | 0.596 | 0.59 | 0.617 | 0.627 | 0.582 | 0.572 | 0.617 | 0.645 | 0.737 | 0.787 | 0.869 | 1.009 | 1.127 | 1.282 | 4.934 | 5.183 | 5.177 | 5.386 | 5.468 | 5.433 | 5.066 | 5.138 | 5.772 | 5.822 | 12.695 | 12.968 | 21.685 | 21.199 | 22.997 | 23.042 | 21.264 | 21.058 | 22.82 | 23.366 | 49.351 | 45.845 | 66.84 | 67.318 | 68.65 | 68.903 | 69.743 | 69.71 | 69.593 | 71.222 | 68.772 | 65.366 | 61.939 | 63.521 | 62.407 | 60.691 | 61.374 | 62.886 | 63.593 | 63.828 | 61.576 | 59.146 | 61.835 | 63.405 | 64.978 | 60.674 | 59.646 | 57.582 | 56.875 | 55.469 | 56.081 | 56.081 | 57.587 | 58.021 | 57.727 | 58.021 | 59.256 | 60.137 | 59.608 | 57.198 | 55.611 | 50.732 | 45.559 | 41.679 | 40.621 | 38.857 | 38.093 | 37.152 | 36.506 | 28.041 | 16.225 | 8.465 | 4.938 | 0.588 |
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 |
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 | 1.722 | 4.413 | 4.764 | 0 | 0 | 4.72 | 4.528 | 4.595 | 4.625 | 0 | 0 | 0.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.565 | 0 | 0 | 58.949 | 59.221 | 0 | 0 | 0 | 64.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.697 | 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 | 1.762 | 1.722 | 4.413 | 4.764 | 4.744 | 4.725 | 4.72 | 4.528 | 4.595 | 4.625 | 0 | 0 | 0.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.565 | 0 | 0 | 58.949 | 59.221 | 0 | 0 | 0 | 64.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.697 | 0 | 0 |
Long Term Investments
| 8.627 | 8.627 | 8.397 | 8.429 | 8.23 | 8.231 | 8.752 | 7.833 | 8.583 | 8.982 | 6.939 | 7.005 | 8.429 | 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 | 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 |
Other Non-Current Assets
| 0.13 | 0.13 | 0.134 | 0.135 | 0.134 | 0.134 | 0.147 | 0.147 | 0.153 | 0.155 | 0.158 | 0.156 | 0.154 | 6.19 | 6.066 | 4.363 | 5.165 | 4.866 | 5.674 | 8.039 | 8.054 | 7.276 | 7.1 | 8.332 | 7.345 | 8.246 | 9.009 | 7.794 | 8.225 | 10.876 | 13.586 | 17.95 | 21.62 | 21.01 | 17.402 | 17.536 | 17.917 | 17.996 | 19.297 | 24.703 | 24.128 | 24.471 | 24.333 | 31.217 | 30.425 | 30.595 | 42.953 | 42.621 | 46.337 | 45.86 | 40.583 | 46.997 | 42.538 | 30.025 | 28.332 | 51.34 | 52.36 | 54.237 | 63.816 | 86.939 | 93.772 | 101.447 | 147.127 | 156.06 | 189.53 | 130.191 | 188.589 | 116.923 | 59.04 | 33.381 | 88.402 | 91.7 | 98.518 | 42.29 | 80.029 | 57.312 | 47 | 71.857 | 109.564 | 151.513 | 247.5 | 240.029 | 176.74 | 175.415 | 85.415 | 57.526 | 52.613 | 46.911 | 48.792 | 45.03 | 82.417 | 76.656 | 60.608 | 59.138 | 53.612 | 48.557 | 16.225 | 17.459 | 18.694 | 18.576 | 18.635 | 18.165 | 32.508 | 23.103 | -0.059 | 0.059 | 0 |
Total Non-Current Assets
