CASI Pharmaceuticals, Inc.
NASDAQ:CASI
6.135 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.533 | 12.201 | 17.083 | 19.976 | 16.915 | 16.593 | 47.112 | 26.742 | 18.862 | 29.259 | 38.704 | 53.126 | 60.357 | 68.117 | 57.064 | 74.592 | 44.888 | 53.885 | 53.621 | 63.241 | 70.252 | 99.734 | 84.205 | 98.867 | 66.216 | 49.888 | 43.49 | 21.64 | 23.361 | 25.529 | 27.093 | 24.137 | 18.534 | 13.945 | 5.131 | 6.424 | 7.954 | 9.459 | 10.67 | 11.817 | 13.08 | 14.199 | 15.132 | 15.872 | 17.223 | 18.271 | 8.049 | 8.812 | 10.059 | 11.346 | 1.081 | 1.986 | 3.801 | 4.801 | 4.886 | 8.388 | 7.993 | 9.648 | 6.312 | 8.974 | 10.582 | 12.303 | 16.743 | 11.104 | 16.423 | 15.893 | 29.676 | 29.17 | 11.275 | 15.436 | 20.896 | 22.242 | 13.485 | 20.804 | 11.408 | 18.371 | 8.415 | 21.069 | 20.425 | 8.304 | 13.565 | 26.299 | 34.812 | 18.686 | 17.876 | 6.553 | 24.067 | 4.793 | 11.373 | 26.303 | 41.386 | 38.09 | 27.32 | 40.842 | 24.504 | 37.988 | 50.05 | 29.329 | 26 | 39.9 | 17.5 | 26.1 | 30.8 | 34.4 | 31.3 | 26.5 | 18.2 | 25.9 | 29.4 | 30.4 | 33.1 | 53.4 | 55.5 | 7.6 | 6.9 |
Short Term Investments
| 3.194 | 7.463 | 13.686 | 15.621 | 21.879 | 27.696 | 4.225 | 6.309 | 5.705 | 8.225 | 9.868 | 9.503 | 12.588 | 10.948 | 9.309 | 1.796 | 0.934 | 0.61 | 0.625 | 0.557 | 0.717 | 0.958 | 0.912 | 1.165 | 1.221 | 1.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.026 | 0.045 | 0.05 | 0.044 | 0.054 | 1.054 | 4.573 | 8.524 | 7.548 | 16.768 | 19.774 | 27.75 | 18.072 | 21.474 | 26.787 | 30.797 | 29.674 | 17.187 | 31.606 | 29.321 | 18.675 | 15.047 | 29.246 | 22.521 | 14.114 | 15.098 | 12.852 | 4.4 | 2.13 | 2.026 | 6.829 | 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 |
Cash and Short Term Investments
| 12.727 | 19.664 | 30.769 | 35.597 | 38.794 | 44.289 | 51.337 | 33.051 | 24.567 | 37.484 | 48.572 | 62.629 | 72.945 | 79.065 | 66.373 | 76.388 | 45.822 | 54.495 | 54.246 | 63.798 | 70.969 | 100.691 | 85.117 | 100.032 | 67.437 | 51.21 | 43.49 | 21.64 | 23.361 | 25.529 | 27.093 | 24.137 | 18.534 | 13.945 | 5.131 | 6.424 | 7.954 | 9.459 | 10.67 | 11.817 | 13.08 | 14.199 | 15.132 | 15.872 | 17.223 | 18.271 | 8.049 | 8.812 | 10.059 | 11.346 | 1.081 | 1.986 | 3.801 | 4.829 | 4.912 | 8.433 | 8.043 | 9.692 | 6.366 | 10.028 | 15.155 | 20.827 | 24.291 | 27.872 | 36.196 | 43.644 | 47.748 | 50.644 | 38.063 | 46.233 | 50.57 | 39.429 | 45.091 | 50.124 | 30.082 | 33.418 | 37.662 | 43.59 | 34.54 | 23.401 | 26.417 | 30.699 | 36.941 | 20.712 | 24.705 | 14.966 | 24.067 | 4.793 | 11.373 | 26.303 | 41.386 | 38.09 | 27.32 | 40.842 | 24.504 | 37.988 | 50.05 | 29.329 | 26 | 39.9 | 17.5 | 26.1 | 30.8 | 34.4 | 31.3 | 26.5 | 18.2 | 25.9 | 29.4 | 30.4 | 33.1 | 53.4 | 55.5 | 7.6 | 6.9 |
Net Receivables
| 7.744 | 6.066 | 10.138 | 11.656 | 12.529 | 11.108 | 12.973 | 12.56 | 10.26 | 10.086 | 9.803 | 5.418 | 5.767 | 5.838 | 4.645 | 4.078 | 6.871 | 1.872 | 1.293 | 2.643 | 0 | 0 | 0 | -0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.024 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.669 | 0 | 0 | 0 | 1.933 | 0 | 0 | 0 | 2.75 | 0 | 0 | 0.002 | 3.287 | 3.3 | 0.043 | 0.026 | 3.918 | 3.565 | 0.049 | 0.004 | 4.046 | 3.71 | 0.111 | 0.055 | 3.919 | 3.089 | 0.146 | 0.158 | 4.905 | 1.565 | 0.199 | 0.443 | 3.336 | 0.042 | 0.258 | 0.22 | 0.691 | 0.178 | 0.479 | 0.417 | 0.309 | 0.341 | 0.38 | 0.149 | 0.234 | 0.156 | 0.994 | 1.065 | 1.478 | 1.126 | 0.993 | 0.83 | 0.7 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.7 | 0.7 | 0.6 | 0.4 | 0.5 | 0.4 | 0 | 0.1 | 0.1 | 0.1 | 2.5 |