| 10.823 | 10.823 | 11.202 | 11.245 | 11.584 | 11.585 | 13.046 | 10.503 | 12.175 | 12.996 | 12.42 | 13.443 | 15.312 | 11.213 | 6.566 | 4.873 | 5.694 | 5.396 | 6.221 | 8.635 | 8.644 | 7.892 | 7.727 | 8.914 | 7.917 | 8.863 | 9.654 | 8.531 | 9.012 | 11.745 | 14.595 | 19.077 | 22.901 | 25.945 | 22.585 | 22.713 | 23.303 | 23.464 | 24.73 | 29.769 | 29.267 | 30.243 | 30.155 | 45.674 | 45.115 | 56.693 | 68.916 | 70.362 | 74.104 | 71.845 | 66.169 | 74.412 | 70.53 | 79.375 | 74.177 | 118.764 | 119.678 | 122.887 | 132.719 | 156.682 | 163.482 | 171.04 | 218.349 | 224.832 | 254.896 | 252.695 | 252.11 | 179.33 | 178.68 | 153.976 | 151.288 | 155.294 | 162.346 | 168.454 | 139.175 | 119.147 | 110.405 | 136.835 | 170.238 | 211.159 | 305.082 | 296.904 | 232.209 | 231.497 | 141.496 | 115.112 | 110.634 | 104.638 | 106.813 | 104.285 | 142.554 | 136.264 | 117.806 | 114.749 | 104.344 | 94.115 | 57.904 | 58.08 | 57.551 | 56.669 | 55.787 | 54.67 | 60.549 | 39.327 | 22.103 | 4.997 | 0.588 |
Total Assets
| 80.064 | 80.064 | 85.702 | 86.03 | 91.159 | 91.167 | 97.12 | 107.958 | 123.802 | 122.032 | 135.715 | 130.503 | 136.186 | 100.882 | 101.66 | 101.833 | 101.613 | 102.568 | 107.618 | 115.476 | 117.057 | 99.749 | 82.821 | 84.389 | 87.016 | 97.767 | 105.42 | 107.36 | 101.905 | 96.375 | 118.119 | 116.946 | 135.075 | 147.565 | 155.683 | 164.762 | 177.87 | 186.677 | 186.979 | 199.562 | 204.898 | 184.764 | 183.662 | 208.244 | 212.697 | 235.894 | 277.917 | 291.12 | 301.458 | 302.847 | 288.219 | 302.819 | 312.815 | 362.79 | 416.535 | 548.894 | 542.631 | 522.302 | 547.737 | 606.598 | 609.017 | 639.869 | 772.133 | 726.433 | 592.758 | 548.742 | 550.102 | 471.94 | 428.167 | 380.249 | 374.17 | 417.898 | 394.069 | 391.733 | 384.078 | 370.362 | 356.144 | 396.201 | 438.386 | 579.339 | 700.784 | 691.585 | 615.432 | 627.004 | 494.679 | 473.627 | 495.972 | 551.935 | 525.894 | 508.552 | 548.82 | 533.83 | 540.414 | 478.983 | 434.776 | 400.798 | 358.649 | 342.131 | 395.331 | 444.182 | 391.099 | 388.689 | 384.574 | 261.36 | 136.382 | 35.741 | 10.111 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7.058 | 7.058 | 5.315 | 5.335 | 6.581 | 6.582 | 2.92 | 6.047 | 7.126 | 5.833 | 10.664 | 6.429 | 5.245 | 2.994 | 2.885 | 2.055 | 5.246 | 4.428 | 4.255 | 4.327 | 5.315 | 5.577 | 6.732 | 5.218 | 6.22 | 5.564 | 7.156 | 6.901 | 7.276 | 7.437 | 11.593 | 7.24 | 6.632 | 7.55 | 7.523 | 9.163 | 12.007 | 12.366 | 10.841 | 10.233 | 10.279 | 11.696 | 10.853 | 12.143 | 18.087 | 17.894 | 16.763 | 17.375 | 18.012 | 15.052 | 17.247 | 16.254 | 20.855 | 27.722 | 49.526 | 40.732 | 100.617 | 65.977 | 71.473 | 68.473 | 74.892 | 89.714 | 150.326 | 142.564 | 90.412 | 50.263 | 48.23 | 73.581 | 52.113 | 31.079 | 30.584 | 67.295 | 48.071 | 38.098 | 50.958 | 51.87 | 44.578 | 52.137 | 39.903 | 115.053 | 133.918 | 107.753 | 77.649 | 107.577 | 76.832 | 59.765 | 75.01 | 72.894 | 57.786 | 53.201 | 66.78 | 80.947 | 82.593 | 68.72 | 65.604 | 71.189 | 58.433 | 60.255 | 88.296 | 121.392 | 97.878 | 103.697 | 83.534 | 75.069 | 19.634 | 8.877 | 0.823 |