Inventory
| 14.614 | 15.42 | 15.877 | 8.83 | 7.767 | 8.565 | 6.138 | 5.773 | 5.791 | 3.721 | 1.907 | 1.727 | 3.475 | 2.994 | 1.356 | 0.72 | 0.43 | 2.009 | 4.542 | 2.565 | 0.673 | 0.283 | 0.283 | 0.43 | 0.43 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.111 | 2.004 | 2.56 | 2.034 | 1.914 | 2.632 | 2.975 | 1.728 | 1.666 | 1.404 | 1.688 | 2.19 | 1.318 | 1.117 | 1.651 | 1.794 | 1.407 | 1.42 | 1.42 | 4.356 | 8.968 | 6.993 | 7.448 | 1.344 | 0.978 | 0.876 | 0.322 | 0.442 | 0.251 | 0.336 | 0.356 | 0.401 | 0.23 | 0.319 | 0.438 | 0.405 | 0.309 | 0.431 | 0.328 | 0.336 | 0.137 | 0.281 | 0.28 | 0.316 | 0.234 | 0.138 | 0.189 | 0.239 | 0.143 | 0.632 | 0.194 | 0.224 | 0.175 | 0.172 | 0.266 | 0.314 | 0.157 | 0.16 | 0.221 | 0.301 | 0.224 | 0.26 | 0.384 | 0.393 | 0.308 | 0.341 | 0.464 | 0.46 | 0.238 | 0.286 | 0.378 | 0.407 | 0.175 | 0.38 | 0.338 | 0.337 | 0.125 | 0.26 | 0.367 | 0.352 | 0.166 | 0.344 | 0.528 | 0.385 | 0.175 | 0.711 | 0.272 | 0.368 | 0.349 | 0.339 | 0.371 | 3.226 | 2.331 | 1.857 | 0.494 | 0.242 | 0.28 | 0.314 | 0.4 | 0.4 | 1.6 | 1.5 | 4.5 | 3.9 | 10.8 | 14.9 | 27.1 | 20.2 | 20.1 | 19.7 | 20.1 | 0.3 | 0.2 | 0 | 0 |
Total Current Assets
| 37.196 | 43.154 | 59.344 | 58.117 | 61.004 | 66.594 | 73.423 | 55.612 | 42.284 | 52.695 | 61.97 | 71.964 | 83.505 | 89.014 | 74.025 | 83.278 | 55.78 | 59.796 | 61.501 | 73.362 | 80.609 | 107.685 | 92.565 | 101.376 | 68.414 | 52.086 | 43.812 | 22.082 | 23.611 | 25.865 | 27.449 | 24.538 | 18.765 | 14.264 | 5.569 | 6.829 | 8.286 | 9.914 | 11.022 | 12.154 | 13.216 | 14.48 | 15.411 | 16.188 | 17.457 | 18.409 | 8.908 | 9.051 | 10.202 | 11.977 | 3.207 | 2.21 | 3.976 | 5.001 | 7.928 | 8.747 | 8.2 | 9.854 | 9.874 | 13.629 | 15.422 | 21.113 | 28.592 | 31.83 | 36.553 | 43.988 | 52.258 | 54.815 | 38.412 | 46.574 | 54.867 | 42.925 | 45.412 | 50.662 | 35.326 | 35.32 | 37.986 | 44.292 | 38.243 | 23.796 | 26.842 | 31.263 | 38.161 | 21.276 | 25.36 | 16.095 | 24.649 | 5.502 | 12.102 | 26.79 | 41.992 | 41.472 | 30.645 | 43.764 | 26.476 | 39.356 | 51.323 | 30.473 | 27.1 | 40.8 | 19.5 | 28 | 35.6 | 38.7 | 42.8 | 42.1 | 45.9 | 46.5 | 50 | 50.5 | 53.2 | 53.8 | 55.8 | 7.7 | 9.4 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10.252 | 10.846 | 11.633 | 10.616 | 11.49 | 12.409 | 13.229 | 21.533 | 23.315 | 23.389 | 21.819 | 16.277 | 13.145 | 10.199 | 10.758 | 9.999 | 8.773 | 9.081 | 9.693 | 1.374 | 4.052 | 1.902 | 1.751 | 1.594 | 1.617 | 1.201 | 1.047 | 0.566 | 0.448 | 0.245 | 0.23 | 0.184 | 0.169 | 0.223 | 0.219 | 0.235 | 0.245 | 0.246 | 0.262 | 0.231 | 0.24 | 0.114 | 0.078 | 0.057 | 0.06 | 0.061 | 0.053 | 0.021 | 0.015 | 0.02 | 0.025 | 0.029 | 0.085 | 0.097 | 0.105 | 0.12 | 0.135 | 0.152 | 0.171 | 0.188 | 0.198 | 0.228 | 0.264 | 0.508 | 0.574 | 0.634 | 0.62 | 0.647 | 0.705 | 0.769 | 0.848 | 0.879 | 0.887 | 0.976 | 0.915 | 0.95 | 1.036 | 1.027 | 1.15 | 1.441 | 1.667 | 1.836 | 1.992 | 1.816 | 2.213 | 2.549 | 3.152 | 3.477 | 3.813 | 4.026 | 4.186 | 4.363 | 4.572 | 4.494 | 4.576 | 4.521 | 4.029 | 4.006 | 4 | 4 | 4.1 | 3.6 | 3 | 1.6 | 1.4 | 1.5 | 1.5 | 1.4 | 1.1 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 |