Short Term Debt
| 0 | 0 | 1.434 | 0 | 1.255 | 0 | 2.041 | 2.084 | 2.09 | 1.908 | 2.015 | 2.104 | 1.708 | 1.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.008 | 0.011 | 2.578 | 2.471 | 2.979 | 3.373 | 3.684 | 4.018 | 4.384 | 4.206 | 4.3 | 4.249 | 4.202 | 4.123 | 9.327 | 3.23 | 3.244 | 3.626 | 14.141 | 13.263 | 16.131 | 11.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.821 | 2.998 | 2.641 | 3.88 | 3.116 | 3.351 | 3.527 | 4.291 | 0.176 | 0.118 | 0.118 | 0.118 | 0.118 | 58.962 | 58.903 | 58.962 | 58.962 | 0.059 | 0.118 | 0.588 | 0.235 | 5.232 | 5.937 | 0.059 |
Tax Payables
| 0.019 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0.001 | 0.268 | 0.027 | 0.08 | 0.001 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.004 | 0.196 | 0.185 | 0.216 | 0.257 | 0.483 | 0.442 | 0.445 | 0.477 | 0.457 | 0.523 | 0.547 | 0.589 | 0.583 | 0.593 | 0.578 | 0.557 | 0.558 | 0.558 | 0.574 | 0.582 | 0.587 | 0.557 | 0.573 | 0.642 | 1.763 | 1.726 | 1.696 | 1.6 | 0 | 1.517 | 2.22 | 3.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0 | 0.133 | 0 | 0.135 | 0.161 | 0.123 | 0.318 | 3.614 | 2.103 | 2.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 78.748 | 64.78 | 63.315 | 74.141 | 73.755 | 61.22 | 61.624 | 62.017 | 68.853 | 55.295 | 51.641 | 52.286 | 55.822 | 49.202 | 46.777 | 49.019 | 54.463 | 54.242 | 45.753 | 45.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.035 | 13.035 | 12.537 | 14.124 | 12.46 | 13.849 | 14.497 | 14.124 | 14.98 | 15.094 | 14.667 | 15.213 | 12.978 | 11.398 | 11.005 | 10.208 | 12.526 | 12.875 | 13.045 | 34.454 | 34.394 | 14.644 | 14.663 | 14.368 | 15.227 | 17.461 | 17.591 | 21.645 | 21.7 | 22.525 | 23.787 | 24.333 | 27.93 | 29.904 | 30.974 | 33.497 | 34.25 | 35.938 | 35.631 | 37.288 | 39.586 | 41.518 | 42.417 | 45.083 | 49.487 | 45.873 | 49.937 | 50.241 | 51.235 | 49.709 | 48.317 | 48.119 | 49.713 | 56.892 | 61.941 | 11.493 | 11.603 | 11.903 | 10.663 | 11.039 | 11.104 | 12.3 | 17.076 | 17.807 | 16.91 | 16.424 | 21.997 | 23.481 | 22.457 | 22.082 | 21.015 | 23.569 | 25.494 | 25.744 | 23.804 | 76.553 | 78.912 | 87.789 | 78.607 | 86.658 | 98.041 | 92.105 | 81.579 | 76.832 | 68.132 | 60.381 | 63.077 | 101.463 | 66.604 | 62.548 | 63.606 | 76.421 | 79.948 | 76.715 | 86.708 | 83.358 | 65.546 | 57.316 | 62.019 | 60.666 | 47.616 | 44.853 | 47.851 | 28.099 | 15.872 | 10.17 | 0.882 |
Total Current Liabilities