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 |
Intangible Assets
| 1.358 | 1.624 | 1.839 | 0.273 | 0.537 | 0.812 | 1.063 | 10.049 | 10.952 | 11.9 | 12.203 | 12.358 | 12.691 | 12.834 | 13.21 | 13.015 | 13.143 | 16.289 | 16.895 | 17.268 | 18.192 | 18.35 | 18.785 | 17.11 | 17.458 | 17.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.358 | 1.624 | 1.839 | 0.273 | 0.537 | 0.812 | 1.063 | 10.049 | 10.952 | 11.9 | 12.203 | 12.358 | 12.691 | 12.834 | 13.21 | 13.015 | 13.143 | 16.289 | 16.895 | 17.268 | 18.192 | 18.35 | 18.785 | 17.11 | 17.458 | 17.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.792 | 1.685 | 1.686 | 3.607 | 3.636 | 7.435 | 7.463 | 39.318 | 41.185 | 40.32 | 40.128 | 34.177 | 34.679 | 34.87 | 29.442 | 27.569 | 13.563 | 14.038 | 14.038 | 14.038 | 13.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.692 | 0.702 | 0.766 | 1.615 | 1.207 | 1.146 | 1.056 | 1.394 | 1.121 | 1.26 | 2.178 | 1.498 | 0.506 | 1.176 | 0.299 | 0.377 | 0.31 | 0.281 | 0.504 | 3.028 | 0.34 | 3.124 | 0.31 | 0.228 | 0.222 | 0.071 | 0.242 | 0.068 | 0.073 | 0.073 | 0.034 | 0.034 | 0.034 | 0.038 | 0.038 | 0.038 | 0.047 | 0.026 | 0.026 | 0.026 | 0.026 | 0.026 | 0.018 | 0.018 | 0.021 | 0.017 | 0.017 | 0.017 | 0.017 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.009 | 0.014 | 0.021 | 0.03 | 0.041 | 0.053 | 0.067 | 0.083 | 0.101 | 0.119 | 0.136 | 0.116 | 0.204 | 0.005 | 0.005 | 0.006 | 0.006 | 0.01 | 0.191 | 0.004 | 0.02 | 0.015 | 0.011 | 0.001 | 0.006 | 0.006 | 0.001 | 0.001 | 0.009 | 0.009 | 0.009 | 0.016 | 0.029 | 0.045 | 0.041 | 0.373 | 0.377 | 0.366 | 0.358 | 0.777 | 0.602 | 0.653 | 0.7 | 0.8 | 0.9 | 1 | 1 | 0.7 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | -0.1 |
Total Non-Current Assets
| 16.094 | 14.857 | 15.924 | 16.111 | 16.87 | 21.802 | 22.811 | 72.294 | 76.573 | 76.869 | 76.328 | 64.31 | 61.021 | 59.079 | 53.709 | 50.96 | 35.789 | 39.689 | 41.13 | 35.708 | 36.481 | 23.376 | 20.845 | 18.933 | 19.297 | 19.076 | 1.289 | 0.634 | 0.521 | 0.317 | 0.264 | 0.219 | 0.203 | 0.261 | 0.257 | 0.273 | 0.292 | 0.272 | 0.288 | 0.257 | 0.266 | 0.14 | 0.096 | 0.075 | 0.082 | 0.078 | 0.07 | 0.039 | 0.033 | 0.025 | 0.029 | 0.033 | 0.09 | 0.101 | 0.109 | 0.126 | 0.144 | 0.166 | 0.193 | 0.219 | 0.239 | 0.282 | 0.331 | 0.591 | 0.675 | 0.753 | 0.757 | 0.763 | 0.909 | 0.774 | 0.853 | 0.885 | 0.893 | 0.986 | 1.106 | 0.953 | 1.056 | 1.042 | 1.161 | 1.442 | 1.673 | 1.842 | 1.993 | 1.817 | 2.222 | 2.558 | 3.161 | 3.492 | 3.842 | 4.071 | 4.227 | 4.737 | 4.949 | 4.859 | 4.934 | 5.298 | 4.632 | 4.659 | 4.7 | 4.8 | 5 | 4.6 | 4 | 2.3 | 1.9 | 1.9 | 1.9 | 1.8 | 1.5 | 1.3 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 |
Total Assets