| 20.093 | 20.093 | 19.385 | 19.459 | 20.429 | 20.431 | 19.595 | 22.417 | 24.319 | 23.154 | 30.96 | 25.848 | 22.198 | 15.559 | 13.89 | 12.263 | 17.771 | 17.303 | 17.3 | 38.781 | 39.71 | 20.221 | 21.395 | 19.586 | 21.447 | 23.026 | 24.747 | 28.546 | 28.976 | 29.962 | 35.381 | 31.574 | 34.562 | 37.454 | 38.496 | 42.66 | 46.257 | 48.304 | 46.472 | 47.521 | 49.865 | 53.214 | 53.27 | 57.226 | 67.574 | 63.767 | 66.7 | 67.616 | 69.247 | 64.761 | 65.565 | 64.373 | 70.575 | 84.621 | 111.478 | 133.551 | 179.472 | 144.175 | 159.649 | 156.951 | 151.233 | 168.023 | 233.626 | 233.525 | 166.866 | 122.531 | 126.635 | 162.211 | 127.001 | 103.183 | 104.245 | 159.468 | 141.07 | 125.727 | 131.601 | 128.423 | 123.489 | 139.926 | 118.51 | 201.712 | 231.959 | 199.858 | 159.228 | 188.231 | 147.963 | 122.787 | 141.967 | 177.473 | 127.741 | 119.275 | 134.677 | 157.545 | 162.659 | 145.552 | 152.43 | 154.664 | 182.94 | 176.474 | 209.276 | 241.02 | 145.552 | 148.668 | 131.973 | 103.403 | 40.738 | 24.984 | 1.764 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0.937 | 0 | 1.434 | 0 | 1.899 | 0.214 | 1.026 | 1.34 | 2.18 | 0 | 3.339 | 3.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.709 | 20.544 | 132.043 | 129.447 | 129.909 | 127.664 | 124.314 | 122.772 | 124.387 | 124.704 | 81.367 | 20.182 | 20.772 | 19.397 | 19.355 | 22.731 | 22.942 | 25.254 | 15.709 | 9.788 | 9.865 | 2.299 | 12.111 | 13.207 | 13.262 | 15.66 | 16.623 | 16.29 | 15.902 | 15.081 | 16.048 | 16.284 | 16.837 | 17.165 | 18.4 | 18.635 | 18.988 | 22.926 | 21.222 | 21.515 | 19.811 | 12.639 | 7.583 | 4.938 | 3.939 | 2.645 | 1.117 | 59.902 | 59.902 | 59.902 | 0.118 | 0.294 | 3.645 | 0.059 |
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 |
Deferred Tax Liabilities Non-Current
| 8.709 | 0 | 8.915 | 0 | 8.716 | 0 | 8.495 | 8.294 | 9.242 | 9.249 | 8.812 | 8.829 | 8.741 | 6.385 | 6.516 | 7.691 | 7.815 | 7.619 | 7.627 | 7.947 | 7.698 | 7.672 | 7.547 | 7.373 | 7.11 | 7.558 | 7.639 | 7.626 | 6.991 | 6.932 | 7.341 | 7.87 | 8.288 | 8.39 | 8.58 | 12.053 | 12.289 | 12.173 | 11.983 | 14.428 | 13.976 | 14.568 | 14.034 | 14.231 | 13.808 | 13.759 | 14.547 | 16.81 | 16.423 | 16.105 | 15.18 | 19.646 | 20.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.825 | 9.534 | 0.299 | 10.19 | 0.507 | 10.658 | 0.648 | 0.084 | 0.357 | 0.461 | 0.701 | 3.436 | 1.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.625 | 85.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0.059 | 0 | 0.059 | -0.059 | -0.059 | 0 | -0.059 | -0.059 | 0 | 0 | 0 | -0.059 | 0.059 | 0 | -0.059 | -0.059 | 0 | 0 | 0 | 0 | -0.059 | 0 | 0 |
Total Non-Current Liabilities
| 9.534 | 9.534 | 10.151 | 10.19 | 10.657 | 10.658 | 11.041 | 8.592 | 10.626 | 11.051 | 11.693 | 12.265 | 13.231 | 9.817 | 6.516 | 7.691 | 7.815 | 7.619 | 7.627 | 7.947 | 7.698 | 7.672 | 7.547 | 7.373 | 7.11 | 7.558 | 7.639 | 7.626 | 6.991 | 6.932 | 7.341 | 7.87 | 8.288 | 8.39 | 8.58 | 12.053 | 12.289 | 12.173 | 11.983 | 14.428 | 13.976 | 14.568 | 14.034 | 14.231 | 13.808 | 13.759 | 14.547 | 16.81 | 16.423 | 16.105 | 15.18 | 19.646 | 20.314 | 106.334 | 105.642 | 132.043 | 129.447 | 129.909 | 127.664 | 124.314 | 122.772 | 124.387 | 124.704 | 81.367 | 20.182 | 20.772 | 19.397 | 19.355 | 22.731 | 22.942 | 25.254 | 15.709 | 9.788 | 9.865 | 2.299 | 12.111 | 13.207 | 13.262 | 15.66 | 16.623 | 16.29 | 15.902 | 15.081 | 16.107 | 16.342 | 16.837 | 17.224 | 18.341 | 18.576 | 18.988 | 22.867 | 21.163 | 21.515 | 19.811 | 12.639 | 7.525 | 4.997 | 3.939 | 2.587 | 1.058 | 59.902 | 59.902 | 59.902 | 0.118 | 0.235 | 3.645 | 0.059 |
Total Liabilities
| 29.627 | 29.627 | 29.536 | 29.649 | 31.086 | 31.089 | 30.636 | 31.009 | 34.944 | 34.204 | 42.653 | 38.113 | 35.429 | 25.376 | 20.407 | 19.954 | 25.587 | 24.922 | 24.927 | 46.728 | 47.407 | 27.893 | 28.942 | 26.959 | 28.556 | 30.583 | 32.385 | 36.172 | 35.967 | 36.894 | 42.721 | 39.443 | 42.85 | 45.844 | 47.076 | 54.714 | 58.546 | 60.477 | 58.455 | 61.95 | 63.841 | 67.782 | 67.304 | 71.457 | 81.383 | 77.526 | 81.247 | 84.426 | 85.67 | 80.866 | 80.745 | 84.018 | 90.889 | 190.956 | 217.12 | 265.595 | 308.918 | 274.083 | 287.312 | 281.265 | 274.005 | 292.41 | 358.33 | 314.892 | 187.048 | 143.303 | 146.032 | 181.566 | 149.732 | 126.125 | 129.498 | 175.177 | 150.858 | 135.592 | 133.899 | 140.534 | 136.696 | 153.188 | 134.17 | 218.335 | 248.249 | 215.76 | 174.309 | 204.338 | 164.305 | 139.624 | 159.191 | 195.814 | 146.317 | 138.263 | 157.545 | 178.707 | 184.174 | 165.363 | 165.069 | 162.189 | 187.937 | 180.412 | 211.862 | 242.078 | 205.455 | 208.57 | 191.875 | 103.521 | 40.973 | 28.628 | 1.822 |
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 |
Common Stock
| 49.04 | 49.04 | 48.853 | 49.04 | 49.036 | 49.04 | 48.86 | 49 | 48.887 | 48.925 | 266.328 | 266.834 | 264.194 | 192.964 | 196.944 | 196.774 | 199.958 | 194.932 | 195.136 | 203.33 | 196.951 | 196.3 | 193.093 | 190.916 | 184.09 | 195.69 | 197.789 | 197.463 | 188.321 | 186.756 | 197.749 | 196.157 | 206.574 | 209.132 | 213.862 | 211.504 | 215.641 | 213.603 | 210.269 | 214.994 | 208.248 | 217.073 | 209.114 | 212.058 | 0 | 0 | 0 | 211.495 | 206.623 | 0 | 190.99 | 190.55 | 0 | 0 | 0 | 0 | 188.19 | 0 | 5.074 | 4.908 | 4.814 | 4.921 | 5.01 | 5.015 | 4.742 | 4.638 | 4.721 | 4.625 | 4.588 | 4.534 | 4.512 | 4.502 | 4.465 | 4.463 | 3.929 | 0 | 0 | 4.064 | 0 | 0 | 0 | 4.59 | 0 | 0 | 4.762 | 4.907 | 5.056 | 5.408 | 5.