| 53.29 | 58.011 | 75.268 | 74.228 | 77.874 | 88.396 | 96.234 | 127.906 | 118.857 | 129.564 | 138.298 | 136.274 | 144.526 | 148.093 | 127.734 | 134.238 | 91.569 | 99.485 | 102.631 | 109.07 | 117.09 | 131.06 | 113.41 | 120.309 | 87.711 | 71.162 | 45.101 | 22.716 | 24.133 | 26.182 | 27.713 | 24.757 | 18.968 | 14.525 | 5.826 | 7.102 | 8.578 | 10.186 | 11.31 | 12.41 | 13.483 | 14.62 | 15.508 | 16.262 | 17.539 | 18.487 | 8.978 | 9.09 | 10.235 | 12.002 | 3.236 | 2.244 | 4.065 | 5.102 | 8.037 | 8.873 | 8.344 | 10.02 | 10.067 | 13.847 | 15.661 | 21.395 | 28.923 | 32.422 | 37.228 | 44.741 | 53.015 | 55.577 | 39.321 | 47.348 | 55.72 | 43.809 | 46.305 | 51.648 | 36.432 | 36.274 | 39.042 | 45.334 | 39.404 | 25.238 | 28.514 | 33.104 | 40.154 | 23.093 | 27.581 | 18.653 | 27.81 | 8.994 | 15.944 | 30.862 | 46.218 | 46.209 | 35.595 | 48.623 | 31.41 | 44.654 | 55.955 | 35.132 | 31.8 | 45.6 | 24.5 | 32.6 | 39.6 | 41 | 44.7 | 44 | 47.8 | 48.3 | 51.5 | 51.8 | 54.1 | 54.7 | 56.7 | 8.6 | 10.1 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.792 | 0.583 | 4.438 | 2.563 | 2.374 | 2.825 | 3.289 | 3.098 | 4.598 | 7.171 | 4.789 | 6.324 | 5.519 | 5.741 | 3.669 | 2.697 | 1.825 | 5.452 | 5.113 | 4.827 | 2.321 | 1.383 | 0.968 | 1.741 | 2.09 | 1.582 | 2.088 | 1.204 | 1.183 | 1.12 | 1.065 | 0.919 | 0.946 | 0.783 | 0.884 | 0.801 | 0.969 | 0.995 | 0.755 | 0.6 | 0.574 | 0.592 | 0.402 | 0.352 | 0.599 | 0.649 | 0.505 | 0.485 | 0.577 | 0.744 | 0.453 | 0.492 | 0.981 | 1.398 | 1.351 | 1.351 | 1.29 | 1.629 | 1.969 | 10.565 | 9.871 | 10.108 | 11.205 | 3.991 | 4.564 | 4.972 | 4.551 | 4.739 | 5.312 | 5.521 | 5.909 | 3.732 | 2.744 | 2.987 | 5.487 | 3.302 | 1.91 | 2.295 | 1.55 | 1.086 | 1.184 | 1.725 | 3.953 | 2.145 | 2.202 | 5.053 | 10.065 | 8.79 | 4.864 | 10.174 | 16.309 | 14.222 | 9.988 | 8.458 | 8.563 | 4.613 | 4.545 | 3.505 | 4.9 | 3.8 | 3.5 | 3.3 | 2.1 | 1.1 | 0.7 | 1 | 0.7 | 0.5 | 0.8 | 0.5 | 0.6 | 1.4 | 0.8 | 1.4 | 0.4 |
Short Term Debt
| 0 | 0 | 0.728 | 0 | 0 | 0 | 0.868 | 3.922 | 2.039 | 0.989 | 1.061 | 1.084 | 2.014 | 1.991 | 1.292 | 1.292 | -2.196 | 0 | 1.182 | 0 | 2.647 | 1.5 | 1.499 | 1.499 | 0 | 0 | 0 | 1.497 | 1.495 | 1.493 | 0 | 1.486 | 1.479 | 1.472 | 0 | 0 | 1.435 | 1.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.437 | 0 | 0 | 0 | 0 | 0.757 | 2.978 | 5.137 | 7.237 | 8.555 | 0 | 0 | 7.912 | 0.021 | 7.51 | 6.736 | 4.835 | 2.982 | 1.177 | 0.327 | 0.543 | 0.751 | 0.848 | 0.82 | 0.793 | 0.061 | 0 | 0 | 0.532 | 1.416 | 0 | 0 | 0 | 0 | 0.026 | 0.054 | 0.073 | 4.865 | 1.302 | 0.469 | 0.741 | 1.006 | 1.075 | 1.048 | 1.022 | 0.997 | 0.975 | 0.953 | 0.931 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0.4 | 0 |
Tax Payables
| 0 | 0 | 0.481 | 0 | 0 | 0.68 | 2.05 | 0.255 | 0.614 | 0.391 | 0.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.543 | 0 | 0 | 0 | 2.617 | 16.975 | 0.057 | 2.821 | 2.828 | 2.342 | 2.354 | 2.331 | 2.351 | 2.27 | 2.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.912 | 0 | 1.588 | 1.356 | 1.119 | 1.676 | 1.381 | 1.233 | 1.447 | 1.811 | 2.52 | 2.545 | 1.921 | 1.039 | 0 | 0 | 0.167 | 0.095 | 0.133 | 0.266 | 0.423 | 0.095 | 0.115 | 0.095 | 0.095 | 0.111 | 0.095 | 0.095 | 0.095 | 2.051 | 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
| 8.791 | 7.961 | 9.017 | 9.264 | 9.533 | 11.212 | 10.231 | 5.754 | 6.481 | 2.891 | 4.508 | 0.208 | 0.134 | -0.093 | 0.664 | -0.704 | 2.354 | 2.089 | 1.652 | 2.121 | 1.214 | 2.121 | 1.406 | 3.681 | 0.545 | 0.462 | 2.974 | 0.303 | 0.31 | 0.2 | 0.251 | 0.162 | 0.161 | 0.158 | 0.169 | 0.17 | 0.182 | 0.175 | 0.164 | 0.164 | 0.17 | 0.164 | 0.163 | 0.149 | 0.151 | 0.146 | 0.238 | 0.242 | 0.368 | 0.401 | 0.251 | 0.268 | 0.3 | 0.314 | 0.595 | 0.283 | 0.3 | 0.337 | 0.745 | 0.656 | 1.131 | 1.588 | 2.584 | 0.052 | 0.083 | 0.114 | 0.12 | 0.112 | 0.105 | 0.097 | 0.127 | 0.272 | 0.326 | 0.257 | 0.228 | 1.06 | 0.952 | 1.777 | 0.2 | 0.812 | 0.709 | 0.549 | 0.707 | 0.536 | 0.463 | 0.614 | 1.892 | 4.394 | 3.251 | 2.534 | 1.368 | 2.678 | 2.167 | 1.645 | 1.787 | 1.704 | 1.846 | 1.085 | 1.8 | 1.5 | 2.5 | 3 | 4.3 | 2.7 | 3.4 | 2.6 | 3.8 | 2 | 3 | 2.7 | 3.6 | 2 | 3.1 | 2.2 | 3.3 |
Total Current Liabilities
| 9.583 | 8.544 | 16.726 | 11.827 | 11.907 | 14.037 | 17.005 | 29.749 | 13.175 | 13.872 | 13.186 | 9.958 | 10.021 | 9.97 | 7.976 | 5.555 | 4.179 | 7.541 | 7.947 | 6.948 | 6.183 | 5.004 | 3.874 | 6.921 | 2.634 | 2.044 | 5.062 | 3.003 | 2.988 | 2.813 | 1.316 | 2.567 | 2.586 | 2.413 | 1.054 | 0.971 | 2.586 | 2.583 | 0.919 | 0.764 | 0.743 | 0.756 | 0.565 | 0.501 | 0.75 | 0.795 | 0.743 | 0.726 | 0.945 | 9.582 | 0.704 | 0.76 | 1.281 | 1.712 | 2.704 | 4.612 | 6.727 | 9.203 | 11.269 | 11.221 | 11.002 | 11.696 | 13.81 | 13.141 | 12.739 | 11.04 | 9.328 | 7.409 | 6.977 | 7.608 | 8.598 | 7.372 | 6.436 | 5.958 | 6.815 | 4.362 | 2.862 | 4.771 | 3.263 | 2.032 | 2.158 | 2.697 | 4.755 | 2.824 | 2.815 | 5.836 | 16.933 | 14.581 | 8.679 | 13.544 | 20.734 | 17.975 | 13.204 | 11.125 | 11.347 | 7.291 | 7.344 | 5.521 | 7.8 | 5.3 | 6 | 6.3 | 6.4 | 3.8 | 4.1 | 3.6 | 4.5 | 2.5 | 3.8 | 3.2 | 4.2 | 3.6 | 4.2 | 4 | 3.7 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 18.465 | 18.586 | 18.895 | 0 | 0 | 0 | 0.476 | 0.634 | 0.858 | 0.894 | 1.105 | 1.434 | 1.631 | 0.769 | 0.965 | 1.071 | 0.522 | 0.704 | 1.019 | 1.292 | 1.633 | 1.843 | 0 | 0 | 1.499 | 1.499 | 1.499 | 0 | 0 | 0 | 1.491 | 0 | 0 | 0 | 1.465 | 1.458 | 0 | 0 | 1.39 | 1.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.724 | 2.93 | 5.075 | 7.162 | 9.191 | 11.164 | 13.082 | 14.95 | 16.769 | 18.533 | 0 | 0 | 0 | 0.104 | 0.327 | 0.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.074 | 4.102 | 2.886 | 2.272 | 2.288 | 2.557 | 2.819 | 1.006 | 1.256 | 1.508 | 1.755 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.488 | 2.658 | 2.821 | 2.828 | 2.342 | 2.354 | 2.331 | 2.351 | 2.27 | 2.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.193 | 0.31 | 0.239 | 0 | 0.286 | 0.31 | 0 | 0 | 0 | 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 | -1.434 | -1.631 | -0.769 | -0.965 | -1.071 | -0.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.31 | 0 | 0 | 0 | 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