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -27.132 | -27.132 | -21.488 | -21.57 | -17.497 | -17.498 | -11.337 | -0.787 | 11.395 | 10.157 | -199.511 | -200.224 | -194.157 | -139.788 | -138.485 | -137.735 | -158.059 | -150.49 | -149.004 | -174.76 | -166.505 | -162.837 | -176.704 | -170.749 | -161.468 | -166.843 | -164.027 | -164.155 | -159.409 | -166.468 | -165.942 | -162.645 | -162.217 | -154.856 | -150.479 | -146.134 | -141.914 | -132.687 | -126.255 | -123.818 | -111.78 | -145.197 | -136.387 | -123.258 | -118.38 | -89.802 | -70.893 | -53.52 | -42.209 | -29.072 | -24.812 | -16.38 | 6.245 | -45.65 | -22.867 | 47.122 | 1.23 | 14.438 | 22.055 | 90.095 | 96.027 | 100.929 | 122.172 | 113.69 | 127.634 | 122.903 | 121.609 | 86.441 | 73.924 | 56.827 | 54.107 | 51.257 | 51.812 | 54.738 | 83.17 | 95.431 | 79.966 | 87.519 | 207.372 | 256.404 | 251.2 | 240.841 | 0 | 0 | 214.978 | 218.346 | 226.5 | 246.84 | 271.529 | 258.891 | 255.363 | 228.793 | 220.151 | 179.001 | 148.844 | 122.861 | 30.627 | 80.771 | 103.168 | 122.685 | 106.813 | 102.933 | 117.042 | 87.355 | 29.745 | 3.468 | 5.585 |
Accumulated Other Comprehensive Income/Loss
| 44.171 | 44.171 | 44.376 | 44.546 | 44.181 | 44.185 | 44.56 | 44.394 | 44.201 | 44.371 | 41.87 | 41.501 | 46.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| -16.035 | -16.035 | -15.974 | -16.035 | -16.034 | -16.035 | -15.976 | -16.022 | -15.985 | -15.997 | -16.009 | -16.04 | -15.881 | 22.099 | 22.56 | 22.613 | 33.883 | 32.967 | 36.33 | 39.927 | 38.956 | 38.155 | 37.257 | 37.013 | 35.611 | 38.116 | 39.058 | 37.666 | 36.847 | 39.044 | 43.444 | 43.852 | 47.737 | 47.325 | 45.06 | 44.428 | 45.341 | 45.101 | 44.324 | 46.242 | 44.409 | 44.928 | 43.441 | 47.368 | 249.166 | 247.637 | 267.028 | 48.468 | 50.861 | 250.561 | 40.836 | 44.461 | 215.422 | 217.22 | 222.021 | 236 | 43.924 | 232.782 | 232.174 | 228.132 | 231.999 | 239.261 | 284.34 | 290.206 | 270.891 | 275.77 | 275.617 | 197.314 | 197.896 | 190.733 | 184.03 | 184.972 | 185.103 | 190.021 | 156.58 | 115.358 | 120.535 | 132.91 | 78.761 | 86.432 | 183.345 | 212.294 | 0 | 0 | 105.99 | 106.098 | 100.758 | 99.465 | 97.936 | 106.931 | 130.915 | 121.392 | 130.621 | 128.211 | 114.631 | 110.223 | 135.441 | 76.656 | 76.597 | 76.421 | 76.068 | 74.893 | 74.246 | 69.543 | 64.958 | 3.468 | 2.704 |
Total Shareholders Equity
| 50.044 | 50.044 | 55.767 | 55.981 | 59.687 | 59.692 | 66.107 | 76.584 | 88.498 | 87.455 | 92.678 | 92.07 | 100.436 | 75.275 | 81.019 | 81.653 | 75.781 | 77.409 | 82.462 | 68.496 | 69.403 | 71.618 | 53.646 | 57.18 | 58.233 | 66.964 | 72.82 | 70.974 | 65.759 | 59.332 | 75.251 | 77.364 | 92.094 | 101.601 | 108.443 | 109.797 | 119.068 | 126.017 | 128.338 | 137.418 | 140.877 | 116.804 | 116.168 | 136.169 | 130.787 | 157.835 | 196.135 | 206.443 | 215.275 | 