| 14.202 | 15.414 | 15.482 | 11.967 | 12.124 | 12.135 | 11.821 | 11.821 | 12.562 | 13.262 | 13.22 | 14.46 | 14.654 | 13.596 | 13.834 | 13.615 | 0.781 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.067 | 0.055 | 0 | 0 | 4.135 | 4.119 | 4.129 | 4.122 | 6.167 | 6.358 | 7.475 | 9.395 | 9.405 | 9.441 | 9.43 | 9.423 | 9.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.052 | 0.083 | 0.114 | 0.14 | 0.164 | 0.188 | 0.211 | 0.23 | 0.247 | 0.31 | 0.319 | 0.42 | 0.518 | 0.52 | 0.499 | 0.33 | 0 | 0 | 0.263 | 0.08 | 0.39 | 0.463 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0.7 | 1 | 1.1 | 1.2 | 1.7 | 1.9 | 2.2 | 2.2 | 2.3 | 2.3 | 2.5 | 2.7 |
Total Non-Current Liabilities
| 32.667 | 34 | 34.377 | 11.967 | 12.124 | 12.135 | 12.297 | 14.943 | 16.078 | 16.977 | 17.153 | 16.802 | 17.008 | 15.927 | 16.185 | 15.885 | 2.977 | 0.704 | 1.019 | 1.292 | 1.633 | 1.843 | 0.074 | 0.067 | 1.554 | 1.499 | 1.499 | 4.135 | 4.119 | 4.129 | 5.614 | 6.167 | 6.358 | 7.475 | 10.86 | 10.863 | 9.441 | 9.43 | 10.813 | 10.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.724 | 2.93 | 5.075 | 7.162 | 9.191 | 11.164 | 13.082 | 14.95 | 16.79 | 18.585 | 0.083 | 0.114 | 0.14 | 0.268 | 0.515 | 0.754 | 0.23 | 0.247 | 0.31 | 0.319 | 0.42 | 0.518 | 0.52 | 0.499 | 0.523 | 0.31 | 0.239 | 0.263 | 0.366 | 3.464 | 4.565 | 3.324 | 2.272 | 2.288 | 2.557 | 2.819 | 1.006 | 1.256 | 1.508 | 1.755 | 2 | 0 | 0.1 | 0.1 | 0 | 0.7 | 1 | 1.1 | 1.2 | 1.7 | 1.9 | 2.2 | 2.2 | 2.3 | 2.3 | 2.5 | 2.8 |
Total Liabilities
| 42.25 | 42.544 | 51.103 | 23.794 | 24.031 | 26.172 | 29.302 | 44.692 | 29.253 | 30.849 | 30.339 | 26.76 | 27.029 | 25.897 | 24.161 | 21.44 | 7.156 | 8.245 | 8.966 | 8.24 | 7.816 | 6.847 | 3.948 | 6.987 | 4.189 | 3.543 | 6.561 | 7.138 | 7.107 | 6.942 | 6.929 | 8.734 | 8.944 | 9.888 | 11.914 | 11.834 | 12.027 | 12.012 | 11.732 | 11.573 | 0.743 | 0.756 | 0.565 | 0.501 | 0.75 | 0.795 | 0.743 | 0.726 | 0.945 | 9.582 | 0.704 | 0.76 | 1.281 | 1.712 | 2.704 | 4.612 | 6.727 | 9.203 | 11.993 | 14.151 | 16.077 | 18.857 | 23.001 | 24.305 | 25.822 | 25.99 | 26.118 | 25.993 | 7.06 | 7.722 | 8.739 | 7.641 | 6.95 | 6.712 | 7.046 | 4.609 | 3.172 | 5.091 | 3.682 | 2.549 | 2.678 | 3.196 | 5.278 | 3.133 | 3.054 | 6.098 | 17.299 | 18.045 | 13.244 | 16.868 | 23.006 | 20.263 | 15.76 | 13.944 | 12.353 | 8.547 | 8.852 | 7.276 | 9.8 | 5.3 | 6.1 | 6.4 | 6.4 | 4.5 | 5.1 | 4.7 | 5.7 | 4.2 | 5.7 | 5.4 | 6.4 | 5.9 | 6.5 | 6.5 | 6.5 |
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 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
Common Stock
| 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 1.373 | 1.373 | 1.374 | 1.399 | 1.399 | 1.399 | 1.399 | 1.24 | 1.24 | 1.01 | 1.01 | 0.979 | 0.964 | 0.958 | 0.958 | 0.954 | 0.935 | 0.866 | 0.797 | 0.699 | 0.603 | 0.603 | 0.603 | 0.603 | 0.495 | 0.476 | 0.427 | 0.325 | 0.325 | 0.325 | 0.325 | 0.325 | 0.325 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.226 | 0.226 | 0.226 | 0.122 | 0.122 | 0.122 | 0.116 | 0.116 | 0.115 | 0.115 | 0.096 | 0.957 | 0.887 | 0.887 | 0.887 | 0.886 | 0.885 | 0.884 | 0.884 | 0.857 | 0.857 | 0.85 | 0.85 | 0.849 | 0.848 | 0.741 | 0.741 | 0.741 | 0.511 | 0.509 | 0.507 | 0.507 | 0.436 | 0.379 | 0.379 | 0.378 | 0.378 | 0.325 | 0.325 | 0.253 | 0.241 | 0.225 | 0.225 | 0.225 | 0.218 | 0.189 | 0.189 | 0.188 | 0.172 | 0.171 | 0.171 | 0.154 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 |
Retained Earnings
| -677.31 | -670.345 | -660.817 | -655.667 | -651.801 | -642.324 | -637.16 | -624.856 | -620.571 | -613.626 | -605.643 | -599.968 | -590.263 | -583.836 | -570.501 | -556.811 | -540.364 | -532.032 | -523.908 | -512.074 | -502.428 | -487.115 | -478.941 | -469.677 | -460.92 | -455.061 | -452.702 | -447.654 | -446.041 | -443.632 | -441.932 | -439.258 | -437.565 | -434.273 | -432.478 | -430.776 | -429.171 | -427.075 | -425.272 | -423.675 | -402.137 | -400.521 | -399.07 | -397.761 | -396.319 | -394.467 | -393.331 | -392.971 | -391.783 | -381.32 | -378.786 | -379.791 | -378.482 | -376.824 | -374.228 | -375.292 | -373.197 | -368.253 | -366.126 | -364.393 | -364.478 | -361.427 | -357.91 | -355.362 | -351.965 | -342.394 | -334.048 | -330.281 | -327.245 | -319.31 | -311.637 | -306.009 | -302.484 | -296.459 | -261.748 | -259.571 | -255.191 | -250.891 | -245.435 | -245.175 | -242.028 | -237.78 | -232.813 | -226.865 | -222.268 | -217.009 | -213.319 | -211.814 | -200.062 | -188.811 | -174.296 | -150.293 | -156.459 | -141.582 | -130.987 | -117.249 | -105.969 | -92.834 | -82.2 | -67.4 | -60.5 | -52.5 | -45.3 | -40.7 | -36.7 | -34.9 | -31.8 | -29.7 | -27.9 | -26.7 | -25.3 | -24 | -22.6 | -22.2 | -20.5 |
Accumulated Other Comprehensive Income/Loss
| -1.42 | -1.104 | -1.2 | -1.619 | -1.594 | -0.613 | -0.703 | -1.951 | -0.16 | 2.129 | 1.954 | 1.169 | 1.159 | 0.485 | 0.589 | -1.507 | -3.89 | -3.554 | -2.728 | -3.863 | -2.027 | -0.915 | -1.226 | -1.225 | -0.54 | 0.527 | -0.372 | -0 | -0 | -0 | -0.262 | 6.274 | -0 | -434 | -0.294 | -0 | -0 | -0 | -0.225 | -0 | 0 | -0 | -0.177 | -0 | 0 | -0 | -0.284 | 0 | 0 | 0 | -0.393 | 0 | 0 | 0.002 | -6.195 | 0 | 0 | 0 | 0 | -0.071 | -0.063 | -0.082 | -0.058 | -0.074 | 0.01 | 0.05 | 0.067 | 0.082 | 0.131 | 0.149 | 0.117 | -4.695 | -4.695 | -4.695 | -0.102 | -5.711 | -5.711 | -5.711 | -5.711 | -4.325 | -4.325 | -4.325 | -4.325 | -6.203 | -6.203 | -6.203 | -0.062 | -0.062 | -0.062 | -0.062 | -0.073 | -3.4 | -3.4 | -3.4 | -3.4 | -3.094 | -2.819 | -2.564 | -2.3 | -2.1 | -1.9 | -1.7 | -1.5 | -1.3 | -1.1 | -0.9 | -0.7 | -0.6 | -0.5 | -0.4 | -0.4 | -0.3 | -0.3 | -0.2 | 0 |
Other Total Stockholders Equity
| 689.769 | 686.915 | 686.181 | 686.079 | 685.62 | 682.516 | 682.436 | 687.145 | 686.301 | 685.112 | 686.792 | 684.007 | 682.505 | 681.984 | 650.212 | 648.605 | 606.583 | 604.938 | 598.652 | 595.344 | 592.535 | 591.268 | 588.676 | 583.288 | 544.116 | 521.355 | 490.915 | 462.629 | 462.463 | 462.269 | 462.375 | 448.512 | 447.113 | 872.483 | 426.359 | 425.718 | 425.397 | 424.924 | 424.75 | 424.188 | 414.605 | 414.113 | 413.918 | 413.251 | 412.837 | 411.889 | 401.624 | 401.109 | 400.847 | 380.267 | 378.238 | 377.802 | 377.8 | 376.746 | 382.29 | 376.088 | 371.367 | 364.763 | 359.964 | 359.924 | 359.888 | 359.81 | 359.656 | 359.319 | 359.127 | 356.889 | 356.671 | 355.564 | 355.158 | 354.571 | 354.284 | 342.765 | 342.426 | 341.981 | 287.358 | 293.07 | 292.898 | 292.971 | 283.064 | 268.442 | 268.442 | 268.268 | 268.268 | 249.335 | 249.307 | 232.148 | 220.283 | 202.583 | 202.582 | 202.624 | 197.347 | 179.433 | 179.487 | 179.456 | 153.255 | 156.261 | 155.701 | 123.082 | 106.4 | 109.7 | 80.8 | 80.4 | 80 | 78.4 | 77.3 | 75 | 74.5 | 74.3 | 74.2 | 73.5 | 73.4 | 73 | 73.1 | 21.5 | 24 |