221.489 | 207.015 | 218.63 | 221.667 | 171.571 | 199.154 | 283.121 | 233.345 | 247.221 | 259.303 | 323.135 | 332.841 | 345.111 | 411.522 | 408.911 | 403.267 | 403.31 | 401.948 | 288.379 | 276.408 | 252.093 | 242.649 | 240.731 | 241.381 | 249.222 | 243.679 | 210.789 | 200.501 | 224.493 | 286.133 | 342.836 | 434.545 | 457.725 | 435.998 | 417.611 | 325.73 | 329.351 | 332.313 | 351.713 | 375.168 | 365.821 | 386.278 | 350.184 | 350.772 | 307.212 | 263.476 | 233.084 | 166.069 | 157.427 | 179.766 | 199.106 | 182.881 | 177.826 | 191.287 | 156.898 | 94.703 | 6.937 | 8.289 |
Total Equity
| 50.437 | 50.437 | 56.166 | 56.381 | 60.073 | 60.078 | 66.485 | 76.949 | 88.857 | 87.827 | 93.062 | 92.391 | 100.757 | 75.506 | 81.254 | 81.879 | 76.027 | 77.646 | 82.691 | 68.747 | 69.649 | 71.856 | 53.879 | 57.43 | 58.46 | 67.184 | 73.035 | 71.188 | 65.939 | 59.481 | 75.398 | 77.503 | 92.226 | 101.721 | 108.607 | 110.048 | 119.324 | 126.2 | 128.524 | 137.612 | 141.057 | 116.982 | 116.358 | 136.786 | 131.315 | 158.369 | 196.669 | 206.694 | 215.788 | 221.981 | 207.474 | 218.801 | 221.926 | 171.834 | 199.416 | 283.299 | 233.713 | 248.218 | 260.425 | 325.332 | 335.012 | 347.459 | 413.803 | 411.542 | 405.71 | 405.44 | 404.07 | 290.374 | 278.436 | 254.124 | 244.672 | 242.722 | 243.211 | 256.14 | 250.179 | 229.828 | 219.449 | 243.013 | 304.215 | 361.004 | 452.535 | 475.825 | 441.123 | 422.667 | 330.374 | 334.003 | 336.781 | 356.122 | 379.577 | 370.289 | 391.275 | 355.122 | 356.239 | 313.62 | 269.707 | 238.61 | 170.713 | 161.718 | 183.469 | 202.104 | 185.644 | 180.118 | 192.698 | 157.839 | 95.409 | 7.113 | 8.289 |
Total Liabilities & Shareholders Equity
| 80.064 | 80.064 | 85.702 | 86.03 | 91.159 | 91.167 | 97.12 | 107.958 | 123.802 | 122.032 | 135.715 | 130.503 | 136.186 | 100.882 | 101.66 | 101.833 | 101.613 | 102.568 | 107.618 | 115.476 | 117.057 | 99.749 | 82.821 | 84.389 | 87.016 | 97.767 | 105.42 | 107.36 | 101.905 | 96.375 | 118.119 | 116.946 | 135.075 | 147.565 | 155.683 | 164.762 | 177.87 | 186.677 | 186.979 | 199.562 | 204.898 | 184.764 | 183.662 | 208.244 | 212.697 | 235.894 | 277.917 | 291.12 | 301.458 | 302.847 | 288.219 | 302.819 | 312.815 | 362.79 | 416.535 | 548.894 | 542.631 | 522.302 | 547.737 | 606.598 | 609.017 | 639.869 | 772.133 | 726.433 | 592.758 | 548.742 | 550.102 | 471.94 | 428.167 | 380.249 | 374.17 | 417.898 | 394.069 | 391.733 | 384.078 | 370.362 | 356.144 | 396.201 | 438.386 | 579.339 | 700.784 | 691.585 | 615.432 | 627.004 | 494.679 | 473.627 | 495.972 | 551.935 | 525.894 | 508.552 | 548.82 | 533.83 | 540.414 | 478.983 | 434.776 | 400.798 | 358.649 | 342.131 | 395.331 | 444.182 | 391.099 | 388.689 | 384.574 | 261.36 | 136.382 | 35.741 | 10.111 |