Total Shareholders Equity
| 11.04 | 15.467 | 24.165 | 28.794 | 32.226 | 39.58 | 44.574 | 61.711 | 66.943 | 74.989 | 84.502 | 86.607 | 94.8 | 100.032 | 81.54 | 91.527 | 63.339 | 70.362 | 72.995 | 80.371 | 89.038 | 104.196 | 109.462 | 113.321 | 83.522 | 67.619 | 38.54 | 15.578 | 17.026 | 19.24 | 20.784 | 16.023 | 10.024 | 4.637 | -6.087 | -4.733 | -3.449 | -1.826 | -0.422 | 0.838 | 12.739 | 13.864 | 14.942 | 15.761 | 16.789 | 17.693 | 8.235 | 8.364 | 9.29 | 2.42 | 2.532 | 1.483 | 2.784 | 3.39 | 5.333 | 4.261 | 1.616 | 0.817 | -1.926 | -0.304 | -0.416 | 2.537 | 5.922 | 8.117 | 11.406 | 18.751 | 26.897 | 29.566 | 32.243 | 39.608 | 46.963 | 36.151 | 39.337 | 44.918 | 29.369 | 31.648 | 35.853 | 40.227 | 35.705 | 22.672 | 25.819 | 29.892 | 34.859 | 19.942 | 24.51 | 12.538 | 10.494 | -9.068 | 2.683 | 13.976 | 23.195 | 25.929 | 19.817 | 34.662 | 19.04 | 36.089 | 47.084 | 27.837 | 22 | 40.3 | 18.4 | 26.2 | 33.2 | 36.4 | 39.5 | 39.2 | 42 | 44 | 45.8 | 46.4 | 47.7 | 48.7 | 50.2 | 2.1 | 3.6 |
Total Equity
| 11.04 | 15.467 | 24.165 | 50.434 | 53.843 | 62.224 | 66.932 | 83.214 | 89.604 | 98.715 | 107.959 | 109.514 | 117.497 | 122.196 | 103.573 | 112.798 | 84.413 | 91.24 | 93.665 | 100.83 | 109.274 | 124.213 | 109.462 | 113.321 | 83.522 | 67.619 | 38.54 | 15.578 | 17.026 | 19.24 | 20.784 | 16.023 | 10.024 | 4.637 | -6.087 | -4.733 | -3.449 | -1.826 | -0.422 | 0.838 | 12.739 | 13.864 | 14.942 | 15.761 | 16.789 | 17.693 | 8.235 | 8.364 | 9.29 | 2.42 | 2.532 | 1.483 | 2.784 | 3.39 | 5.333 | 4.261 | 1.616 | 0.817 | -1.926 | -0.304 | -0.416 | 2.537 | 5.922 | 8.117 | 11.406 | 18.751 | 26.897 | 29.584 | 32.261 | 39.626 | 46.981 | 36.169 | 39.354 | 44.935 | 29.386 | 31.665 | 35.87 | 40.244 | 35.722 | 22.689 | 25.836 | 29.909 | 34.876 | 19.959 | 24.527 | 12.555 | 10.511 | -9.051 | 2.7 | 13.993 | 23.212 | 25.946 | 19.835 | 34.68 | 19.058 | 36.107 | 47.102 | 27.856 | 22 | 40.3 | 18.4 | 26.2 | 33.2 | 36.5 | 39.6 | 39.3 | 42.1 | 44.1 | 45.8 | 46.4 | 47.7 | 48.8 | 50.2 | 2.1 | 3.6 |
Total Liabilities & Shareholders Equity
| 53.29 | 58.011 | 75.268 | 74.228 | 77.874 | 88.396 | 96.234 | 127.906 | 118.857 | 129.564 | 138.298 | 136.274 | 144.526 | 148.093 | 127.734 | 134.238 | 91.569 | 99.485 | 102.631 | 109.07 | 117.09 | 131.06 | 113.41 | 120.309 | 87.711 | 71.162 | 45.101 | 22.716 | 24.133 | 26.182 | 27.713 | 24.757 | 18.968 | 14.525 | 5.826 | 7.102 | 8.578 | 10.186 | 11.31 | 12.41 | 13.483 | 14.62 | 15.508 | 16.262 | 17.539 | 18.487 | 8.978 | 9.09 | 10.235 | 12.002 | 3.236 | 2.244 | 4.065 | 5.102 | 8.037 | 8.873 | 8.344 | 10.02 | 10.067 | 13.847 | 15.661 | 21.395 | 28.923 | 32.422 | 37.228 | 44.741 | 53.015 | 55.577 | 39.321 | 47.348 | 55.72 | 43.809 | 46.305 | 51.648 | 36.432 | 36.274 | 39.042 | 45.334 | 39.404 | 25.238 | 28.514 | 33.104 | 40.154 | 23.093 | 27.581 | 18.653 | 27.81 | 8.994 | 15.944 | 30.862 | 46.218 | 46.209 | 35.595 | 48.623 | 31.41 | 44.654 | 55.955 | 35.132 | 31.8 | 45.6 | 24.5 | 32.6 | 39.6 | 41 | 44.7 | 44 | 47.8 | 48.3 | 51.5 | 51.8 | 54.1 | 54.7 | 56.7 | 8.6 | 10.1 |